PRUDENTIAL SECURITIES SECURED FINANCING CORP FOR SER 1999-C2
8-K, 1999-08-12
ASSET-BACKED SECURITIES
Previous: ALTEON WEBSYSTEMS INC, S-1/A, 1999-08-12
Next: BAKER & TAYLOR CORP, S-1/A, 1999-08-12



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 8-K

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

         Date of Report (Date of earliest event reported): July 28, 1999

               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
             (Exact name of registrant as specified in its charter)

        DELAWARE                    333-64765                 13-341414
     (State or Other         (Commission File Number)     (I.R.S. Employer
Jurisdiction Incorporation)                            Identification Number)

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

                         One New York Plaza, 18th Floor
                          New York, New York 10292-2018
                          (principal executive offices)
                                 (212) 778-1000

Item 2. ACQUISITION OR DISPOSITION OF ASSETS

     On July 28, 1999, a single series of certificates, entitled Commercial
Mortgage Pass-Through Certificates, Series 1999-C2 (the "Certificates"), was
issued pursuant to a pooling and servicing agreement dated as of July 1, 1999
(the "Pooling and Servicing Agreement"), attached hereto as Exhibit 4.1, among
Prudential Securities Secured Financing Corporation (the "Depositor") as
depositor, National Realty Funding L.C., as Master Servicer and as Special
Servicer and The Chase Manhattan Bank, as Trustee. The Certificates consist of
twenty classes identified as the "Class A-1 Certificates," the "Class A-2
Certificates," the "Class A-EC1 Certificates," the "Class A-EC2 Certificates",
the "Class B Certificates," the "Class C Certificates," the "Class D
Certificates," the "Class E Certificates," the "Class F Certificates," the
"Class G Certificates," the "Class H Certificates," the "Class J Certificates,"
the "Class K Certificates," the "Class L Certificates," the "Class M
Certificates," the "Class N Certificates," the "Class O Certificates," the
"Class R-I Certificates," the "Class R-II Certificates," and the "Class R-III
Certificates," respectively, and were issued in exchange for, and evidence the
entire beneficial ownership interest in, the assets of a trust fund (the "Trust
Fund") consisting primarily of a segregated pool (the "Mortgage Pool") of 234
fixed rate, multifamily and commercial mortgage loans (the "Mortgage Loans")
having, as of the close of business on July 1, 1999 (the "Cut-off Date"), an
aggregate principal balance of $869,289,765, after taking into account all
payments of principal due on the Mortgage Loans on or before such date, whether
or not received.


<PAGE>

     The Class A-1 Certificates have an initial Class Principal Balance of
$229,000,000. The Class A-2 Certificates have an initial Class Principal
Balance of $396,880,000. The Class AEC1 Certificates have an initial Class A-EC1
Notional Amount of $869,289,765. The Class A-EC2 Certificates have an initial
Class A-EC2 Notional Amount of $97,798,765. The Class B Certificates have an
initial Class Principal Balance of $41,293,000. The Class C Certificates have an
initial Class Principal Balance of $45,639,000. The Class D Certificates have an
initial Class Principal Balance of $13,040,000. The Class E Certificates have an
initial Class Principal Balance of $30,426,000. The Class F Certificates have an
initial Class Principal Balance of $15,213,000. The Class G Certificates have an
initial Class Principal Balance of $15,213,000. The Class H Certificates have an
initial Class Principal Balance of $19,559,000. The Class J Certificates have an
initial Class Principal Balance of $6,520,000. The Class K Certificates have an
initial Class Principal Balance of $6,520,000. The Class L Certificates have an
initial Class Principal Balance of $17,386,000. The Class M Certificates have an
initial Class Principal Balance of $4,347,000. The Class N Certificates have an
initial Class Principal Balance of $8,693,000. The Class 0 Certificates have an
Initial Class Principal Balance of $19,560,765. Capitalized terms used and not
otherwise defined herein shall have the meanings assigned to them in the Pooling
and Servicing Agreement.

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

        (a)    Financial Statements of Business Acquired
               Not applicable.

        (b)    Pro Forma Financial Information
               Not applicable.

        (c)    Exhibits.

<TABLE>
<CAPTION>
                    Exhibit No.
                    of Item 601 of
 Exhibit No.        Regulation S-K          Description
 -----------        ---------------         -----------
<S>                 <C>                     <C>
 4.1                4                       Pooling and Servicing Agreement dated as
                                            of July 1, 1999 among Prudential Securities
                                            Secured Financing Corporation, as
                                            Depositor, National Realty Funding L.C.,
                                            as Master Servicer and as Special Servicer
                                            and The Chase Manhattan Bank, as
                                            Trustee.
</TABLE>


                                       2

<PAGE>


                                   SIGNATURES

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


Dated: August 12, 1999


HELLER FINANCIAL COMMERCIAL MORTGAGE ASSET CORP.


By: /s/ Vincent Pica II
    -----------------------------
    Name: Vincent Pica II
    Title: President



                                        3




<PAGE>

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

              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION,
                                  as DEPOSITOR



                          NATIONAL REALTY FUNDING L.C.,
                               as MASTER SERVICER



                          NATIONAL REALTY FUNDING L.C.,
                               as SPECIAL SERVICER




                                       and




                            THE CHASE MANHATTAN BANK,
                                   as TRUSTEE

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

                         POOLING AND SERVICING AGREEMENT

                            Dated as of July 1, 1999

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


                  Commercial Mortgage Pass-Through Certificates

                                 Series 1999-C2

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


<PAGE>


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                                PAGE

<S>                                                                                                              <C>
ARTICLE I.  DEFINITIONS...........................................................................................3

   Section 1.1.  Defined Terms....................................................................................3
   Section 1.2.  Certain Calculations............................................................................48
   Section 1.3.  Certain Constructions...........................................................................49

ARTICLE II.  CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES.....................................49

   Section 2.1.  Conveyance and Assignment of Mortgage Loans.....................................................49
   Section 2.2.  Acceptance by the Custodian and the Trustee.....................................................54
   Section 2.3.  Representations and Warranties of the Depositor.................................................55
   Section 2.4.  Representations, Warranties and Covenants of the Master Servicer, Special Servicer..............59
   Section 2.5.  Execution and Delivery of Certificates; Issuance of Lower-Tier Regular Interests................62
   Section 2.6.  Miscellaneous REMIC Provisions..................................................................63
   Section 2.7.  Documents Not Delivered to Custodian............................................................64

ARTICLE III.  ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS.................................................64

   Section 3.1.  Master Servicer to Act as Master Servicer; Special Servicer to Act as Special Servicer;
                 Administration of the Mortgage Loans............................................................64

   Section 3.2.  Liability of the Master Servicer................................................................68
   Section 3.3.  Collection of Certain Mortgage Loan Payments....................................................69
   Section 3.4.  Collection of Taxes, Assessments and Similar Items..............................................69
   Section 3.5.  Collection Account; Distribution Account; Interest Reserve Account..............................71
   Section 3.6.  Permitted Withdrawals from the Collection Account...............................................74
   Section 3.7.  Investment of Funds in the Collection Account and the Reserve Accounts..........................75
   Section 3.8.  Maintenance of Insurance Policies and Errors and Omissions and Fidelity Coverage................77
   Section 3.9.  Enforcement of Due-On-Sale and Due-On-Encumbrance Clauses; Assumption
                 Agreements and Defeasance Provisions............................................................81
   Section 3.10. Realization Upon Mortgage Loans.................................................................83
   Section 3.11. Trustee to Cooperate; Release of Mortgage Files.................................................88
   Section 3.12. Servicing Compensation and Trustee Fees.........................................................88
   Section 3.13. Reports to the Trustee; Collection Account Statements...........................................91
   Section 3.14. Annual Statement as to Compliance...............................................................91
   Section 3.15. Annual Independent Public Accountants'Servicing Report..........................................92
   Section 3.16. Access to Certain Documentation.................................................................92
   Section 3.17. Title and Management of REO Properties..........................................................93
   Section 3.18. Sale of Specially Serviced Mortgage Loans and REO Properties....................................96
   Section 3.19. Inspections; Asset Status Report................................................................98
   Section 3.20. Available Information and Notices..............................................................100
   Section 3.21. Reserve Accounts...............................................................................101
   Section 3.22. Property Advances..............................................................................102
   Section 3.23. Appointment of Special Servicer................................................................102
   Section 3.24. Transfer of Servicing Between Master Servicer and Special Servicer; Record Keeping.............103
   Section 3.25. Adjustment of Servicing Compensation in Respect of Prepayment Interest Shortfalls..............104

ARTICLE IV.  DISTRIBUTIONS TO CERTIFICATEHOLDERS................................................................105

                                      -i-

<PAGE>


   Section 4.1.  Distributions..................................................................................105
   Section 4.2.  Statements to Rating Agencies and Certificateholders; Available Information; Information

                 Furnished to Financial Market Publisher........................................................127
   Section 4.3.  Compliance with Withholding Requirements.......................................................130
   Section 4.4.  REMIC Compliance...............................................................................130
   Section 4.5.  Imposition of Tax on the Trust Fund............................................................132
   Section 4.6.  Remittances; P&I Advances......................................................................133
   Section 4.7.  Appraisal Reductions...........................................................................135

ARTICLE V.  THE CERTIFICATES....................................................................................136

   Section 5.1.  The Certificates...............................................................................136
   Section 5.2.  Registration, Transfer and Exchange of Certificates............................................137
   Section 5.3.  Book-Entry Certificates........................................................................142
   Section 5.4.  Mutilated, Destroyed, Lost or Stolen Certificates..............................................143
   Section 5.5.  Appointment of Paying Agent....................................................................144
   Section 5.6.  Access to Certificateholders'Names and Addresses...............................................144
   Section 5.7.  Actions of Certificateholders..................................................................144
   Section 5.8.  Purchase Option of Class O Certificateholders and the Special Servicer.........................145

ARTICLE VI.  THE DEPOSITOR, THE SERVICER AND THE SPECIAL
                 SERVICER.......................................................................................145

   Section 6.1.  Liability of the Depositor, the Master Servicer and the Special Servicer.......................145
   Section 6.2.  Merger or Consolidation of the Master Servicer and Special Servicer............................146
   Section 6.3.  Limitation on Liability of the Depositor, the Master Servicer and Others.......................146
   Section 6.4.  Limitation on Resignation of the Master Servicer and of the Special Servicer...................147
   Section 6.5.  Rights of the Depositor and the Trustee in Respect of the Master Servicer and the
                 Special Servicer...............................................................................148

ARTICLE VII  DEFAULT............................................................................................149

   Section 7.1.  Events of Default..............................................................................149
   Section 7.2.  Trustee to Act; Appointment of Successor.......................................................151
   Section 7.3.  Notification to Certificateholders.............................................................152
   Section 7.4.  Other Remedies of Trustee......................................................................152
   Section 7.5.  Waiver of Past Events of Default; Termination..................................................153

ARTICLE VIII.  CONCERNING THE TRUSTEE...........................................................................153

   Section 8.1.  Duties of Trustee..............................................................................153
   Section 8.2.  Certain Matters Affecting the Trustee..........................................................155
   Section 8.3.  Trustee Not Liable for Certificates or Mortgage Loans..........................................156
   Section 8.4.  Trustee May Own Certificates...................................................................158
   Section 8.5.  Payment of Trustee's Fees and Expenses; Indemnification........................................158
   Section 8.6.  Eligibility Requirements for Trustee...........................................................160
   Section 8.7.  Resignation and Removal of the Trustee.........................................................160
   Section 8.8.  Successor Trustee..............................................................................161
   Section 8.9.  Merger or Consolidation of Trustee.............................................................161
   Section 8.10. Appointment of Co-Trustee or Separate Trustee..................................................162
   Section 8.11. Authenticating Agent...........................................................................163
   Section 8.12. Appointment of Custodians......................................................................164

                                      -ii-
<PAGE>

ARTICLE IX.  TERMINATION........................................................................................164

   Section 9.1.  Termination....................................................................................164
   Section 9.2.  Additional Termination Requirements............................................................167

ARTICLE X.  MISCELLANEOUS PROVISIONS............................................................................168

   Section 10.1. Counterparts...................................................................................168
   Section 10.2. Limitation on Rights of Certificateholders.....................................................168
   Section 10.3. Governing Law..................................................................................169
   Section 10.4. Notices........................................................................................169
   Section 10.5. Severability of Provisions.....................................................................172
   Section 10.6. Notice to the Depositor and Each Rating Agency.................................................172
   Section 10.7. Amendment......................................................................................173
   Section 10.8. Confirmation of Intent.........................................................................175

</TABLE>























                                     -iii-
<PAGE>


                             EXHIBITS

Exhibit A-1            Form of Class A-1 Certificate
Exhibit A-2            Form of Class A-2 Certificate
Exhibit A-3            Form of Class A-EC1 Certificate
Exhibit A-4            Form of Class A-EC2 Certificate
Exhibit A-5            Form of Class B Certificate
Exhibit A-6            Form of Class C Certificate
Exhibit A-7            Form of Class D Certificate
Exhibit A-8            Form of Class E Certificate
Exhibit A-9            Form of Class F Certificate
Exhibit A-10           Form of Class G Certificate
Exhibit A-11           Form of Class H Certificate
Exhibit A-12           Form of Class J Certificate
Exhibit A-13           Form of Class K Certificate
Exhibit A-14           Form of Class L Certificate
Exhibit A-15           Form of Class M Certificate
Exhibit A-16           Form of Class N Certificate
Exhibit A-17           Form of Class O Certificate
Exhibit A-18           Form of Class R-I Certificate
Exhibit A-19           Form of Class R-II Certificate
Exhibit A-20           Form of Class R-III Certificate
Exhibit B              Mortgage Loan Schedule
Exhibit C-1            Form of Transferee Affidavit
Exhibit C-2            Form of Transferor Letter
Exhibit D              Form of Investment Representation Letters
Exhibit E              Form of Request for Release
Exhibit F              Intentionally Omitted
Exhibit G-1            Form of Mortgage Loan Purchase and Sale Agreement I
Exhibit G-2            Form of Mortgage Loan Purchase and Sale Agreement II
Exhibit H              Intentionally Omitted
Exhibit I              Form of Statement to the Certificateholders
Exhibit J              Form of Comparative Financial Status Report
Exhibit K              Form of Delinquent Loan Status Report
Exhibit L              Form of Historical Loan Modification Report
Exhibit M              Form of Historical Loss Estimate Report
Exhibit N              Form of REO Status Report
Exhibit O              Form of Watch List Report
Exhibit P              Form of Operating Statement Analysis Report
Exhibit Q              Form of NOI Adjustment Worksheet
Exhibit R              Interest Reserve Loans



                                      -iv-

<PAGE>

     Pooling and Servicing Agreement, dated as of July 1, 1999 among Prudential
Securities Secured Financing Corporation, as Depositor, National Realty Funding
L.C., as Master Servicer, National Realty Funding L.C., as Special Servicer and
The Chase Manhattan Bank, as Trustee and Custodian.

                              PRELIMINARY STATEMENT

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

     The Depositor intends to sell pass-through certificates to be issued
hereunder in multiple classes which in the aggregate will evidence the entire
beneficial ownership interest in the Trust Fund consisting primarily of the
Mortgage Loans. As provided herein, the Trustee will elect that the Trust Fund
be treated for federal income tax purposes as three separate real estate
mortgage investment conduits (each a "REMIC" or, in the alternative, the
"Lower-Tier REMIC," the "Middle-Tier REMIC" and the "Upper-Tier REMIC,"
respectively). The Class A-1, Class A-2, Class A-EC1, Class A-EC2, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class N and Class O Certificates constitute "regular interests" in the
Upper-Tier REMIC and the Class R-I Certificates are the sole Class of "residual
interest" in the Upper-Tier REMIC for purposes of the REMIC Provisions. The
Class R-II Certificates are the sole Class of "residual interest" in the
Middle-Tier REMIC for purposes of the REMIC Provisions. There are sixteen
classes of uncertificated Middle-Tier Regular Interests issued under this
Agreement (Classes A-1-M, A-2-M, M-IO, B-M, C-M, D-M, E-M, F-M, G-M, H-M, J-M,
K-M, L-M, M-M, N-M and O-M), each of which will constitute a regular interest in
the Middle-Tier REMIC. The Class R-III Certificates are the sole Class of
"residual interest" in the Lower-Tier REMIC for purposes of the REMIC
Provisions. There are also fifteen classes of uncertificated Lower-Tier Regular
Interests issued under this Agreement (the Class A-1-L, Class A-2-L, Class B-L,
Class C-L, Class D-L, Class E-L, Class F-L, Class G-L, Class H-L, Class J-L,
Class K-L, Class L-L, Class M-L, Class N-L, and Class O-L Interests), each of
which will constitute a regular interest in the Lower-Tier REMIC. All such
Middle-Tier Regular Interests will be held by the Trustee as assets of the
Upper-Tier REMIC, and all such Lower-Tier Regular Interests will be held by the
Trustee as assets of the Middle-Tier REMIC.

                  The following table sets forth the designation and aggregate
initial Certificate Balance (or, with respect to the Class A-EC1 and Class A-EC2
Certificates, the Class Notional Balance) for each Class of Certificates
comprising interests in the Upper-Tier REMIC:

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

       Class A-1                                  $229,000,000
       Class A-2                                   396,880,000
       Class A-EC1(1)                              869,289,765
       Class A-EC2(1)                               97,798,765
       Class B                                      41,293,000
       Class C                                      45,639,000

                                       2
<PAGE>

       Class D                                      13,040,000
       Class E                                      30,426,000
       Class F                                      15,213,000
       Class G                                      15,213,000
       Class H                                      19,559,000
       Class J                                       6,520,000
       Class K                                       6,520,000
       Class L                                      17,386,000
       Class M                                       4,347,000
       Class N                                       8,693,000
       Class O                                      19,560,765

(1)  The Class A-EC1 Certificates and the Class A-EC2 Certificates are
     interest-only certificates and accordingly will not receive principal
     distributions. The Class A-EC1 Certificates have an initial Class A-EC1
     Notional Balance in the amount indicated. The Class A-EC2 Certificates have
     an initial Class A-EC2 Notional Balance in the amount indicated.

     The initial Certificate Balance of each of the Class R-I, Class R-II and
Class R-III Certificates will be zero. The Certificate Balance of any Class of
Certificates outstanding at any time represents the maximum amount which holders
thereof are entitled to receive as distributions allocable to principal from the
cash flow on the Mortgage Loans and the other assets in the Trust Fund.

     As of the Cut-off Date, the Mortgage Loans have an aggregate Scheduled
Principal Balance equal to $869,289,765.

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

                                   ARTICLE I.
                                   DEFINITIONS

     Section 1.1. 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.

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

     "Advance Interest Amount": The sum for all Mortgage Loans as to which any
Advance remains unreimbursed of interest at the related Advance Rate on the
amount of any Advances for which the Master Servicer or the Trustee, as
applicable, has not been paid or reimbursed for the number of days from the date
on which such Advance was made or, if interest has been previously paid on such
Advance, from the date on which interest was last paid, through the date of
payment or reimbursement of the related Advance (which in no event shall be
later than the Determination Date following the date on which funds are
available to reimburse such Advance with interest thereon at the Advance Rate).


                                       3
<PAGE>

     "Advance Rate": A per annum rate equal to the Prime Rate (as published in
The Wall Street Journal, or, if The Wall Street Journal is no longer published,
The New York Times, from time to time).

     "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 by" have meanings correlative to the foregoing. The Trustee may
obtain and rely on an Officer's Certificate of the Master Servicer, the Special
Servicer or the Depositor to determine whether any Person is an Affiliate of
such party.

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

     "Annual Debt Service": For any Mortgage Loan, the current annual debt
service (including interest allocable to payment of the Servicing Fee) payable
with respect to such Mortgage Loan during the 12-month period commencing on the
Cut-off Date (assuming no principal prepayments occur).

     "Anticipated Repayment Date": The date specified in the definition of ARD
Loan after which the interest rate on an ARD Loan will increase.

     "Anticipated Termination Date": Any Distribution Date on which it is
anticipated that the Trust Fund will be terminated pursuant to Section 9.1(c),
9.1 (d) or 9.1 (e).

     "Applicable Monthly Payment": As defined in Section 4.6(a).

     "Applicant": As defined in Section 5.6(a).

     "Appraisal": An appraisal prepared by an Independent state certified
appraiser in compliance with the Code of Professional Ethics and Standards of
Professional Conduct of the Appraisal Institute and the Uniform Standards of
Professional Practice as adopted by the Appraisal Standards Board of the
Appraisal Foundation and accepted and incorporated into FIRREA.

     "Appraisal Reduction": 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 outstanding Scheduled Principal Balance of such
Mortgage Loan over (b) the excess of (i) 90% of the Appraised Value of the
related Mortgaged Property as determined (A) by one or more Appraisals with
respect to any Mortgage Loan with an outstanding Scheduled Principal Balance
equal to or in excess of $2,000,000 (the costs of which shall be paid by the
Master Servicer or, if required by Section 3.22(b), the Trustee, as applicable,
as a Property Advance), and (B) by an Appraisal or an internal valuation
performed by the Special Servicer with respect to any Mortgage Loan with an
outstanding Scheduled Principal Balance less than $2,000,000, over (ii) the sum
of, as of the Due Date occurring in the month of such Distribution Date, (A) to
the extent

                                       4
<PAGE>


not previously advanced by the Master Servicer or the Trustee, as applicable,
all unpaid interest on such Mortgage Loan at a per annum rate equal to its
Mortgage Rate, (B) all unreimbursed Advances and interest thereon at the Advance
Rate, and (C) all currently due and unpaid real estate taxes, assessments,
insurance premiums and ground rents and all other amounts due and unpaid with
respect to such Mortgage Loan, net of any amounts currently escrowed for such
amounts (which taxes, premiums, ground rents and other amounts have not been
subject to an Advance by the Master Servicer or the Trustee, as applicable, or
for which funds have not been escrowed); provided, however, that without
limiting the Special Servicer's obligation to order and obtain such Appraisal,
if the Special Servicer has not obtained the Appraisal or internal valuation
referred to in clause (b)(i)(A) or (b)(i)(B) above by the date of the Appraisal
Reduction Event, then the amount of the Appraisal Reduction shall be deemed to
be an amount equal to 35% of the outstanding Scheduled Principal Balance of the
related Mortgage Loan until the first Determination Date after receipt of the
Appraisal. By the date of the Appraisal Reduction Event, the Special Servicer
shall order and receive an Appraisal or internal valuation (the cost of which
shall be paid as a Property Advance by the Master Servicer or, if required by
Section 3.22(b), the Trustee), which Appraisal or internal valuation shall be
delivered by the Special Servicer to the Master Servicer, and the Master
Servicer shall deliver such Appraisal or internal valuation to the Trustee, who
shall deliver such Appraisal to the Paying Agent and each Holder of a Class F,
Class G, Class H, Class J, Class K, Class L, Class M, Class N and Class O
Certificate within 15 days of receipt by the Master Servicer of such Appraisal
from the Special Servicer. Notwithstanding the foregoing, the Special Servicer
shall not be required to obtain an Appraisal or perform an internal valuation,
as the case may be, with respect to a Mortgage Loan which is the subject of an
Appraisal Reduction Event if the Special Servicer has obtained an Appraisal with
respect to the related Mortgaged Property within the 12-month period immediately
prior to the occurrence of such Appraisal Reduction Event. Instead, the Special
Servicer may use such prior Appraisal in calculating any Appraisal Reduction
with respect to such Mortgage Loan.

     On the first Determination Date occurring on or after the receipt by
Special Servicer of an Appraisal or internal valuation obtained in connection
with the foregoing paragraph, the Special Servicer will calculate and report to
the Master Servicer, and the Master Servicer will report to the Trustee on or
prior to the third Business Day prior to the related Distribution Date, the
Appraisal Reduction to take into account such Appraisal.

     Appraisal Reductions will be determined based on the Appraisals or internal
valuations described above. Notwithstanding the foregoing, the Directing
Certificateholder shall have the right, at any time within six months of the
date of its receipt of any Appraisal or internal valuation of any Mortgaged
Property required to be obtained pursuant to the immediately preceding
paragraph, to require that the Special Servicer obtain a new Appraisal of such
Mortgaged Property in accordance with FIRREA standards from a state certified
appraiser chosen by the Special Servicer, the cost of which shall be paid by the
Controlling Class Certificateholders without right of reimbursement; provided,
however, that the Special Servicer shall not be required to obtain any such
Appraisal unless the Special Servicer shall have received reasonable assurance
of payment of the costs of such appraisal and of any expenses related thereto.
Upon receipt of the Appraisal obtained pursuant to the immediately preceding
sentence, the Special Servicer shall redetermine and report in writing to the
Servicer, the Trustee and the Directing Certificateholder the amount of the
Appraisal Reduction with respect to such Mortgage

                                       5
<PAGE>

Loan, and such redetermined Appraisal Reduction shall replace the prior
Appraisal Reduction with respect to such Mortgage Loan.

     With respect to each Mortgage Loan as to which an Appraisal Reduction Event
has occurred and which has remained current for twelve consecutive Monthly
Payments (for such purposes taking into account any amendment or modification of
such Mortgage Loan), and with respect to which no other Appraisal Reduction
Event has occurred and is continuing, the Special Servicer may within 30 days
before the date of such twelfth Monthly Payment, order an Appraisal (which may
be an update of a prior Appraisal) or, with respect to any Mortgage Loan with an
outstanding Scheduled Principal Balance less than $2,000,000, perform an
internal valuation or obtain an Appraisal (which may be an update of a prior
Appraisal), the cost of which shall be paid by the Master Servicer or, if
required by Section 3.22(b), the Trustee as a Property Advance recoverable from
the Trust Fund. Based upon such Appraisal or internal valuation, the Special
Servicer shall redetermine and report to the Trustee the amount of the Appraisal
Reduction with respect to such Mortgage Loan, and such redetermined Appraisal
Reduction shall replace the prior Appraisal Reduction with respect to such
Mortgage Loan.

     Notwithstanding anything herein to the contrary, the aggregate Appraisal
Reduction related to a Mortgage Loan or the related REO Property will be reduced
to zero as of the date such Mortgage Loan is paid in full, liquidated,
repurchased or otherwise removed from the Trust Fund.

     "Appraisal Reduction Event": With respect to any Mortgage Loan, the
earliest of (i) the third anniversary of the date on which the first 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 decrease the aggregate 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) the date on which a reduction in the amount of Monthly
Payments on such Mortgage Loan, or a change in any other material economic term
of such Mortgage Loan (other than an extension of its maturity date), becomes
effective as a result of a modification of such Mortgage Loan by the Special
Servicer, (iv) 60 days after a receiver has been appointed, (v) 60 days after a
Borrower declares bankruptcy, or an involuntary bankruptcy petition is filed
against a Borrower, or (vi) immediately after a Mortgage Loan becomes an REO
Loan; provided, however, that an Appraisal Reduction Event shall not occur at
any time when the aggregate Certificate Balances of all Classes of Certificates
(other than the Class A-1 Certificates, the Class A-2 Certificates and Class
A-EC1 Certificates) has been reduced to zero. The Special Servicer shall notify
the Master Servicer promptly upon the occurrence of any of the foregoing events.

     "Appraised Value": For each of the Mortgaged Properties, the appraised
value of such property as determined by an Appraisal thereof, made not more than
one year prior to the origination date of the related Mortgage Loan.

     "ARD Loan": A Mortgage Loan, designated as such on the Mortgage Loan
Schedule, that provides that if not prepaid on or prior to a specified date, (a)
the principal balance thereof will thereafter bear interest at an increased
fixed rate of interest, which increased

                                       6
<PAGE>

interest will be deferred, and (b) all or a substantial portion of the related
excess cash flow generated from the related Mortgaged Property will be applied
towards the prepayment of such Mortgage Loan.

     "Asset Status Report": As defined in Section 3.19.

     "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 by the Borrower, 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 related 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, the
Special Servicer or the Master Servicer shall be responsible for determining
whether any assignment is legally sufficient or in recordable form.

     "Assumed Scheduled Payment": With respect to any Mortgage Loan that is
delinquent in respect of its Balloon Payment (including any REO Mortgage Loan as
to which the Balloon Payment would have been past due), an amount equal to the
sum of (a) the principal portion of the Monthly Payment that would have been due
on such Mortgage Loan on a Due Date that falls on or after the date on which
such Balloon Payment was due, based on the original amortization schedule
thereof, assuming such Balloon Payment had not become due, after giving effect
to any modification, and (b) interest at the applicable Net Mortgage Rate on the
principal balance that would have remained on such Mortgage Loan after giving
effect to deemed principal payments pursuant to clause (a) hereof on prior Due
Dates.

     "Assumption Fees": Any fees collected by the Master Servicer or the Special
Servicer, as applicable, 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 Section 3.1, Section 3.9 or Section 3.10.

     "Authenticating Agent": Any authenticating agent appointed by the Trustee
pursuant to Section 8.11.

     "Available Funds": For each Distribution Date, the sum of all previously
undistributed Monthly Payments or other receipts on account of principal of and
interest on or in respect of the Mortgage Loans (including Unscheduled Payments
and any Net REO Proceeds transferred from an REO Account to the Collection
Account pursuant to Section 3.17(b)) received by the Master Servicer in the
Collection Period relating to such Distribution Date, plus

                                       7
<PAGE>


all other amounts received by the Master Servicer during such Collection Period
and required to be placed in the Collection Account by the Master Servicer
pursuant to Section 3.5(a) allocable to such Mortgage Loans, and including all
P&I Advances made by the Master Servicer or the Trustee in respect of such
Distribution Date and deposits made by the Master Servicer pursuant to Section
3.25 with respect to such Distribution Date, but excluding the following:

     (a) amounts permitted to be used to reimburse the Master Servicer or the
   Trustee for previously unreimbursed Advances and interest thereon as
   described in Section 3.6(ii) and (iii);

     (b) those portions of each payment of interest that represent the
   applicable Servicing Compensation;

     (c) all amounts in the nature of late fees, late payment charges and
   similar fees, "insufficient funds" check charges, loan modification fees,
   extension fees, loan service transaction fees, demand fees, beneficiary
   statement charges, Assumption Fees, Financial Lease and Reporting Fees and
   similar fees;

     (d) all amounts representing scheduled Monthly Payments due after the Due
   Date in the related Collection Period (such amounts to be treated as received
   on the Due Date when due);

     (e) that portion of Liquidation Proceeds, Condemnation Proceeds or
   Insurance Proceeds with respect to a Mortgage Loan which represents any
   unpaid Servicing Compensation to which the Master Servicer or the Special
   Servicer is entitled;

     (f) all amounts representing certain expenses reimbursable to the Master
   Servicer, the Special Servicer or the Trustee and other amounts permitted to
   be retained by the Master Servicer or the Special Servicer, as applicable or
   withdrawn by the Master Servicer from the Collection Account (including,
   without limitation, as provided in Section 3.6) pursuant to the terms hereof;

     (g) Prepayment Premiums, Yield Maintenance Charges and Excess Interest
   received in the related Collection Period;

     (h) any interest or investment income on funds on deposit in the Collection
   Account or in Permitted Investments in which such fund may be invested; and

     (i) Default Interest received in the related Collection Period with respect
   to a Mortgage Loan.

     "Balloon Loan": Each Mortgage Loan that provides for monthly payments of
principal based on an amortization schedule longer than its remaining term.

     "Balloon Payment": With respect to each Balloon Loan, the scheduled payment
of principal and interest due on the Maturity Date of such Mortgage Loan which,
pursuant to the

                                       8
<PAGE>

related Note, is equal to the entire remaining principal balance of such
Mortgage Loan, plus accrued interest thereon.

     "Base Interest Fraction": With respect to any principal prepayment on any
Mortgage Loan and with respect to any Class of Certificates, 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 yield rate used in calculating the
Yield Maintenance Charge with respect to such principal prepayment and (b) whose
denominator is the amount, if any, by which the (i) Mortgage Rate on such
Mortgage Loan exceeds (ii) the yield rate used in calculating the Yield
Maintenance Charge with respect to such principal prepayment; provided, however,
that under no circumstances shall the Base Interest Fraction be greater than
one. If such yield rate is greater than or equal to the lesser of (x) the
Mortgage Rate on such Mortgage Loan and (y) the Pass-Through Rate described in
the preceding sentence, then the Base Interest Fraction shall equal zero.

     "Borrower": With respect to each Mortgage Loan, any obligor on any related
Note.

     "Book-Entry Certificate": Any Certificate registered in the name of the
Securities Depository or its nominee.

     "Business Day": Any day other than a Saturday, a Sunday or a day on which
banking institutions in the States of New York, Texas or Missouri 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, Prepayment Premiums and Yield Maintenance Charges received by the
Transferor in respect of the Mortgage Loans prior to or on the Closing Date
which are due after the Cut-off Date, which amount is to be deposited with the
Trustee by the Depositor pursuant to Section 2.1.

     "Certificate": Any Class A-1, Class A-2, Class A-EC1, Class A-EC2, Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II or Class R-III Certificate
issued, authenticated and delivered hereunder.

     "Certificate Balance": With respect to any Class of Regular Certificates
(other than the Class A-EC1 and Class A-EC2 Certificates) (a) on or prior to
the first Distribution Date, an amount equal to the aggregate initial
Certificate Balance of such Class, as specified in the Preliminary Statement
hereto, and (b) as of any date of determination after the first Distribution
Date, the Certificate Balance of such Class of Certificates on the Distribution
Date immediately prior to such date of determination, after application of the
distributions and Realized Losses made thereon on such prior Distribution Date;
with respect to any Middle-Tier Regular Interest (other than the Class M-IO
Interest), (a) on or prior to the first Distribution Date, an amount equal to
the aggregate initial Certificate Balance of the related Class of Certificates
as specified in the Preliminary Statement hereto, and (b) as of any date of
determination after the first Distribution Date, the Certificate Balance of such
Middle-Tier Regular Interest on the Distribution Date immediately prior to such
date of determination, after application of the

                                       9

<PAGE>
distributions and Realized Losses made thereon on such prior Distribution Date;
and with respect to any Lower-Tier Regular Interest, (a) on or prior to the
first Distribution Date, an amount equal to the Certificate Balance of the
Related Certificates, and (b) as of any date of determination after the first
Distribution Date, the Certificate Balance of such Lower-Tier Regular Interest
on the Distribution Date immediately prior to such date of determination, after
application of distributions in respect of principal and Realized Losses made
thereon on such prior Distribution Date. The Class M-IO Interests and the
Class A-EC1 Certificates and Class A-EC2 Certificates have no Certificate
Balances but instead have Notional Balances.

     "Certificate Owner": With respect to a Book-Entry Certificate, the Person
who is the beneficial owner of such Certificate as reflected on the books of the
Securities Depository or on the books of a Securities Depository Participant or
on the books of an indirect participating brokerage firm for which a Securities
Depository Participant acts as agent.

     "Certificate Register" and "Certificate Registrar": The register maintained
and the registrar appointed pursuant to Section 5.2(a).

     "Certificateholder": A Person whose name is registered in the Certificate
Register; provided, however, that any Certificate held or beneficially owned by
the Depositor, the Master Servicer, the Special Servicer, the Trustee, a Manager
or a Borrower or any Person actually known to a Responsible Officer of the
Certificate Registrar to be an Affiliate of any thereof shall be deemed not to
be outstanding and the Voting Rights to which it is entitled shall not be taken
into account in determining whether the requisite percentage of Voting Rights
necessary to effect any consent has been obtained (unless such consent is to an
action which would materially adversely affect in any material respect the
interests of the Certificateholders of any Class, while the Master Servicer or
any Affiliate thereof is the holder of Certificates aggregating not less than
66-2/3% of the Percentage Interest of any such Class). All references herein to
"Holders" or "Certificateholders" shall reflect the rights of Certificate Owners
as they may indirectly exercise such rights through the Securities Depository
and the Securities Depository Participants, except as otherwise specified
herein.

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

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

     "Class A-1 Pass-Through Rate": A per annum rate equal to 6.955%; provided
that the Class A-1 Pass-Through Rate shall not exceed the Weighted Average Net
Mortgage Rate.

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



                                       10
<PAGE>

     "Class A-2 Pass-Through Rate": A per annum rate equal to 7.193%; provided
that the Class A-2 Pass-Through Rate shall not exceed the Weighted Average Net
Mortgage Rate.

     "Class A-EC1 Certificate": Any one of the Certificates executed and
authenticated by the Trustee or the Authenticating Agent on behalf of the
Depositor in substantially the form set forth in Exhibit A-3 hereto.

     "Class A-EC1 Interest Amount": With respect to any Distribution Date, an
amount equal to the sum of (i) the excess of (a) the products of the Middle-Tier
Pass-Through Rates of the Class A-1-M Interest, the Class A-2-M Interest, the
Class B-M Interest, the Class C-M Interest, the Class D-M Interest, the Class
E-M Interest and the Class F-M Interest, and their respective Certificate
Balances over (b) the products of the Pass-Through Rates of the Class A-1, Class
A-2, Class B, Class C, Class D, Class E and Class F Certificates and their
respective Certificate Balances, and (ii) the Class M-IO Interest Amount.

     "Class A-EC1 Notional Balance": As of any date of determination, an amount
equal to the sum of the Certificate Balances of the Class A-1 Certificates, the
Class A-2 Certificates, the Class B Certificates, the Class C Certificates, the
Class D Certificates, the Class E Certificates, the Class F Certificates, the
Class G Certificates, the Class H Certificates, the Class J Certificates, the
Class K Certificates, the Class L Certificates, the Class M Certificates, the
Class N Certificates and the Class O Certificates.

     "Class A-EC1 Pass-Through Rate": With respect to any Interest Accrual
Period, a per annum rate equal to the rate that, when multiplied by the
Class A-EC1 Notional Balance, equals the Class A-EC1 Interest Amount.

     "Class A-EC2 Certificate": Any one of the Certificates executed and
authenticated by the Trustee or the Authenticating Agent on behalf of the
Depositor in substantially the form set forth in Exhibit A-4 hereto.

     "Class A-EC2 Interest Amount": With respect to any Distribution Date, an
amount equal to the Class A-EC2 Pass-Through Rate multiplied by the Class A-EC2
Notional Balance. The Class A-EC2 Interest Amount represents a portion of the
interest payments on the Class G-M, Class H-M, Class J-M, Class K-M, Class L-M,
Class M-M, Class N-M and Class O-M Interests, and is equal to the excess, if
any, of the amount of interest distributable in respect of such Classes pursuant
to Section 4.1(b)(I)(i) hereof, over the sum of the Pass-Through Rates of the
Class G, Class H, Class J, Class K, Class L, Class M, Class N and Class O
Certificates multiplied by their respective Certificate Balances.

     "Class A-EC2 Notional Balance": As of any date of determination, an amount
equal to the sum of the Certificate Balances of the Class G Certificates, the
Class H Certificates,



                                       11
<PAGE>

the Class J Certificates, the Class K Certificates, the Class L Certificates,
the Class M Certificates, the Class N Certificates and the Class O Certificates.

     "Class A-EC2 Pass-Through Rate": With respect to any Interest Accrual
Period, a per annum rate equal to the excess of (i) the weighted average of the
Middle-Tier Pass-Through Rates of the Class G-M, Class H-M, Class J-M, Class
K-M, Class L-M, Class M-M, Class N-M, and Class O-M Interests, weighted on the
basis of their respective Certificate Balances, over (ii) the weighted average
of the Pass-Through Rates of the Class G, Class H, Class J, Class K, Class L,
Class M Certificates, Class N Certificates and Class O Certificates, weighted on
the basis of their respective principal balances.

     "Class A-1-L Interest": A regular interest in the Lower-Tier REMIC entitled
to monthly distributions payable thereto pursuant to Section 4.1.

     "Class A-2-L Interest": A regular interest in the Lower-Tier REMIC entitled
to monthly distributions payable thereto pursuant to Section 4.1.

     "Class A-1-M Interest": A regular interest in the Middle-Tier REMIC
entitled to monthly distributions payable thereto pursuant to Section 4.1.

     "Class A-2-M Interest": A regular interest in the Middle-Tier REMIC
entitled to monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class B Pass-Through Rate": A per annum rate equal to the Weighted Average
Net Mortgage Rate (i.e., for the first Interest Accrual Period, 7.741% per
annum), less 0.223%.

     "Class B-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class B-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class C Pass-Through Rate": A per annum rate equal to the Weighted Average
Net Mortgage Rate (i.e., for the first Interest Accrual Period, 7.741% per
annum), less 0.026%.

     "Class C-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.


                                       12
<PAGE>

     "Class C-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class D Pass-Through Rate": A per annum rate equal to the Weighted Average
Net Mortgage Rate (i.e., for the first Interest Accrual Period, 7.741% per
annum).

     "Class D-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class D-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class E Pass-Through Rate": A per annum rate equal to the Weighted Average
Net Mortgage Rate (i.e., for the first Interest Accrual Period, 7.741% per
annum).

     "Class E-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class E-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class F Pass-Through Rate": A per annum rate equal to the Weighted Average
Net Mortgage Rate (i.e., for the first Interest Accrual Period, 7.741% per
annum).

     "Class F-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class F-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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


                                       13
<PAGE>


     "Class G Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class G Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.

     "Class G-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class G-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class H Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class H Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.

     "Class H-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class H-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class Interest Distribution Amount": With respect to any Distribution Date
and any of the Class A-1, Class A-2, Class B, Class C, Class D, Class E, Class
F, Class G, Class H, Class J, Class K, Class L, Class M, Class N and Class O
Certificates, interest for the related Interest Accrual Period at the applicable
Pass-Through Rate for such Class of Certificates on the Certificate Balance of
such Class. With respect to any Distribution Date and the Class A-EC1
Certificates, the Class A-EC1 Interest Amount. With respect to any Distribution
Date and the Class A-EC2 Certificates, the Class A-EC2 Interest Amount. For
purposes of determining any Class Interest Distribution Amount, any
distributions in reduction of Certificate Balance, any reductions of Certificate
Balance (and any resulting reductions in Notional Balance) as a result of
allocations of Appraisal Reductions and Realized Losses on the Distribution Date
occurring in such Interest Accrual Period shall be deemed to have been made as
of the first day of such Interest Accrual Period. Notwithstanding the foregoing,
the Class Interest Distribution Amount for each Class of Certificates otherwise
calculated as described above shall be reduced by such Class' pro rata share of
any Uncovered Prepayment Interest Shortfall for such Distribution Date (pro rata
according to each respective Class' Class Interest Distribution Amount
determined without regard to this sentence).

     "Class Interest Shortfall": On any Distribution Date for any Class of
Certificates, the excess, if any, of the Class Interest Distribution Amount for
such Class over the amount of interest actually distributed in respect of such
Class Interest Distribution Amount to the Holders of such Certificates pursuant
to Section 4.1(c) on such Distribution Date.


                                       14
<PAGE>

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

     "Class J Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class J Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.

     "Class J-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class J-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class K Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class K Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.

     "Class K-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class K-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

     "Class L Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class L Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.

     "Class L-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class L-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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


                                       15
<PAGE>


     "Class M-IO Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class M-IO Interest Amount": With respect to any Distribution Date, an
amount equal to the excess, if any, of the interest at the Lower-Tier
Pass-Through Rate on each of the Class G-L, Class H-L, Class J-L, Class K-L,
Class L-L, Class M-L, Class N-L and Class O-L Interests' Certificate Balances
over the sum of the products of the Middle-Tier Pass-Through Rates for each of
the Class G-M, Class H-M, Class J-M, Class K-M, Class L-M, Class M-M, Class N-M
and Class O-M Interests' and their respective Certificate Balances.

     "Class M-IO Notional Balance": As of any date of determination, an amount
equal to the sum of the Certificate Balances of the Class G-L, Class H-L, Class
J-L, Class K-L, Class L-L, Class M-L, Class N-L and Class O-L Interests (which
amounts correspond the Certificate Balances of the Class G, Class H, Class J,
Class K, Class L, Class M, Class N and Class O Certificates on such date of
determination).

     "Class M Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class M Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.

     "Class M-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class M-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class N Certificate": Any one of the Certificates executed and
authenticated by the Trustee or the Authenticating Agent on behalf of the
Depositor in substantially the form set forth in Exhibit A-16 hereto.

     "Class N Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class G Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.

     "Class N-L Interest": A regular interest in the Lower-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class N-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

     "Class O Certificate": Any one of the Certificates executed and
authenticated by the Trustee or the Authenticating Agent on behalf of the
Depositor in substantially the form set forth in Exhibit A-17 hereto.

     "Class O Pass-Through Rate": With respect to any Interest Accrual Period, a
per annum rate equal to 6.755%; provided that the Class O Pass-Through Rate
shall not exceed the Weighted Average Net Mortgage Rate.


                                       16
<PAGE>

     "Class O-M Interest": A regular interest in the Middle-Tier REMIC entitled
to the monthly distributions payable thereto pursuant to Section 4.1.

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

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

     "Class R-III Certificate": Any Certificate executed and authenticated by
the Trustee or the Authenticating Agent on behalf of the Depositor in
substantially the form set forth in Exhibit A-20 hereto. The Class R-III
Certificates have no Pass-Through Rate or Certificate Balance.

     "Closing Date": On or about July 28, 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 segregated account or accounts created and
maintained by the Master Servicer pursuant to Section 3.5(a), which shall be
entitled "The Chase Manhattan Bank, as Trustee, in trust for Holders of
Prudential Securities Secured Financing Corporation, Commercial Mortgage
Pass-Through Certificates, Series 1999-C2, Collection Account" and which shall
be an Eligible Account.

     "Collection Period": With respect to any Distribution Date and any Mortgage
Loan, the period beginning on the first day following the Determination Date in
the month preceding the month in which such Distribution Date occurs (or, in the
case of the Distribution Date occurring in August 1999, on the day after the
Cut-off Date) and ending on the Determination Date in the month in which such
Distribution Date occurs.

     "Commission": The Securities and Exchange Commission of the United States
of America.

     "Condemnation Proceeds": Any amount (other than Insurance Proceeds)
received in connection with the taking of a Mortgaged Property by exercise of
the power of eminent domain or condemnation.

     "Controlling Class": As of any date of determination, the most subordinate
Class of Regular Certificates then outstanding that then has an aggregate
Certificate Balance at least equal to (a) 25% of the initial Certificate Balance
of such Class, in the case of the Class O Certificates, or (b) 50% of the
initial Certificate Balance of such Class, in the case of any other

                                       17
<PAGE>

Class of Subordinated Certificates, or (c) if no such Class exists, the most
subordinate Class then outstanding. As of the Closing Date, the Controlling
Class will be the Class O Certificates.

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

     "Corporate Trust Office" The principal office of the Trustee located at 450
W. 33rd Street, 14th Floor, New York, NY 10001-2697, Attention: Capital Markets
Fiduciary Services (CMBS), or the principal trust office of any successor
trustee qualified and appointed pursuant to Section 8.8.

     "Corrected Mortgage Loan": Any Specially Serviced Mortgage Loan that has
become current and remained current (through workout by the Special Servicer or
otherwise) for three consecutive Monthly Payments (for such purposes taking into
account any modification or amendment of such Mortgage Loan) and (provided that
no additional default is foreseeable in the reasonable judgment of the Special
Servicer) as to which the Special Servicer has returned servicing of such
Mortgage Loan to the Master Servicer pursuant to Section 3.24.

     "Custodian": Any Custodian appointed pursuant to Section 8.12. 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 Depositor or
any Affiliate of the Depositor. The Custodian will initially be The Chase
Manhattan Bank.

     "Cut-off Date": July 1, 1999.

     "Debt Service Coverage Ratio": With respect to any Mortgage Loan, (a) the
Underwritten Cash Flow for the related Mortgaged Property, divided by (b) the
Annual Debt Service for such Mortgage Loan.

     "Default Interest": With respect to any Mortgage Loan, interest accrued on
such Mortgage Loan at the excess of the Default Rate over the Mortgage Rate.

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

     "Definitive Certificate": As defined in Section 5.3(a).

     "Depositor": Prudential Securities Secured Financing Corporation, a
Delaware corporation, and its successors and assigns.

     "Determination Date": The 11th day of any month, or if such 11th day is not
a Business Day, the Business Day immediately following such 11th day, commencing
on August 11, 1999.


                                       18
<PAGE>

     "Directing Certificateholder": The Controlling Class Certificateholder
selected by the Holders of more than 50% of the Percentage Interests in the
Controlling Class, by Certificate Balance, as certified by the Certificate
Registrar from time to time; provided, however, that (i) absent such selection,
(ii) until a Directing Certificateholder is so selected or (iii) upon receipt by
the Trustee of a notice from the Holders of more than 50% of the Percentage
Interests in the Controlling Class, by Certificate Balance, that a Directing
Certificateholder is no longer designated, the Controlling Class
Certificateholder that owns the largest aggregate Certificate Balance of the
Controlling Class will be the Directing Certificateholder.

     "Directly Operate": With respect to any REO Property, the furnishing or
rendering of services to the tenants thereof that are not customarily provided
to tenants in connection with the rental of space for occupancy only within the
meaning of Treasury Regulations Section 1.512(h)-1(c)(5), the management or
operation of such REO Property, the holding of such REO Property primarily for
sale to customers or any use of such REO Property in a trade or business
conducted by the Trust Fund other than through an Independent Contractor;
provided, however, that the Master Servicer, on behalf of the Trust Fund (or the
Special Servicer on behalf of the Trust Fund), shall not be considered to
Directly Operate an REO Property solely because the Master Servicer, on behalf
of the Trust Fund (or 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.

     "Disposition Fee": With respect to any Specially Serviced Mortgage Loan or
REO Property which is sold or transferred or otherwise liquidated, an amount
equal to the product of (i) the excess, if any of (a) the Liquidation Proceeds
of such Specially Serviced Mortgage Loan or REO Property minus (b) any broker's
commission and related brokerage referral fees, times (ii) 1.0%.

     "Disqualified Non-U.S. Person": With respect to a Class R-I, Class R-II or
Class R-III Certificate, any Non-U.S. Person or agent thereof other than (i) a
Non-U.S. Person that holds the Class R-I, Class R-II or Class R-III 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 Counsel to the effect
that the transfer of the Class R-I, Class R-II or Class R-III 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-I, Class R-II or
Class R-III 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-I or Class

                                       19
<PAGE>

R-II Certificates (except certain farmers' cooperatives described in Code
Section 521), (d) rural electric and telephone cooperatives described in Code
Section 1381(a)(2), or (e) any other Person so designated by the Certificate
Registrar based upon an Opinion of Counsel to the effect that any Transfer to
such Person may cause the Upper-Tier REMIC, Middle-Tier REMIC or Lower-Tier
REMIC to fail to qualify as a REMIC at any time that the Certificates are
outstanding. The terms "United States," "State" and "International Organization"
shall have the meanings set forth in Code Section 7701 or successor provisions.

     "Distribution Account": The segregated account or accounts created and
maintained as a separate trust account or accounts by the Trustee pursuant to
Section 3.5(c), which shall be entitled "[Name of Trustee], as Trustee, in trust
for Holders of Prudential Securities Secured Financing Corporation Commercial
Mortgage Pass-Through Certificates, Series 1999-C2 Distribution Account" and
which shall be an Eligible Account.

     "Distribution Date": Subject to the following proviso, the 15th day of any
month, or if such 15th day is not a Business Day, the Business Day immediately
following such 15th day; provided, however, that no Distribution Date will fall
on a date that is fewer than four Business Days after the related Determination
Date, commencing in August 1999.

     "Due Date": With respect to any Collection Period, the first day of the
month on which scheduled payments are due on any Mortgage Loan (without regard
to grace periods).

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

     "Eligible Account": Either (i) a segregated account or accounts maintained
with a federally or state-chartered depository institution or trust company, (a)
with respect to accounts in which deposits in excess of 30 days are to be made,
the long term unsecured debt obligations of which (or of such institution's
parent holding company) are assigned a rating by each Rating Agency that is
greater than or equal to the greater of the rating then assigned to the Class of
Certificates outstanding at the time of any deposit therein which has the
highest rating then assigned of any such outstanding Class and AA- by S&P and
Aa2 by Moody's, and (b) with respect to accounts in which deposits of less than
or equal to 30 days are to be made, the short term unsecured debt obligations of
which (or of such institution's parent holding company) are assigned a rating by
each Rating Agency that is greater than or equal to A-1+ by S&P and P-1 by
Moody's, or (ii) a segregated trust account or accounts maintained with a
federally or state-chartered depository institution or trust company acting in
its fiduciary capacity, 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 and subject to regulations regarding fiduciary funds on deposit
substantially similar to 12 CFR 9.10(b), or otherwise confirmed in writing by
each of the Rating Agencies that the maintenance of such account, which may be
an account maintained with the Trustee or the Master Servicer, shall not, in and
of itself, result in a downgrading, withdrawal or qualification of the rating
then assigned by such Rating Agency to any Class of Certificates. Eligible
Accounts may bear interest.


                                       20
<PAGE>

     "Eligible Investor": (i) A Qualified Institutional Buyer that is purchasing
Privately Placed Certificates 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 promulgated under the 1933 Act
or (ii) with respect to Privately Placed Certificates other than the Class R-I,
Class R-II and Class R-III Certificates, an Institutional Accredited Investor.

     "Environmental Report": With respect to each Mortgaged Property, the
environmental site assessment, environmental transaction screen assessment or
similar study or report delivered in connection with the purchase of the related
Mortgage Loan from the Mortgage Loan Seller of such Mortgage Loan.

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

     "Escrow Account": As defined in Section 3.4(b).

     "Escrow Payment": Any payment made by any Borrower to the Master Servicer
for the account of such Borrower for application toward the payment of taxes,
insurance premiums, assessments and similar items in respect of the related
Mortgaged Property and the payment of the Financial and Lease Reporting Fee.

     "Event of Default": As defined in Section 7.1.

     "Excess Interest": With respect to each ARD Loan, interest accrued at the
excess of the related Revised Rate over the related Mortgage Rate, and interest
thereon at the Revised Rate, if any, except where limited by applicable law.

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

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

     "Final Recovery Determination": With respect to any REO Mortgage Loan,
Specially Serviced Mortgage Loan or Mortgage Loan subject to repurchase pursuant
to Section 2.3(d) or 2.3(e), the recovery of all Insurance Proceeds,
Condemnation Proceeds, Liquidation Proceeds, the related Repurchase Price and
other payments or recoveries (including proceeds of the final sale of any
related REO Property) which the Master Servicer, in its reasonable judgment as
evidenced by a certificate of a Servicing Officer delivered to the Trustee and
the Custodian, 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 and Lease Reporting Fee": Any payment made by any Borrower under
the related Note as a deposit to ensure that such Borrower furnishes to the
mortgagee the required financial and leasing information on a timely basis
during the term of the related Mortgage Loan.


                                       21
<PAGE>

     "Financial Market Publisher": Bloomberg Financial Service.

     "FIRREA": The Financial Institutions Reform, Recovery and Enforcement Act,
as amended from time to time, and any successor statute thereto.

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

     "Grantor Trust Assets": As defined in Section 2.2 hereof.

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

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

     "Indemnified Party": As defined in Section 8.5(c).

     "Independent": When used with respect to any specified Person, any other
Person who (i) does not have any direct financial interest, or any material
indirect financial interest, in any of the Manager, the Depositor, the Master
Servicer, the Special Servicer, the Trustee, any Borrower or any Affiliate
thereof, and (ii) is not connected with any such specified 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 that the Master Servicer shall not be considered to be an
Independent Contractor under the definition in this clause (i) unless an Opinion
of Counsel (obtained at the expense of the Master Servicer) addressed to the
Master Servicer and the Trustee has been delivered to the Trustee to the effect
that the Master Servicer meets the requirements of such definition) or (ii) any
other Person (including the Master Servicer) if the Master Servicer, on behalf
of itself and the Trustee, has received an Opinion of Counsel (obtained 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


                                       22
<PAGE>

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 with 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.

     "Institutional Accredited Investor": An entity meeting the requirements of
Rule 501(a)(1), (2), (3) or (7) of Regulation D promulgated under the 1933 Act
and which is not otherwise a Qualified Institutional Buyer.

     "Insurance Proceeds": Proceeds of any fire and hazard insurance policy,
title policy or other insurance policy relating to a Mortgage Loan or the
Mortgaged Property securing any Mortgage Loan (including any amounts paid by the
Master Servicer or the Special Servicer, as applicable, pursuant to Section
3.8), 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 related Mortgage or Note or other documents
including in the related Mortgage File or in accordance with the Servicing
Standard.

     "Interest Accrual Period": With respect to any Distribution Date, the
calendar month preceding the month in which such Distribution Date occurs.
Interest for each Interest Accrual Period shall be calculated based on a 360-day
year consisting of twelve 30-day months.

     "Interest Distribution Amount": With respect to any Lower-Tier Regular
Interest or any Middle-Tier Regular Interest (other than the Class M-IO
Interest) and any Distribution Date, interest for the related Interest Accrual
Period at the Lower-Tier Pass-Through Rate or Middle-Tier Pass-Through Rate, as
applicable, for such Interest Accrual Period on the Certificate Balance of such
Lower-Tier Regular Interest or Middle-Tier Regular Interest, provided that, for
such purpose, any distributions in reduction of the Certificate Balance and
reductions of the Certificate Balance as a result of allocations of Realized
Losses on the Distribution Date occurring in such Interest Accrual Period shall
be deemed to have been made as of the first day of such Interest Accrual Period.
With respect to the Class M-IO Interest and any Distribution Date, interest in
an amount equal to the Class M-IO Interest Distribution Amount.

     "Interest Reserve Account" has the meaning set forth in Section 3.5.

     "Interest Reserve Loans" means the Mortgage Loans set forth on Exhibit R
attached hereto.

     "Interest Shortfall": With respect to any Distribution Date for any
Lower-Tier Regular Interest or any Middle-Tier Regular Interest, the excess, if
any, of the Interest Distribution Amount of such Lower-Tier Regular Interest or
such Middle-Tier Regular Interest on such Distribution Date over the amount
actually distributed to such Lower-Tier Regular

                                       23
<PAGE>

Interest or Middle-Tier Regular Interest in respect of its Interest Distribution
Amount on such Distribution Date.

     "Interested Person": As of any date of determination, the Depositor, the
Master Servicer, the Special Servicer, the Trustee, 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 3.7(a).

     "Investment Representation Letter": As defined in Section 5.2(c)(i).

     "IRS": The Internal Revenue Service, or any successor thereto.

     "Liquidation Expenses": Expenses incurred by the Special Servicer and the
Trustee in connection with the liquidation of any Specially Serviced 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 Specially Serviced Mortgage Loan or such
property not previously reimbursed from collections or other proceeds therefrom.

     "Liquidation Proceeds": The amount (other than Insurance Proceeds) received
in connection with (i) the liquidation of a Specially Serviced Mortgage Loan
through a trustee's sale, foreclosure sale or otherwise, (ii) the sale of a
Specially Serviced Mortgage Loan or an REO Property in accordance with Section
3.18, (iii) the sale of a Mortgage Loan in accordance with Section 5.8 or (iv)
the sale of all of the Mortgage Loans in accordance with Section 9.1.

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

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

     "Loan-to-Value Ratio": With respect to any Mortgage Loan, (a) the principal
balance of such Mortgage Loan as of the Cut-off Date, divided by (b) the
Appraised Value of the related Mortgaged Property.

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

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


                                       24
<PAGE>

     "Lower-Tier REMIC": A segregated asset pool including all of the assets set
forth in the definition of "Trust Fund," including the Mortgage Loans (but
excluding the rights to (i) Excess Interest in respect of any ARD Loan and (ii)
Default Interest in respect of any Mortgage Loan), collections thereon (other
than collections in respect of such excluded rights), any REO Property acquired
in respect thereof and amounts held from time to time in the Collection Account,
but excluding the assets included in the Middle-Tier REMIC or the Upper-Tier
REMIC.

     "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 Property.

     "Master Servicer": National Realty Funding L.C., a Missouri limited
liability company, or its successor in interest, or any successor master
servicer appointed as herein provided.

     "Master Servicer Mortgage File": With respect to any Mortgage Loan, all
Mortgage Loan Documents related to such Mortgage Loan that are not required to
be delivered to the Custodian pursuant to Section 2.1 or to be maintained as
part of the Trustee Mortgage File, including without limitation:

     (i) a copy of the Management Agreement, if any, for the related Mortgaged
   Property;

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

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

     (iv) copies of the related Appraisals, surveys, environmental reports,
   leases and other similar documents;

     (v) copies of all leases and subordination and non-disturbance agreements,
   and documents and instruments related thereto; and

     (vi) any other written agreements related to such Mortgage Loan.

     "Master Servicer Remittance Report": A report prepared by the Master
Servicer, generally in accordance with The Commercial Real Estate Secondary
Market and Securitization Association Standards, in electronic format or such
media as may be agreed upon by the Master Servicer and the Trustee, delivered to
the Trustee no later than three Business Days prior to the related Distribution
Date, containing such information regarding the Mortgage Loans as will permit
the Trustee to calculate the amounts to be distributed pursuant to Section 4.1
and to

                                       25
<PAGE>

furnish statements to Certificateholders pursuant to Section 4.2 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 in the Mortgage Loan Schedule.

     "Middle-Tier Distribution Account": The segregated account or accounts
created and maintained as a separate trust account or accounts by the Trustee
pursuant to Section 3.5(b), which shall be entitled "[Name of Trustee], as
Trustee, in trust for Holders of Prudential Securities Secured Financing
Corporation Commercial Mortgage Pass-Through Certificates, Series 1999-C2
Middle-Tier Distribution Account" and which shall be an Eligible Account.

     "Middle-Tier Pass-Through Rate": With respect to any Distribution Date and
any of the Class A-1-M, Class A-2-M, Class B-M, Class C-M, Class D-M, Class E-M,
or Class F-M Interests, a per annum rate equal to the Weighted Average Net
Mortgage Rate for the related Interest Accrual Period. With respect to any
Distribution Date and any of the Class G-M, Class H-M, Class J-M, Class K-M,
Class L-M, Class M-M, Class N-M or Class O-M Interests, a per annum rate equal
to the lesser of (x) the Lower-Tier Pass-Through Rate for the related Lower-Tier
Regular Interest or (y) the Pass-Through Rate for the related Class of
Certificates plus 0.55%. With respect to any Distribution Date and the Class
M-IO Interest, the per annum rate that when multiplied by the Class M-IO
Notional Balance equals the Class M-IO Interest Amount.

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

     "Middle-Tier REMIC": A segregated asset pool within the Trust Fund which
includes the Lower-Tier Regular Interests and the Middle-Tier Distribution
Account.

     "MLPSA I Mortgage Loans": The Mortgage Loans sold pursuant to Mortgage Loan
Purchase and Sale Agreement I.

     "MLPSA II Mortgage Loans": The Mortgage Loans sold pursuant to Mortgage
Loan Purchase and Sale Agreement II.

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

     "Moody's": Moody's Investors Service, Inc., and successors in interest.


                                       26
<PAGE>

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

     "Mortgage File": With respect to any Mortgage Loan, the mortgage documents
required to be maintained in the Trustee Mortgage File and the Master Servicer
Mortgage File.

     "Mortgage Loan": Each of the mortgage loans transferred and assigned to the
Trustee pursuant to Section 2.1 and from time to time held in the Trust Fund,
such 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.

     "Mortgage Loan Documents": All documents contained in the Trustee Mortgage
File and the Master Servicer Mortgage File.

     "Mortgage Loan Purchase and Sale Agreement I": The Mortgage Loan Purchase
and Sale Agreement, dated July 22, 1999, between the Depositor and the
Transferor, substantially in the form attached hereto as Exhibit G-1.

     "Mortgage Loan Purchase and Sale Agreement II": The Mortgage Loan Purchase
and Sale Agreement, dated July 22, 1999, between the Depositor and Greenwich
Capital Financial Products, Inc., substantially in the form attached hereto as
Exhibit G-2.

     "Mortgage Loan Purchase and Sale Agreements": Collectively, Mortgage Loan
Purchase and Sale Agreement I and Mortgage Loan Purchase and Sale Agreement II.

     "Mortgage Loan Schedule": As of any date, the list of Mortgage Loans
included in the Trust Fund on such date, such list as of the Closing Date being
attached hereto as Exhibit B, which list shall set forth the aggregate number of
Mortgage Loans and the following information with respect to each Mortgage Loan:

     (a) the Loan Number;

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

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

     (d) the Mortgage Rate, the Default Rate and the Servicing Fee Rate;

     (e) the Maturity Date;

     (f) the period over which scheduled principal payments on such Mortgage
   Loan would amortize the principal balance thereof;

     (g) the Debt Service Coverage Ratio and Loan-to-Value Ratio.

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


                                       27
<PAGE>


     (i) if applicable, the name of the Manager for the related Mortgaged
   Property;

     (j) whether such Mortgage Loan permits Non-Premium Prepayments;

     (k) a description of the Prepayment Premium payable with respect to such
   Mortgage Loan;

     (l) the Loan Number of any Mortgage Loan with which such Mortgage Loan is
   cross-collateralized or cross-defaulted;

     (m) whether such Mortgage Loan is secured by a fee simple interest or a
   leasehold interest in the related Mortgaged Property or both;

     (n) the property type of the Mortgaged Property securing such Mortgage
   Loan;

     (o) the Originator of such Mortgage Loan;

     (p) the Borrower name;

     (q) the original term to maturity;

     (r) the original principal amount of such Mortgage Loan;

     (s) the monthly date of payment of principal and interest; and

     (t) the initial monthly principal and interest payments.

     The Mortgage Loan Schedule shall also set forth the total of the amounts
described under clause (c) and (h) above for all of the Mortgage Loans. The
Mortgage Loan Schedule may be in the form of more than one list, collectively
setting forth all of the information required.

     "Mortgage Loan Sellers": National Realty Finance L.C., a Missouri limited
liability company, and its successors in interest, Greenwich Capital Financial
Products, Inc., a Delaware corporation and Bridger Commercial Realty Finance
LLC, a Missouri limited liability company, and its successors in interest.

     "Mortgage Rate": With respect to each Mortgage Loan, the annual rate at
which interest accrues on such Mortgage Loan (in the absence of a default or,
with respect to any ARD Loan, in the absence of a failure to prepay such ARD
Loan on or before its Anticipated Repayment Date), as set forth in the Mortgage
Loan Schedule; provided, however, that if any Mortgage Loan does not accrue
interest on the basis of a 360-day year consisting of twelve 30-day months, then
the Mortgage Rate of such Mortgage Loan for any one-month period preceding a
related Due Date will be the annualized rate at which interest would have to
accrue in respect of such Mortgage Loan on the basis of a 360-day year
consisting of twelve 30-day months in order to produce the aggregate amount of
interest actually accrued (exclusive of Default Interest or Excess Interest) in
respect of such Mortgage Loan during such one-month period at the related


                                       28
<PAGE>

Mortgage Rate; and provided further that with respect to each Interest Reserve
Loan, (i) the Mortgage Rate for the one month period preceding the Due Dates in
both January and February in any year that is not a leap year and in February in
any year that 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 of each year shall be determined taking into account the addition of the
Withheld Amounts. The "Mortgage Rate" for purposes of calculating the Weighted
Average Net Mortgage Rate shall be the Mortgage Rate of such Mortgage Loan
without taking into account any reduction in the interest rate by a bankruptcy
court pursuant to a plan of reorganization or pursuant to any of its equitable
powers or a reduction in interest or principal due to a modification of such
Mortgage Loan.

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

     "Net Collections" means, with respect to any Corrected Mortgage Loan, an
amount equal to all payments on account of interest and principal on such
Mortgage Loan and all Prepayment Premiums, Yield Maintenance Charges and Excess
Interest.

     "Net Liquidation Proceeds": The excess of Liquidation Proceeds received
with respect to any Mortgage Loan over the amount of Liquidation Expenses
incurred with respect thereto.

     "Net Mortgage Rate": With respect to any Mortgage Loan, the Mortgage Rate
for such Mortgage Loan minus the related Servicing Fee Rate and the Trustee
Rate, as such rates are set forth on the Mortgage Loan Schedule.

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

     "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.

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

     "1934 Act": The Securities Exchange Act of 1934, as it may be amended from
time to time.

     "Non-Premium Prepayment": Any Principal Prepayment received that is not
required to be accompanied by a Prepayment Premium or Yield Maintenance Charge.

     "Nonrecoverable Advance": Any portion of an Advance proposed to be made or
previously made which has not been previously reimbursed to the Master Servicer
or the Trustee, in its capacity as successor master servicer, as applicable, and
which the Master Servicer or the

                                       29
<PAGE>

Trustee, in its capacity as successor master servicer, has determined, based on
an Appraisal (which Appraisal shall have been conducted within the twelve months
preceding any such determination) or, in the event that a Phase I or Phase II
environmental report has been conducted which leads the Master Servicer or the
Trustee, in its capacity as successor master servicer, to determine that
foreclosing upon or otherwise obtaining title to the related Mortgaged Property
would be prohibited in accordance with the provisions of Section 3.10(e), based
on such environmental report, will not or, in the case of a proposed Advance,
would not, be ultimately recoverable by the Master Servicer or the Trustee in
its capacity as successor master servicer, as applicable, from late payments,
Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds and other
collections on or in respect of the related Mortgage Loan. To the extent that
any Borrower is not obligated under the related Mortgage Loan Documents to pay
or reimburse any portion of any Advances that are outstanding with respect to
the related Mortgage Loan as a result of a modification of such Mortgage Loan by
the Special Servicer that forgives unpaid Monthly Payments or other amounts that
the Master Servicer had previously advanced, and the Master Servicer or the
Trustee, in its capacity as successor master servicer, determines that no other
source of payment or reimbursement for such advances is available to it, such
Advances shall be deemed to be nonrecoverable; provided, however, that in
connection with the foregoing the Master Servicer or the Trustee shall provide
an Officer's Certificate as described below. The determination by the Master
Servicer or the Trustee, in its capacity as successor master servicer, as
applicable, that it has made a Nonrecoverable Advance or that any proposed
Advance, if made, would constitute a Nonrecoverable Advance shall be evidenced
by a certificate of a Servicing Officer, Responsible Officer or Vice President
or equivalent, as appropriate, delivered to the Trustee, the Special Servicer
and the Depositor setting forth such determination and the procedures and
considerations of the Master Servicer or the Trustee, as applicable, forming the
basis of such determination (including a copy of the Appraisal or environmental
report which was the basis for such determination). Notwithstanding the above,
the Trustee shall be entitled to conclusively rely upon any determination by the
Master Servicer that any Advance previously made is a Nonrecoverable Advance or
that any proposed Advance, if made, would constitute a Nonrecoverable Advance.

     "Non-U.S. Person": A person that is not (1) a citizen or resident of the
United States; (2) a corporation, partnership, or other entity created or
organized in or under the laws of the United States or any political subdivision
thereof; (3) an estate whose income from sources outside the United States is
includable in gross income for United States federal income tax purposes
regardless of its connection with the conduct of a trade or business within the
United States; or (4) a trust subject to the control of a United States person
and the primary supervision of a United States court.

     "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 the related Borrower or obligor under such Mortgage Loan, in
each case, 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 any Holder of a Class R-III Certificate, the Master Servicer or the
Depositor pursuant to Section 9.1(c), 9.1(d) or 9.1(e).


                                       30
<PAGE>

     "Notional Balance": The Class A-EC1 Notional Balance, the Class A-EC2
Notional Balance, or the Class M-IO Notional Balance.

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

     "Opinion of Counsel": A written opinion of counsel, who may, without
limitation, be counsel for the Depositor, the Special Servicer or the Master
Servicer, as the case may be, acceptable to the Trustee, except that any opinion
of counsel relating to (a) qualification of the Upper-Tier REMIC, Middle-Tier
REMIC or Lower-Tier REMIC as a REMIC or the imposition of tax under the REMIC
Provisions on any income or property of any REMIC, (b) compliance with the REMIC
Provisions (including application of the definition of "Independent
Contractor"), or (c) a resignation of the Master Servicer or the Special
Servicer, as applicable, pursuant to Section 6.4, must be an opinion of counsel
who is Independent of the Depositor, the Special Servicer and the Master
Servicer.

     "Originator": With respect to a Mortgage Loan, the originator of such
Mortgage Loan, as identified in the Mortgage Loan Schedule.

     "OTS": The Office of Thrift Supervision, or any successor thereto.

     "Ownership Interest": As to any Certificate, any ownership or security
interest in such Certificate as the Holder thereof and any other interest
therein, whether direct or indirect, legal or beneficial, as owner or as
pledgee.

     "P&I Advance": As to any Mortgage Loan, any advance made by the Master
Servicer or the Trustee pursuant to Section 4.6(b)(iii).

     "Pass-Through Rate": Any one of the Class A-1, Class A-2, Class A-EC1,
Class A-EC2, Class B, Class C, Class D, Class E, Class F, Class G, Class H,
Class J, Class K, Class L, Class M, Class N and Class O Pass-Through Rates.

     "Paying Agent": The paying agent appointed pursuant to Section 5.5.

     "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 R-I, Class R-II
and Class R-III Certificates), the percentage interest is derived by dividing
the initial denomination of such Certificate by the initial Certificate Balance
or Notional Balance of such Class of Certificates. With respect to any Class
R-I, R-II or Class R-III Certificate, the percentage interest is set forth on
the face thereof.


                                       31
<PAGE>

     "Permitted Investments": Any one or more of the following obligations or
securities, regardless of whether issued by the Depositor, the Master Servicer,
the Special Servicer, the Trustee or any of their respective Affiliates, and
having at all times the required ratings, if any, provided for in this
definition (provided that no Permitted Investment, if downgraded, shall be
required to be sold at a loss), unless each Rating Agency shall have confirmed
in writing to the Master Servicer or the Special Servicer, as applicable, that a
lower rating will not result in the withdrawal, downgrading or qualification of
the ratings then assigned to the Certificates:

     (i) direct obligations of, or obligations guaranteed as to full and timely
   payment of principal and interest by, the United States or any agency or
   instrumentality thereof, provided that such obligations are backed by the
   full faith and credit of the United States of America, including, without
   limitation, U.S. Treasury Obligations, Farmers Home Administration
   certificates of beneficial interest, General Services Administration
   participation certificates and Small Business Administration guaranteed
   participation certificates or guaranteed pool certificates;

     (ii) Federal Housing Administration debentures;

     (iii) direct obligations of, or guaranteed as to timely payment of
   principal and interest by, FHLMC (debt obligations only), FNMA (debt
   obligations only), the Federal Farm Credit System (consolidated system-wide
   bonds and notes only), the Federal Home Loan Banks (consolidated debt
   obligations only), the Student Loan Marketing Association, the Financing
   Corp. (debt obligations only), and the Resolution Funding Corp.;

     (iv) Federal funds, time deposits in, or unsecured certificates of deposit
   of, or bankers' acceptances, or repurchase obligations, all having maturities
   of not more than 365 days issued by, any bank or trust company, savings and
   loan association or savings bank, depository institution or trust company
   having a short term debt obligation rating from S&P of "A-1+" and that is in
   the highest short-term rating category of each Rating Agency unless each of
   the Rating Agencies has confirmed in writing that a lower rating shall not
   result, in and of itself, in a downgrading, withdrawal or qualification of
   the rating then assigned by such Rating Agency to any Class of the
   Certificates;

     (v) commercial paper having a maturity of 365 days or less (including (A)
   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 and (B) demand notes that constitute
   vehicles for investment in commercial paper) that is rated by each Rating
   Agency in its highest short-term unsecured rating category;

     (vi) units of taxable money market funds rated "AAAm-G" or "AAAm" by S&P or
   mutual funds which seek to maintain a constant asset value and have been
   rated by each Rating Agency in its highest rating category or which have been
   designated in writing by each Rating Agency as Permitted Investments with
   respect to this definition;


                                       32
<PAGE>

     (vii) any other demand, money market or time deposit, demand obligation or
   any other obligation, security or investment, as may be acceptable to each
   Rating Agency as a permitted investment of funds backing securities having
   ratings equivalent to its initial rating of the Class A-1, Class A-2, Class
   A-EC1 and Class A-EC2 Certificates if each of the Rating Agencies has
   previously confirmed in writing that the holding of such demand, money market
   or time deposit, demand obligation or any other obligation, security or
   investment shall not result, in and of itself, in a downgrading, withdrawal
   or qualification of the rating then assigned by such Rating Agency to any
   Class of Certificates; and

     (viii) such other obligations confirmed in writing by each of the Rating
   Agencies that such obligations are acceptable as Permitted Investments and
   the holding of such obligations by the Master Servicer or the Special
   Servicer, as applicable, shall not result, in and of itself, in a
   downgrading, withdrawal or qualification of the rating then assigned by such
   Rating Agency to any Class of Certificates;

provided (A) such investment is held for a temporary period pursuant to Section
1.860G-2(g)(i) of the Treasury Regulations, (B) such investment is payable by
the obligor in U.S. dollars, and (C) that no such instrument shall be a
Permitted Investment (1) if such instrument evidences either (a) a right to
receive only interest payments or only principal payments with respect to the
obligations underlying such instrument or (b) a right to receive both principal
and interest payments derived from obligations underlying such instrument and
the principal and interest payments with respect to such instrument provide a
yield to maturity of greater than 120% of the yield to maturity at par of such
underlying obligations, or (2) if it may be redeemed at a price below the
purchase price or (3) if it is not treated as a "permitted investment" that is a
"cash flow investment" under Code Section 860G(a)(5); and provided, further,
that any such instrument shall have a maturity date no later than the date such
instrument is required to be used to satisfy the obligations under this
Agreement, and, in any event, shall not have a maturity in excess of one year;
any such instrument must have a predetermined fixed dollar of principal due at
maturity that cannot vary or change; if rated, the obligation must not have an
"r" highlighter affixed to its rating; interest on any variable rate instrument
shall be tied to a single interest rate index plus a single fixed spread (if
any) and move proportionally with that index; and provided, further, that no
amount beneficially owned by any REMIC (including any amounts collected by the
Master Servicer but not yet deposited in the Collection Account) may be invested
in investments treated as equity interests for Federal income tax purposes. No
Eligible Investments shall be purchased at a price in excess of par. For the
purpose of this definition, (x) units of investment funds (including money
market funds) shall be deemed to mature daily, and (y) the "Minimum
Maturity-Based Rating" means, in all cases, "AAA".

     "Permitted Transferee": With respect to a Class R-I, Class R-II or Class
R-III Certificate, any Person or agent thereof that is a Qualified Institutional
Buyer other than (a) a Disqualified Organization, (b) any other Person
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-I, Class
R-II or Class R-III Certificate to such Person may cause the Upper-Tier REMIC,
Middle-Tier REMIC or

                                       33
<PAGE>

Lower-Tier REMIC to fail to qualify as a REMIC at any time that the Certificates
are outstanding, or (c) a Person that is a Disqualified Non-U.S. Person.

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

     "Placement Agents": Prudential Securities Incorporated and Greenwich
NatWest Limited, as agent for National Westminster Bank, Plc.

     "Plan": As defined in Section 5.2(i).

     "Pooled Principal Distribution Amount": For any Distribution Date, an
amount equal to the sum of:

     (i) the principal component of all scheduled Monthly Payments that become
   due (regardless of whether received) on the Mortgage Loans during the related
   Collection Period;

     (ii) to the extent not included elsewhere in this definition, the principal
   component of all Assumed Scheduled Payments, as applicable, deemed to become
   due (regardless of whether received) during the related Collection Period
   with respect to any Mortgage Loan that is delinquent in respect of its
   Balloon Payment;

     (iii) to the extent not included elsewhere in this definition, the
   Scheduled Principal Balance of each Mortgage Loan that was repurchased from
   the Trust Fund in connection with the breach of a representation or warranty
   or purchased from the Trust Fund pursuant to Section 3.18, Section 5.8 or
   Section 9.1, in either case, during the related Collection Period;

     (iv) to the extent not included elsewhere in this definition, the portion
   of Unscheduled Payments allocable to principal of any Mortgage Loan that was
   liquidated during the related Collection Period;

     (v) to the extent not included elsewhere in this definition, the principal
   component of all Balloon Payments received during the related Collection
   Period;

     (vi) to the extent not included elsewhere in this definition, all other
   Principal Prepayments received in the related Collection Period; and

     (vii) to the extent not included elsewhere in this definition, any other
   full or partial recoveries in respect of principal, including Insurance
   Proceeds, Condemnation Proceeds, Liquidation Proceeds and Net REO Proceeds.

     "Prepayment Interest Shortfall": With respect to any Distribution Date and
any Mortgage Loan as to which a Principal Prepayment was made by the related
Borrower during the related Collection Period, the amount by which (i) 30 full
days of interest at the related Net

                                       34
<PAGE>

Mortgage Rate on the Scheduled Principal Balance of such Mortgage Loan in
respect of which interest would have been due in the absence of such Principal
Prepayment on the Due Date next succeeding the date of such Principal Prepayment
exceeds (ii) the amount of interest received from the related Borrower in
respect of such Principal Prepayment.

     "Prepayment Interest Surplus": With respect to any Distribution Date and
any Mortgage Loan as to which a Principal Prepayment was made by the related
Borrower during the related Collection Period, the amount by which (i) the
amount of interest received from the related Borrower in respect of such
Principal Prepayment exceeds (ii) 30 full days of interest at the related Net
Mortgage Rate on the Scheduled Principal Balance of such Mortgage Loan in
respect of which interest would have been due in the absence of such Principal
Prepayment on the Due Date next succeeding the date of such Principal
Prepayment.

     "Prepayment Premium": Payments received on a Mortgage Loan as the result of
a Principal Prepayment thereon, not otherwise due thereon in respect of
principal or interest, calculated as a fixed percentage of the then-outstanding
principal balance of such Mortgage Loan to be prepaid, other than Yield
Maintenance Charges.

     "Principal Prepayment": With respect to any Mortgage Loan, any payment of
principal made by the related Borrower that is received in advance of its
scheduled Due Date and that 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.

     "Privately Placed Certificates": The Class A-EC1 Certificates, the Class
A-EC2 Certificates, the Class G Certificates, the Class H Certificates, the
Class J Certificates, the Class K Certificates, the Class L Certificates, the
Class M Certificates, the Class N Certificates, the Class O Certificates, the
Class R-I Certificates, the Class R-II Certificates and the Class R-III
Certificates.

     "Property Advance": As to any Mortgage Loan, any advance made by the Master
Servicer or the Trustee in respect of Property Protection Expenses or any
expenses incurred to protect and preserve the security for such Mortgage Loan or
taxes and assessments or similar items or insurance premiums, pursuant to
Section 3.4, Section 3.8 or Section 3.22, as applicable.

     "Property Protection Expenses": Any costs and expenses incurred pursuant to
Sections 3.10(b), 3.10(f), 3.10(i), 3.17(b), 3.17(c), 3.18(a) and 3.18(b).

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

     "Qualified Insurer": An insurance company or security or bonding company
qualified to write the related insurance policy in the relevant jurisdiction,
which (i) except as provided in clauses (ii) or (iii) below, shall have a claims
paying ability of "AA" or better by S&P and a financial strength rating of "Aa2"
or better by Moody's, (ii) in the case of public liability insurance policies
required to be maintained with respect to REO Properties in accordance with
Section 3.8(a), shall have a claims paying ability of "A" or better by S&P and a


                                       35
<PAGE>

financial strength rating of "A2" by Moody's or (iii) in the case of the
fidelity bond and errors and omissions insurance required to be maintained
pursuant to Section 3.8(c), shall have a claims paying ability or financial
strength, as applicable, rated by each Rating Agency no lower than two ratings
categories 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 in any such case each of the Rating Agencies has
confirmed in writing that an insurance company with a lower claims paying
ability shall not result, in and of itself, in a downgrading, withdrawal or
qualification of the rating then assigned by such Rating Agency to any Class of
Certificates.

     "Qualified Mortgage": A Mortgage Loan that is a "qualified mortgage" within
the meaning of 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": June 16, 2031.

     "Rating Agency": Each of Moody's and S&P. References herein to the highest
long-term unsecured debt rating category of each Rating Agency shall mean "Aaa"
in the case of Moody's and "AAA" in the case of S&P, and references herein to
the highest short-term unsecured debt rating category of each Rating Agency
shall mean "P-1+" in the case of Moody's and "A-1+" in the case of S&P.

     "Realized Loss": With respect to any Distribution Date, the amount, if any,
by which (1) the aggregate Certificate Balance, after giving effect to
distributions made on such Distribution Date, exceeds (2) the aggregate of the
Scheduled Principal Balances of the Mortgage Loans as of the Due Date in the
month in which such Distribution Date occurs.

     "Record Date": With respect to each Distribution Date, the last Business
Day of the month preceding the month in which such Distribution Date occurs.

     "Regular Certificates": The Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class M, Class N and Class O Certificates.

     "Regulation D": Regulation D under the Act.

     "Related Certificates," "Related Middle-Tier Regular Interest," and
"Related Lower-Tier Regular Interest": For any Lower-Tier Regular Interest, the
related Middle-Tier Regular Interest and the related Certificates set forth
below; for any Middle-Tier Regular Interest, the related Lower-Tier Regular
Interest and the related Certificates set forth below; and for any Certificates,
the related Middle-Tier Regular Interest and related Lower-Tier Regular Interest
set forth below:

                                  Related Middle-Tier       Related Lower-Tier
        Related Certificate        Regular Interest          Regular Interest
        -------------------        ----------------          ----------------
           Class A-1                 Class A-1-M               Class A-1-L


                                       36
<PAGE>

           Class A-2                 Class A-2-M               Class A-2-L
           Class B                   Class B-M                 Class B-L
           Class C                   Class C-M                 Class C-L
           Class D                   Class D-M                 Class D-L
           Class E                   Class E-M                 Class E-L
           Class F                   Class F-M                 Class F-L
           Class G                   Class G-M                 Class G-L
           Class H                   Class H-M                 Class H-L
           Class J                   Class J-M                 Class J-L
           Class K                   Class K-M                 Class K-L
           Class L                   Class L-M                 Class L-L
           Class M                   Class M-M                 Class M-L
           Class N                   Class N-M                 Class N-L
           Class O                   Class O-M                 Class O-L

     "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.

     "Remittance Date": The Business Day preceding each Distribution Date.

     "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

                                       37
<PAGE>


   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 Master Servicer with respect to such
REO Property or REO Mortgage Loan that do not constitute Liquidation Proceeds.

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

     "Repurchase Price": With respect to any Mortgage Loan to be repurchased
pursuant to Section 2.3(d) or 2.3(e) or any Specially Serviced Mortgage Loan or
any REO Property to be sold or repurchased pursuant to Section 3.18, an amount,
calculated by the Master Servicer, equal to:

     (i) the unpaid principal balance of such Mortgage Loan, Specially Serviced
   Mortgage Loan or REO Mortgage Loan as of the Due Date as to which a payment
   was last made by the related Borrower or was advanced by the Master Servicer
   (less any Advances previously made on account of principal); plus

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

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

      (iv) in the event that such Mortgage Loan is required to be repurchased
   pursuant to Section 2.3(d) or 2.3(e), expenses reasonably incurred or to be
   incurred by the Master Servicer or the Trustee in respect of the breach or
   defect giving rise to the repurchase obligation, including any expenses
   arising out of the enforcement of the repurchase obligation.


                                       38
<PAGE>


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

     "Reserve Accounts": With respect to any Mortgage Loan, reserve or escrow
accounts, if any, established pursuant to the related Mortgage Loan Documents
and any Escrow Account. Each Reserve Account shall be an Eligible Account to the
extent consistent with applicable law and the related Mortgage Loan Documents.
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 related Mortgage Loan Documents and Section 3.7.

     "Responsible Officer": Any officer or any employee with responsibilities
similar to those of an officer of the Capital Markets Fiduciary Services (CMBS)
Department of the Trustee (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 or any employee with responsibilities similar to those
of an officer of the Capital Markets Fiduciary Services (CMBS) Department of the
Trustee 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 Responsible Officer, such an
officer or employee whose name and specimen signature appears on a list of
corporate trust officers and employees furnished to the Master Servicer by the
Trustee, as such list may from time to time be amended.

     "Revised Rate": With respect to each ARD Loan, the annual rate at which
interest accrues on such ARD Loan on and after the related Anticipated Repayment
Date as specified in the related Mortgage Note; provided that, pursuant to
Section 3.3 hereof, the Master Servicer and Special Servicer will deem such rate
to accrue at a rate not to exceed the Mortgage Rate plus 2.00% per annum and
fulfill their duties hereunder with respect to the enforcement of such
provisions accordingly unless each Rating Agency has been notified of the
intention of the Master Servicer or Special Servicer to enforce the rate
specified in the related Note and each Rating Agency has indicated that such
action will not, by itself, result in the downgrade, modification or withdrawal
of any rating then assigned by it to any Class of Certificates.

     "Rule 144A": Rule 144A under the 1933 Act.

     "Scheduled Final Distribution Date": With respect to any Class of
Certificates, the Distribution Date on which the related Certificate Balance or
Notional Balance would be reduced to zero assuming no delays in the collection
of Balloon Payments or liquidation proceeds, no exercise of defeasance options
or prepayment of Mortgage Loans (voluntary or involuntary), no early termination
of the Trust, no defaults, no condemnations, no modifications, no extensions and
payment in full of ARD Loans on the related Anticipated Repayment Dates, which
Scheduled Final Distribution Date for each Class of Certificates is as set forth
below:

      --------------------------- -----------------------------------
                                           SCHEDULED FINAL
                CLASS                     DISTRIBUTION DATE
                -----                     -----------------
      --------------------------- -----------------------------------


                                       39
<PAGE>

      --------------------------- -----------------------------------
                                           SCHEDULED FINAL
                CLASS                     DISTRIBUTION DATE
                -----                     -----------------
      --------------------------- -----------------------------------
      Class A-1                             June 15, 2008
      --------------------------- -----------------------------------
      Class A-2                             April 15, 2009
      --------------------------- -----------------------------------
      Class A-EC1                                N/A
      --------------------------- -----------------------------------
      Class A-EC2                                N/A
      --------------------------- -----------------------------------
      Class B                               April 15, 2009
      --------------------------- -----------------------------------
      Class C                                May 15, 2009
      --------------------------- -----------------------------------
      Class D                               June 15, 2009
      --------------------------- -----------------------------------
      Class E                               June 15, 2009
      --------------------------- -----------------------------------
      Class F                               June 15, 2010
      --------------------------- -----------------------------------
      Class G                                May 15, 2011
      --------------------------- -----------------------------------
      Class H                              August 15, 2011
      --------------------------- -----------------------------------
      Class J                             November 15, 2012
      --------------------------- -----------------------------------
      Class K                               June 15, 2013
      --------------------------- -----------------------------------
      Class L                               April 15, 2014
      --------------------------- -----------------------------------
      Class M                                May 15, 2015
      --------------------------- -----------------------------------
      Class N                                May 15, 2017
      --------------------------- -----------------------------------
      Class O                             September 15, 2023
      --------------------------- -----------------------------------
      Class R-I                                  N/A
      --------------------------- -----------------------------------
      Class R-II                                 N/A
      --------------------------- -----------------------------------
      Class R-III                                N/A
      --------------------------- -----------------------------------

     "Scheduled Principal Balance": With respect to any Mortgage Loan, as of any
Due Date, the principal balance of such Mortgage Loan as of such Due Date, after
giving effect to (a) any Principal Prepayments, Non-Premium Prepayments or other
unscheduled recoveries of principal and any Balloon Payments received during the
related Collection Period, and (b) any

                                       40
<PAGE>

payment in respect of principal, if any, due on or before such Due Date (other
than a Balloon Payment, but including the principal portion of any Assumed
Scheduled Payment, if applicable), irrespective of any delinquency in payment by
the Borrower. The Scheduled Principal Balance of any REO Mortgage Loan as of any
Due Date is equal to the principal balance thereof outstanding on the date that
the related Mortgaged Property became an REO Property minus any Net REO Proceeds
allocated to principal on such REO Mortgage Loan and reduced by the principal
component of Monthly Payments due thereon on or before such Due Date. With
respect to any Mortgage Loan, from and after the date on which the Master
Servicer makes a Final Recovery Determination, the Scheduled Principal Balance
thereof shall be zero.

     "Securities Depository": The Depository Trust Company, or any successor
securities depository hereafter named. The nominee of the initial Securities
Depository, for purposes of registering those Certificates that are to be
Book-Entry Certificates, is Cede & Co. The Securities Depository shall at all
times be a "clearing corporation" as defined in Section 8-102(3) of the Uniform
Commercial Code of the State of New York and a "clearing agency" registered
pursuant to the provisions of Section 17A of the Securities Exchange Act of
1934, as amended.

     "Securities Depository Participant": A broker, dealer, bank or other
financial institution or other Person for whom from time to time the Securities
Depository effects book-entry transfers and pledges of securities deposited with
the Securities Depository.

     "Senior Principal Distribution Cross-Over Date": The first Distribution
Date as of which the aggregate Certificate Balances of the Class A-1
Certificates and the Class A-2 Certificates outstanding immediately prior
thereto exceeds the sum of (a) the aggregate Scheduled Principal Balance of the
Mortgage Loans that will be outstanding immediately following such Distribution
Date and (b) the portion of the Available Funds for such Distribution Date that
will remain after the distribution of interest has been made on the Class A-1
Certificates and the Class A-2 Certificates on such Distribution Date.

     "Servicing Compensation": With respect to each Mortgage Loan, the Servicing
Fee, the Special Servicing Fee , the Disposition Fee and the Workout Fee which
shall be due to the Master Servicer and the Special Servicer, as applicable, and
such other compensation of the Master Servicer and Special Servicer specified in
Section 3.12, as adjusted pursuant to Section 3.25.

     "Servicing Fee": With respect to each Mortgage Loan and for any
Distribution Date, an amount per calendar month equal to the product of (i)
one-twelfth of the related Servicing Fee Rate and (ii) the Scheduled Principal
Balance of such Mortgage Loan as of the Due Date in the month preceding the
month in which such Distribution Date occurs.

     "Servicing Fee Rate": With respect to each Mortgage Loan, a rate per annum
ranging from 0.05% to 0.25%, in each case as specified on the Mortgage Loan
Schedule.

     "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

                                       41
<PAGE>

of the Mortgage Loans or this Agreement and also, with respect to a particular
matter, any other officer or employee 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, together with, in the case of a certificate or other writing
executed by an employee who constitutes a Servicing Officer because of such
employee's knowledge and familiarity with a particular subject, a
countersignature of an officer of the Master Servicer or Special Servicer, as
appropriate.

     "Servicing Standard": The standards for the conduct of the Master Servicer
and the Special Servicer in the performance of their obligations under this
Agreement set forth in Section 3.1(a).

     "Similar Law": As defined in Section 5.2(i).

     "Special Servicer": National Realty Funding L.C., or its successor in
interest, or any successor special servicer appointed as herein provided.

     "Special Servicing Fee": With respect to any Specially Serviced Mortgage
Loan or REO Mortgage Loan and for any Distribution Date, an amount per calendar
month equal to the product of (i) one-twelfth of the Special Servicing Fee Rate
and (ii) the Scheduled Principal Balance of such Specially Serviced Mortgage
Loan or REO Mortgage Loan as of the Due Date in the month preceding the month in
which such Distribution Date occurs with respect to such Specially Serviced
Mortgage Loan or REO Mortgage Loan.

     "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 is 60 or more days delinquent (without giving
   effect to any grace period permitted by the related Note) in the payment of a
   Monthly Payment (regardless of whether, in respect thereof, P&I Advances have
   been reimbursed);

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

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


                                       42
<PAGE>

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

     (vi) such Borrower has failed to make a Balloon Payment as and when due
   (except in the case where the Master Servicer and the Special Servicer agree
   in writing that such Mortgage Loan is likely to be paid in full within 30
   days after such default);

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

     (viii) the Master Servicer otherwise determines that there is a material
   risk that the related Borrower shall default on such Mortgage Loan.

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

     (a) with respect to the circumstances described in clause (i) and (vi)
   above, when the related Borrower has brought such Mortgage Loan current (with
   respect to the circumstances described in clause (vi), pursuant to any
   workout implemented by the Special Servicer) and thereafter made three
   consecutive full and timely Monthly Payments;

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

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

     (d) with respect to the circumstances described in (viii) above, the Master
   Servicer determines that there is not a material risk that the related
   Borrower shall default on such Mortgage Loan;

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

     "S&P": Standard & Poor's Ratings Services, and successors in interest.

     "Startup Day": The day designated as such pursuant to Section 2.6(a)
hereof.


                                       43
<PAGE>

     "Subordinate Certificates": Any one or more of the Class B, Class C, Class
D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class
N, Class O, Class R-I, Class R-II and Class R-III 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, Middle-Tier REMIC and 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.

     "Termination Date": The Distribution Date on which the Trust Fund is
terminated pursuant to Section 9.1.

     "Transfer": Any direct or indirect transfer or other form of assignment of
any Ownership Interest in a Class R-I, Class R-II or Class R-III Certificate.

     "Transferor": Prudential Securities Credit Corp., a Delaware corporation,
or any successor.

     "Transferee Affidavit": As defined in Section 5.2(j)(ii).

     "Transferor Letter": As defined in Section 5.2(j)(ii).

     "Trust Fund": The corpus of the trust created hereby and to be administered
hereunder, consisting of: (i) such Mortgage Loans as from time to time are
subject to this Agreement, together with the Mortgage Files relating thereto;
(ii) all payments on or collections in respect of such Mortgage Loans due after
the Cut-off Date; (iii) any REO Property; (iv) all revenues received in respect
of REO Property; (v) the Master Servicer's, the Special Servicer's and the
Trustee's rights under the insurance policies with respect to such 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
such Mortgage Loans; (viii) the Trustee's right, title and interest in and to
the Reserve Accounts; (ix) the Collection Account; (x) the Distribution Account
and the REO Account, including reinvestment income, if any, thereon; (xi) any
environmental indemnity agreements relating to such Mortgaged Properties; (xii)
the rights and remedies under the Mortgage Loan Purchase and Sale Agreements and
the Underlying Mortgage Loan Purchase and Sale Agreements; and (xiii) the
proceeds of any of the foregoing (other than any interest earned on deposits in
any Reserve Account, to the extent such interest belongs to the related
Borrower).

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

                                       44
<PAGE>


     "Trustee": The Chase Manhattan Bank, in its capacity as trustee, or its
successor in interest, or any successor trustee appointed as herein provided.

     "Trustee Fee": With respect to each Mortgage Loan and for any Distribution
Date, an amount per calendar month equal to the product of (i) one-twelfth of
the Trustee Fee Rate and (ii) the Scheduled Principal Balance of such Mortgage
Loan as of the Due Date in the month preceding the month in which such
Distribution Date occurs.

     "Trustee Fee Rate": A rate equal to 0.0030% per annum.

     "Trustee Mortgage File": With respect to any Mortgage Loan, the mortgage
documents listed in Section 2.1(i) through (xiii) pertaining to such Mortgage
Loan and any additional documents required to be deposited with the Trustee
pursuant to the express provisions of this Agreement.

     "Uncovered Prepayment Interest Shortfall": For any Distribution Date, any
Prepayment Interest Shortfall not covered by a Prepayment Interest Surplus, the
Servicing Fee or the Special Servicing Fee pursuant to Section 3.25.

     "Underlying Mortgage Loan Purchase Agreements": Each of the Mortgage Loan
Purchase and Sale Agreements between National Realty Finance L.C., National
Realty Funding L.C. and the Transferor and Bridger Commercial Realty Finance
LLC, Bridger Commercial Funding LLC and the Transferor pursuant to which the
applicable Mortgage Loan Seller sells Mortgage Loans to the Transferor.

     "Underwriters": Prudential Securities Incorporated and Greenwich NatWest
Limited, as agent for National Westminster Bank, Plc.

     "Underwritten Cash Flow": With respect to any Mortgage Loan, the cash flow
available for debt service on such Mortgage Loan for a 12-month period, as
determined by the applicable Mortgage Loan Seller in accordance with the
standards of a prudent commercial mortgage lender based upon recent information
supplied by the related Borrower prior to the origination of such Mortgage Loan,
and adjusted, if determined appropriate by the applicable Mortgage Loan Seller,
to: (a) deduct any non-cash items such as depreciation or amortization; (b)
deduct capital expenditures; (c) reflect a more appropriate occupancy rate; (d)
reflect replacement, capital expenditure and other reserves required by the
related Mortgage Loan Documents; (e) reflect a market rate management fee; (f)
exclude certain percentage rent, delinquent rents and non-recurring income; (g)
reflect an allowance for tenant improvements and leasing commissions; and (h)
reflect such other adjustments determined appropriate by the applicable Mortgage
Loan Seller.

     "Unscheduled Payments": With respect to a Mortgage Loan and a Collection
Period, all Liquidation Proceeds, Condemnation Proceeds and Insurance Proceeds
payable under such Mortgage Loan, the Repurchase Price of such Mortgage Loan if
it is repurchased or purchased pursuant to Sections 2.3(d) or 2.3(e) and the
price specified in Section 3.18, Section 5.8 and Section 9.1 if such Mortgage
Loan is purchased or repurchased pursuant thereto, draws

                                       45
<PAGE>

on any letters of credit issued with respect to such Mortgage Loan and any other
payments under or with respect to such Mortgage Loan not scheduled to be made,
including Principal Prepayments (but excluding Prepayment Premiums, Yield
Maintenance Charges and Excess Interest) received during such Collection Period.

     "Updated Appraisal": As defined in Section 3.10(a).

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

     "Voting Right": 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 R-I, Class R-II and
Class R-III Certificates, (b) 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, Class J, Class K,
Class L, Class M, Class N and Class O Certificates, a percentage equal to the
product of (x) 99% so long as the Class A-EC1 Notional Balance is greater than
zero, and 100% thereafter and (y) a fraction, the numerator of which is equal to
the aggregate outstanding Certificate Balance of such Class of Certificates and
the denominator of which is equal to the aggregate outstanding Certificate
Balances of all Classes of Certificates, (c) in the case of the Class A-EC1
Certificates, a percentage equal to 0.5% so long as both the Class A-EC1
Notional Balance and the Class A-EC2 Notional Balance are greater than zero, a
percentage equal to 1.0% so long as the Class A-EC1 Notional Balance (but not
the Class A-EC2 Notional Balance) is greater than zero, and 0% thereafter, and
in the case of the Class A-EC2 Certificates, a percentage equal to 0.5% so long
as the Class A-EC2 Notional Balance is greater than zero, and 0% thereafter. For
purposes of determining Voting Rights, the Certificate Balance of any Class
shall be deemed to be reduced by the amount allocated to such Class of any
Appraisal Reductions related to Mortgage Loans as to which Liquidation Proceeds
or other final payment has not yet been received. 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, except that any
Certificate registered in the name of the Depositor, the Master Servicer, the
Special Servicer, any Borrower, the Trustee, a Manager or any of their
respective Affiliates 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
consent, approval or waiver that specifically relates to any such person has
been obtained (unless such consent, approval or waiver is to an action which
would materially adversely affect in any material respect the interests of the
Certificateholders of any Class, while any of the foregoing persons is the
holder of Certificates aggregating not less than 66-2/3% of the Percentage
Interest of any such Class). 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.

     "Weighted Average Net Mortgage Rate": With respect to any Interest Accrual
Period, a per annum rate equal to the weighted average of the Net Mortgage Rates
of the

                                       46
<PAGE>

Mortgage Loans, weighted on the basis of the Scheduled Principal Balances
thereof, as of the first day of such Interest Accrual Period.

     "Withheld Amount": With respect to (a) each Distribution Date occurring in
(i) January of each calendar year that is not a leap year and (ii) February of
each calendar year, an amount equal to one day's interest at the Mortgage Rate
(less the Servicing Fee Rate and the Trustee Fee Rate) as of the Due Date on the
respective Scheduled Principal Balance of each Interest Reserve Loan, to the
extent that a Monthly Payment or a P&I Advance is made in respect thereof.

     "Workout Fee": With respect to each Corrected Mortgage Loan and for any
Distribution Date, an amount equal to the product of 1.0% and the amount of Net
Collections received by the Master Servicer or the Special Servicer with respect
to such Corrected Mortgage Loan during the related Collection Period so long as
such Corrected Mortgage Loan shall not have again become a Specially Serviced
Mortgage Loan.

     "Yield Maintenance Charges": With respect to any Mortgage Loan with a Yield
Maintenance Period, the payments based on a yield maintenance formula generally
equal to the greater of (a) a specific prepayment premium and (b) the present
value, as of the date of such prepayment, of the remaining scheduled payments of
principal and interest on the portion of the Mortgage Loan being prepaid
(including any Balloon Payment or, with respect to any ARD Loans, the remaining
principal balance due on the related Anticipated Repayment Date) determined by
discounting such payments at a yield rate based on U.S. Treasury securities,
less the amount prepaid.

     "Yield Maintenance Loan": Any Mortgage Loan as to which the related Note
requires the payment of Yield Maintenance Charges calculated with reference to a
yield maintenance formula.

     "Yield Maintenance Period": With respect to each Yield Maintenance Loan,
the period following the origination thereof during which the related Note
requires the payment of Yield Maintenance Charges calculated with reference to a
yield maintenance formula.

     SECTION 1.2. CERTAIN CALCULATIONS.

     Unless otherwise specified herein or in the Mortgage Loan Documents, the
following provisions shall apply:

     (a) All calculations of interest (including interest on the Mortgage Loans)
provided for herein shall be made on the basis of a 360-day year consisting of
twelve 30-day months.

     (b) The portion of any Insurance Proceeds, Condemnation Proceeds,
Liquidation Proceeds or Net REO Proceeds in respect of a Mortgage Loan allocable
to principal, Prepayment Premiums and Yield Maintenance Charges shall equal the
total amount of such proceeds minus (a) first, any portion thereof payable to
the Master Servicer, the Special Servicer or the Trustee pursuant to the
provisions of this Agreement and (b) second, any portion thereof

                                       47
<PAGE>

equal to interest on the unpaid principal balance of such Mortgage Loan at the
related Mortgage Rate less the related Servicing Fee from the Due Date as to
which interest was last paid by the related Borrower up to but not including the
Due Date in the Collection Period in which such proceeds are received.
Allocation of such amount between principal, Prepayment Premiums and Yield
Maintenance Charges shall be made first, to principal and second, pro rata, to
Prepayment Premiums and Yield Maintenance Charges.

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

     SECTION 1.3. CERTAIN CONSTRUCTIONS.

     For purposes of Section 3.10, Section 3.23 and Section 4.6(c), references
to the most or next most subordinate Class of Certificates outstanding at any
time shall mean the most or next most subordinate Class of Certificates then
outstanding as among the Class A-1, Class A-2, Class A-EC1, Class A-EC2, Class
B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class
L, Class M, Class N and Class O Certificates, references to the next most
subordinate Class of Middle-Tier Regular Interests outstanding at any time shall
mean the most or next most subordinate Class of Middle-Tier Regular Interests
then outstanding as among the Class A-1-M, Class A-2-M, Class M-IO, Class B-M,
Class C-M, Class D-M, Class E-M, Class F-M, Class G-M, Class H-M, Class J-M,
Class K-M, Class L-M, Class M-M, Class N-M and Class O-M Interests, and
references to the next most subordinate Class of Lower-Tier Regular Interests
outstanding at any time shall mean the most or next most subordinate Class of
Lower-Tier Regular Interests then outstanding as among the Class A-1-L, Class
A-2-L, Class B-L, Class C-L, Class D-L, Class E-L, Class F-L, Class G-L, Class
H-L, Class J-L, Class K-L, Class L-L, Class M-L, Class N-L and Class O-L
Interests, subject in each case to the rules of construction set forth in the
following sentence of this Section 1.3. Each Class of Certificates, Middle-Tier
Regular Interest and Lower-Tier Regular Interest shall be deemed to be
outstanding only to the extent its respective Certificate Balance has not been
reduced to zero or, with respect to the Class A-EC1 Certificates, Class A-EC2
Certificates and Class M-IO Interests, to the extent that the Class A-EC1
Notional Balance, Class A-EC2 Notional Balance, or Class M-IO Notional Balance,
as applicable, has not been reduced to zero.

     Unless the context clearly indicates otherwise, references to section
numbers are to sections of this Agreement.

                                   ARTICLE II.
                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES


                                       48
<PAGE>

     SECTION 2.1. CONVEYANCE AND ASSIGNMENT OF MORTGAGE LOANS.

     The Depositor, concurrently with the execution and delivery hereof, does
hereby absolutely sell, transfer, assign, set over and otherwise convey to the
Trustee without recourse (except to the extent herein provided) and the Trustee
does hereby acquire, all the right, title and interest of the Depositor in and
to the Mortgage Loans, including all rights to payment in respect thereof,
except as set forth below, and any security interest thereunder (whether in real
or personal property and whether tangible or intangible) in favor of the
Depositor, and all Reserve Accounts 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 scheduled payments of interest and
principal, Prepayment Premiums, Yield Maintenance Charges and Excess Interest
due after the Cut-off Date and all payments of interest and principal received
by the Depositor or the Master Servicer on or with respect to the Mortgage Loans
after the Cut-off Date, other than any such payments that are allocable to a
period on or prior to the Cut-off Date. In connection with such transfer and
assignment of all interest and principal due with respect to the Mortgage Loans
after the Cut-off Date, the Depositor shall make a cash deposit to the
Collection Account on the Closing Date in an amount equal to the Cash Deposit.
The Depositor, concurrently with the execution and delivery hereof, does also
hereby absolutely sell, transfer, assign, set over and otherwise convey to the
Trustee without recourse (except to the extent provided herein) all the right,
title and interest of the Depositor in, to and under the Mortgage Loan Purchase
and Sale Agreements (including rights under the Underlying Mortgage Loan
Purchase and Sale Agreements (other than its rights regarding provision of
information under Section 4 thereof and its rights to indemnification pursuant
to Section 5 thereof). The Depositor shall cause the Reserve Accounts to be
transferred to and held in the name of the Master Servicer on behalf of the
Trustee as successor to the Transferor and the Mortgage Loan Sellers, as
applicable.

     In connection with the transfer and assignment of Mortgage Loans, the
Depositor does hereby deliver to, and deposit with or cause to be deposited
with, the Custodian, as the duly appointed agent of the Trustee for such
purpose, with a copy to the Master Servicer, the following documents or
instruments with respect to each Mortgage Loan so assigned:

     (i) the original of the related Note, endorsed by the applicable Mortgage
   Loan Seller in blank or in the following form: "Pay to the order of The Chase
   Manhattan Bank, as Trustee, for the registered holders of Prudential
   Securities Secured Financing Corporation Commercial Mortgage Pass-Through
   Certificates, Series 1999-C2, without recourse", which the Master Servicer or
   its designee is authorized to complete and which Note and all endorsements
   thereof shall show a complete chain of endorsement from the Originator to the
   applicable Mortgage Loan Seller;

     (ii) (a) the related original recorded Mortgage or a copy thereof certified
   by the related title insurance company, public recording office or closing
   agent to be in the form in which executed and submitted for recording, (b)
   the related original recorded Assignment of Mortgage from the Originator to
   the applicable Mortgage Loan Seller, or a copy thereof certified by the
   related title insurance company, public recording office or closing agent to
   be in the form in which executed or submitted for recording, and (c) the
   related original Assignment of Mortgage executed by the applicable Mortgage
   Loan

                                       49
<PAGE>

   Seller in blank, which the Master Servicer or its designee is authorized to
   complete (and but for the insertion of the name of the assignee and any
   related recording information which is not yet available to the applicable
   Mortgage Loan Seller, is in suitable form for recordation in the jurisdiction
   in which the related Mortgaged Property is located);

     (iii) (a) if the related security agreement is separate from the Mortgage,
   the original security agreement or a counterpart thereof, (b) if the security
   agreement is not assigned under the Assignments of Mortgage described in
   clause (ii) above, the related original assignment of such security agreement
   from the Originator to the applicable Mortgage Loan Seller or a counterpart
   thereof, and (c) the related original assignment of such security agreement
   executed by the applicable Mortgage Loan Seller in blank, which the Master
   Servicer or its designee is authorized to complete;

     (iv) a copy of each Form UCC-1 financing statement, if any, filed with
   respect to personal property constituting a part of the related Mortgaged
   Property, together with a copy of each Form UCC-2 or UCC-3 assignment, if
   any, of such financing statement to the applicable Mortgage Loan Seller from
   the Originator, and a copy of each Form UCC-2 or UCC-3 assignment, if any, of
   such financing statement executed by the applicable Mortgage Loan Seller in
   blank, which the Master Servicer or its designee is authorized to complete
   (and but for the insertion of the name of the assignee and any related filing
   information which is not yet available to the applicable Mortgage Loan
   Seller, is in suitable form for filing in the filing office in which such
   financing statement was filed);

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

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

     (vii) if any related Assignment of Leases, Rents and Profits is separate
   from the Mortgage, (a) the original recorded Assignment of Leases, Rents and
   Profits or a copy thereof certified by the related title insurance company,
   public recording office or closing agent to be in the form in which executed
   and submitted for recording, (b) the related original recorded reassignment
   of such instrument, if any, from the Originator to the applicable Mortgage
   Loan Seller or a copy thereof certified by the related title insurance
   company, public recording office or closing agent to be in the form in which
   executed and submitted for recording, and (c) the related original
   reassignment of such instrument, if any, executed by the applicable Mortgage
   Loan Seller in blank, which the Master Servicer or its designee is authorized
   to complete (and but for the insertion of the name of the assignee and any
   related recording information which is not yet available to the applicable
   Mortgage Loan Seller, is in suitable form for recordation in the jurisdiction
   in which the related Mortgaged Property is located) (any of which
   reassignments, however, may be included in a related Assignment of Mortgage
   and need not be a separate instrument);

     (viii) if any related assignment of contracts is separate from the
   Mortgage, the original assignment of

                                       50
<PAGE>

   contracts or a counterpart thereof, and if the assignment of contracts is not
   assigned under the Assignments of Mortgage described in clause (ii) above,
   the related original reassignment of such instrument from the Originator to
   the applicable Mortgage Loan Seller or a counterpart thereof and the related
   original reassignment of such instrument executed by the applicable Mortgage
   Loan Seller in blank, which the Master Servicer or its designee is authorized
   to complete;

     (ix) with respect to the related Reserve Accounts, if any, a copy of the
   original of any separate agreement with respect thereto between the related
   Borrower and the Originator;

     (x) the original of any other written agreement, instrument or document
   securing such Mortgage Loan, including, without limitation, originals of any
   guarantees with respect to such Mortgage Loan or the original letter of
   credit, if any, with respect thereto, together with any and all amendments
   thereto, including, without limitation, any amendment which entitles the
   Master Servicer to draw upon such letter of credit on behalf of the Trustee
   for the benefit of the Certificateholders, and the original of each
   instrument or other item of personal property given as security for a
   Mortgage Loan possession of which by a secured party is necessary to a
   secured party's valid, perfected, first priority security interest therein,
   together with all assignments or endorsements thereof necessary to entitle
   the Master Servicer to enforce a valid, perfected, first priority security
   interest therein on behalf of the Trustee for the benefit of the
   Certificateholders;

     (xi) with respect to the related Reserve Accounts, if any, (a) a copy of
   the UCC-1 financing statements, if any, submitted for filing with respect to
   the applicable Originator's security interest in such Reserve Accounts and
   all funds contained therein, (b) a copy of each Form UCC-2 or UCC-3
   assignment, if any, of such financing statement from the Originator to the
   applicable Mortgage Loan Seller, and (c) a copy of each Form UCC-2 or UCC-3
   assignment, if any, of such financing statement executed by the applicable
   Mortgage Loan Seller in blank which the Master Servicer or its designee is
   authorized to complete (and but for the insertion of the name of the assignee
   and any related filing information which is not yet available to the
   applicable Mortgage Loan Seller is in suitable form for filing in the filing
   office in which such financing statement was filed); and

     (xii) copies of any and all amendments, modifications and supplements to,
   and waivers related to, any of the foregoing.

     On or promptly following the Closing Date, the Master Servicer shall, to
the extent possession thereof has been delivered to it, complete any Assignment
of Mortgage delivered pursuant to clause (ii) above, any assignment of security
agreement delivered pursuant to clause (iii) above, any Form UCC-2 or UCC-3
assignment delivered pursuant to clause (iv) and (xi) above, any reassignment of
Assignment of Leases, Rents and Profits delivered pursuant to clause (vii) above
and any reassignment of assignment of contracts delivered pursuant to clause
(viii) above, in each case, by inserting the name of the Trustee as assignee and
(1) recording, (a) each Assignment of Mortgage referred to in Section 2.1(ii)
which has not yet been submitted for recordation and (b) each reassignment of
Assignment of Leases, Rents and Profits

                                       51
<PAGE>

referred to in Section 2.1(vii) (if not otherwise included in the related
Assignment of Mortgage) which has not yet been submitted for recordation; and
(2) filing, each UCC-2 or UCC-3 financing statement assignment referred to in
Section 2.1(iv) and (xi) which has not yet been submitted for filing, and upon
filing such financing statements the Master Servicer will promptly deliver to
the Custodian the related UCC-1, UCC-2 or UCC-3 with evidence of filing thereon.
On or promptly following the Closing Date, the Trustee or Custodian, as
applicable, shall, to the extent possession thereof has been delivered to it,
complete the endorsement of the Note by inserting the name of the Trustee as
endorsee. The Master Servicer shall, upon delivery, promptly submit for
recording or filing, as the case may be, in the appropriate public recording or
filing office, each such document. In the event that any such document is lost
or returned unrecorded because of a defect therein, the Master Servicer shall
use its reasonable best efforts to promptly prepare a substitute document for
signature by the Depositor, Mortgage Loan Sellers or Transferor, as applicable,
and thereafter the Master Servicer shall cause each such document to be duly
recorded. The Master Servicer shall, promptly upon receipt of the original of
each such recorded document (and in no event later than five Business Days
following such receipt), deliver such original to the Custodian.

     If the Depositor cannot deliver, or cause to be delivered, as to any of the
Mortgage Loans, the original or a copy of any of the documents and/or
instruments referred to in clauses (ii)(a) or (b), (iv)(a) or (b), (vii)(a) or
(b), (xi)(a) or (b) and (xii), with (if appropriate) evidence of recording or
filing, as the case may be, thereon, solely because of a delay caused by the
public recording or filing office where such document or instrument was
submitted for recording or filing, the delivery requirements set forth above
shall be deemed to have been satisfied as to such missing document or
instrument, and such missing document or instrument shall be deemed to have been
included in the related Mortgage File, provided that the Depositor has delivered
or caused to be delivered to the Trustee or its designee on or before the
Closing Date a copy of such document or instrument (without evidence of
recording or filing thereon, but certified (which certificate may relate to
multiple documents and/or instruments) by the Seller to be a true and complete
copy of the original thereof submitted for recording or filing, as the case may
be), and the Depositor shall deliver or cause to be delivered to or at the
direction of the Trustee or its designee, promptly following the receipt
thereof, the original of such missing document or instrument (or a copy thereof)
with (if appropriate) evidence of recording or filing, as the case may be,
thereon. If the Depositor cannot deliver, or cause to be delivered, as to any of
the Mortgage Loans, the original of any of the documents referred to in clause
(ii)(a) or (b) or (vii)(a) or (b) solely because the public recording office
retains the original assignment, then the Depositor shall deliver or cause to be
delivered to the Trustee or its designee a copy of the recorded original. If the
Depositor cannot deliver, or cause to be delivered, as to any of the Mortgage
Loans, the original or a copy of the related lender's title insurance policy
referred to in clause (vi) solely because such policy has not yet been issued,
the delivery requirements set forth above shall be deemed to be satisfied as to
such missing document, and such missing document shall be deemed to have been
included in the related Mortgage File, provided that the Depositor has delivered
or caused to be delivered to the Trustee or its designee on or before the
Closing Date a commitment for title insurance "delivered" at the closing of such
Mortgage Loan, and the Depositor shall deliver to or at the direction of the
Trustee or its designee, promptly following the receipt thereof, the original
lender's title insurance policy (or a copy thereof).


                                       52
<PAGE>

     Notwithstanding the immediately preceding paragraph, the failure to deliver
the originals or copies of any of the documents or instruments referred to in
clause (c)(ii)(a) or (b), (iv)(a) or (b), (vii)(a) or (b), (xi)(a) or (b) and
(xii) within 120 days after the Closing Date shall cause the related Mortgage
Loan to become subject to repurchase under Section 2.3(e) hereof.

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

     The Master Servicer shall, as to each Mortgage Loan that is secured by the
interest of the related Mortgagor under a ground lease, at its own expense,
promptly (and in any event within 45 days of the Closing Date) notify the
related ground lessor of the transfer of such Mortgage Loan to the Trust Fund
pursuant to this Agreement and inform such ground lessor that any notices of
default under the related ground lease should thereafter be forwarded to the
Master Servicer.

     SECTION 2.2. ACCEPTANCE BY THE CUSTODIAN AND THE TRUSTEE.

     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 Trustee Mortgage File
(to the extent the documents constituting the Trustee Mortgage File are actually
delivered to the Custodian) for any Mortgage Loan assigned to the Trustee
hereunder, the other assets comprising the Lower-Tier REMIC, the assets
comprising the Middle-Tier REMIC and the assets comprising the Upper-Tier REMIC,
in trust, upon the conditions herein set forth, for the use and benefit of all
present and future Certificateholders, and will hold the assets of the Trust
Fund that are not a part of the Upper-Tier REMIC, Middle-Tier REMIC or
Lower-Tier REMIC (such assets, the "Grantor Trust Assets") in trust, upon the
conditions set forth herein, for the use and benefit of present and future Class
O Certificateholders.

     Upon execution and delivery of this Agreement, the Trustee shall examine
the Mortgage Files in its possession, and shall deliver to the Depositor, the
Master Servicer, the Special Servicer and each Seller a certification stating,
(i) as to each Mortgage Loan listed in the Mortgage Loan Schedule, except as may
be specified in the schedule of exceptions to Mortgage File delivery attached
thereto, that (A) all documents specified in clause (i) of the definition of
"Mortgage File" are in its possession, (B) such documents have been reviewed by
it and have not been mutilated, damaged, defaced, torn or otherwise physically
altered, and such documents relate to such Mortgage Loan, and (C) each Mortgage
Note has been endorsed as provided in clause (i) of the definition of "Mortgage
File."

     The Trustee agrees to review each Trustee Mortgage File within 90 days
after the later of (a) the Trustee's receipt of such Trustee Mortgage File or
(b) execution and delivery of this Agreement, to ascertain that all documents
referred to in Section 2.1 above (as identified to it

                                       53
<PAGE>

in writing by the Depositor or the Master Servicer) and any original recorded
documents referred to in the last sentence of Section 2.1 to be included in the
delivery of a Trustee Mortgage File, have been received, have been executed,
appear on their face 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 Trustee 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 on their face
not to be what they purport to be or have been torn, mutilated or otherwise
defaced, the Trustee shall promptly so notify the Depositor, the Transferor and
the Mortgage Loan Sellers by providing a written report, setting forth, for each
affected Mortgage Loan, with particularity, the nature of the defective or
missing document. Neither the Master Servicer nor 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 Trustee
Mortgage File noted on such a report or for any failure by the Depositor to use
its reasonable best efforts to deliver any such document.

     In reviewing any Trustee Mortgage File pursuant to the preceding paragraph
or Section 2.1, the Trustee will have no responsibility to determine whether any
document or opinion is legal, valid, binding or enforceable, whether the text of
any assignment or endorsement is in proper or recordable form (except, if
applicable, to determine whether the Trustee is the assignee or endorsee),
whether any document has been recorded in accordance with the requirements of
any applicable jurisdiction, whether a blanket assignment is permitted in any
applicable jurisdiction, or whether any Person executing any document or
rendering any opinion is authorized to do so or whether any signature thereon is
genuine.

     The Trustee shall hold that portion of the Trust Fund delivered to the
Trustee consisting of "instruments" (as such term is defined in Section 9-105(i)
of the Uniform Commercial Code as in effect in New York or Texas on the date
hereof) in New York or Texas and, except as set forth in Section 3.11 or as
otherwise specifically provided in this Agreement, shall not remove such
instruments from New York or Texas unless it receives an Opinion of Counsel
(obtained and delivered at the expense of the Person requesting the removal of
such instruments from New York or Texas) 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 2.3. REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR.

     (a) The Depositor hereby represents and warrants that:

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

     (ii) The Depositor has taken all necessary action to authorize the
   execution, delivery and performance of this Agreement by it, and has the
   power and authority to

                                       54
<PAGE>

   execute, deliver and perform this Agreement and all the transactions
   contemplated hereby, including, but not limited to, the power and authority
   to sell, assign and transfer the Mortgage Loans in accordance with this
   Agreement;

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

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

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

          (A) to acquire, own, hold, sell, transfer, assign, pledge, finance,
     refinance and otherwise deal with (I) loans secured by first or second
     mortgages, deeds of trust or similar liens on residential, commercial or
     mixed commercial and residential properties or shares issued by private
     non-profit housing corporations, (II) any participation interest in or
     security based on or backed by any of the foregoing (the loans described in
     clause (A)(I) and the participation interests described in clause (A)(II),
     collectively, "mortgage loans"), or (III) various receivables including,
     but not limited to, retail automotive installment sale contracts or loans
     or automotive leases, consumer or commercial loans or leases, credit card
     accounts, mobile home loans or insurance policy loans ("receivables");

          (B) to authorize and issue one or more series (each, a "series") of
     pass-through securities ("certificates") pursuant to pooling and servicing
     agreements (each, a "pooling and servicing agreement"), each of which
     series (I) represents ownership interests in mortgage loans or receivables,
     related property and/or collections in respect thereof, and (II) may be
     structured to contain one or more

                                       55
<PAGE>

     classes or certificates, each Class having the characteristics specified in
     the related pooling and servicing agreement, and to acquire, own, hold,
     sell, transfer, assign, pledge, finance or refinance one or more
     certificates or classes of certificates of any series; and

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

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

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

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

     (i) The Depositor, as of the execution and delivery of this Agreement, has
   good and marketable title to such Mortgage Loan and is transferring such
   Mortgage Loan free and clear of any and all liens, pledges, charges or
   security interests of any nature encumbering such Mortgage Loan created by
   it; and

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

     (c) It is understood and agreed that the representations and warranties set
forth in this Section 2.3 shall survive delivery of the respective Trustee
Mortgage Files to the Trustee until the termination of this Agreement, and shall
inure to the benefit of the Certificateholders, the Trustee, the Master Servicer
and the Special Servicer.

     (d) Upon discovery by the Depositor, the Custodian, the Master Servicer,
the Special Servicer or the Trustee that any Mortgage Loan fails to constitute a
Qualified Mortgage, such Person shall give prompt notice thereof to the
Depositor, the Transferor and the applicable Mortgage Loan Seller, as
applicable, and the Trustee shall request the Transferor or Mortgage Loan
Seller, as applicable, to correct such condition or repurchase such Mortgage
Loan at the Repurchase Price within 85 days of discovery of such failure; it
being understood and agreed that none of such Persons has an obligation to
conduct any investigation with respect to such matters.

     (e) Upon discovery by the Depositor, the Custodian, the Master Servicer,
the Special Servicer or the Trustee of a breach of any representation or
warranty of the Transferor set forth in Section 2(b) of Mortgage Loan Purchase
and Sale Agreement I, or a breach of a

                                       56
<PAGE>

representation or warranty of the applicable Mortgage Loan Seller set forth in
Section 2(b) of Mortgage Loan Purchase Agreement II, or that any document
required to be included in the Trustee Mortgage File with respect to a Mortgage
Loan does not conform to the requirements of Section 2.1, such Person shall give
prompt notice thereof to the Depositor, the Transferor and the applicable
Mortgage Loan Seller, and the Trustee shall request that the Transferor or the
applicable Mortgage Loan Seller, to the extent the Transferor or Mortgage Loan
Seller is obligated to cure such breach in all material respects or repurchase
the related Mortgage Loan under the terms of Mortgage Loan Purchase and Sale
Agreement I or Mortgage Loan Purchase Agreement II, either to cure such breach
or repurchase such Mortgage Loan at the Repurchase Price within 85 days of the
receipt of notice of such breach, as and to the extent to which the same may be
extended to 180 days, all pursuant to and as more particularly described in the
Mortgage Loan Purchase and Sale Agreements; it being understood and agreed that
none of the Depositor, the Custodian, the Master Servicer, the Special Servicer
and the Trustee has an obligation to conduct any investigation with respect to
such matters (except, in the case of the Trustee Mortgage Files, to the extent
provided in Sections 2.1 and 2.2).

     (f) Upon receipt by the Master Servicer from the Depositor, the Transferor
or the applicable Mortgage Loan Seller of the Repurchase Price for a repurchased
Mortgage Loan, the Master Servicer shall deposit such amount in the Collection
Account, and the Trustee, pursuant to Section 3.11, shall, upon receipt of a
certificate of a Servicing Officer certifying as to the receipt by the Master
Servicer of the Repurchase Price and the deposit of the Repurchase Price into
the Collection Account pursuant to this Section 2.3(f), together with a Request
for Release, release or cause to be released to the Depositor, the Transferor or
the applicable Mortgage Loan Seller, as applicable, the related Trustee 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 Depositor, the Transferor or the
applicable Mortgage Loan Seller, as applicable, any Mortgage Loan released
pursuant hereto, and any rights of the Depositor in, to and under the related
Mortgage Loan Purchase and Sale Agreement as it related to such Mortgage Loan
that were initially transferred to the Trust Fund under Section 2.1, and the
Trustee and the Master Servicer shall have no further responsibility with regard
to such Trustee Mortgage File or the related Mortgage Loan.

     (g) In the event that the Transferor or the applicable Mortgage Loan Seller
incurs any expense in connection with curing a breach of a representation or
warranty pursuant to Sections 2.3(d) and 2.3(e) which also constitutes a default
under the related Mortgage Loan, then from and after the time when such Mortgage
Loan has been released from the Trust Fund by the Trustee in connection with the
repurchase thereof by the Transferor, the Transferor or the applicable Mortgage
Loan Seller shall have a right, and the Transferor or the applicable Mortgage
Loan Seller shall be subrogated to the rights of the Trustee, as successor to
the mortgagee, to recover the amount of such expenses from the related Borrower.
The Master Servicer shall use reasonable efforts, at the expense of the
Transferor or related Mortgage Loan Seller, as the case may be, in recovering,
or assisting the Transferor or the applicable Mortgage Loan Seller in
recovering, from such Borrower the amount of any such expenses.

     (h) In the event that any litigation is commenced which alleges facts
which, in the judgment of the Depositor, could constitute a breach of any of the
Depositor's representations

                                       57
<PAGE>

and warranties relating to the Mortgage Loans, the Depositor hereby reserves the
right to conduct the defense of such litigation at its expense.

     (i) The Master Servicer shall use its reasonable best efforts, in
   accordance with the Servicing Standard, to enforce the obligations of the
   Transferor and the applicable Mortgage Loan Seller to cure or repurchase any
   Mortgage Loan which is discovered to be a "Defective Mortgage Loan" (as such
   term is defined in the Mortgage Loan Purchase and Sale Agreements or any
   Underlying Mortgage Loan Purchase and Sale Agreement) under the terms of any
   Mortgage Loan Purchase and Sale Agreement or any Underlying Mortgage Loan
   Purchase and Sale Agreement.

     SECTION 2.4. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE MASTER
SERVICER AND SPECIAL SERVICER.

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

     (i) The Master Servicer is a limited liability company, duly organized,
   validly existing and in good standing under the laws of the State of Missouri
   and has all licenses necessary to carry on its business as now being
   conducted or is in compliance with the laws of each state in which any
   Mortgaged Property is located to the extent necessary to ensure the
   enforceability of each Mortgage Loan in accordance with the terms of this
   Agreement;

     (ii) The Master Servicer has the full corporate power, authority and legal
   right to execute and deliver this Agreement and to perform in accordance
   herewith; the execution and delivery of this Agreement by the Master Servicer
   and its performance and compliance with the terms of this Agreement do not
   violate the Master Servicer's articles of organization or operating agreement
   or constitute a default (or an event which, with notice or lapse of time, or
   both, would constitute a default) under, or result in the breach of, any
   material contract, agreement or other instrument to which the Master Servicer
   is a party or which may be applicable to the Master Servicer or any of its
   assets, which default or breach would have consequences that would materially
   and adversely affect the financial condition or operations of the Master
   Servicer or its properties taken as a whole or impair the ability of the
   Trust Fund to realize on the Mortgage Loans;

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


                                       58
<PAGE>

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

     (v) There is no action, suit or proceeding pending or, to the knowledge of
   the Master Servicer, threatened, against the Master Servicer which, either in
   any one instance or in the aggregate, would result in any material adverse
   change in the business, operations or financial condition of the Master
   Servicer or would, if adversely determined, materially impair the ability of
   the Master Servicer to perform under the terms of this Agreement or which
   would draw into question the validity of this Agreement or the Mortgage Loans
   or of any action taken or to be taken in connection with the obligations of
   the Master Servicer contemplated herein;

     (vi) No consent, approval, authorization or order of, or registration or
   filing with, or notice to any court or governmental agency or body is
   required for the execution, delivery and performance by the Master Servicer
   of, or compliance by the Master Servicer with, this Agreement or, if
   required, such approval has been obtained prior to the Cut-off Date, except
   to the extent that the failure of the Master Servicer to be qualified as a
   foreign corporation or a limited liability company, as applicable or licensed
   in one or more states is not necessary for the enforcement of the Mortgage
   Loans;

     (vii) The Master Servicer is maintaining with a Qualified Insurer a
   fidelity bond and errors and omissions coverage in accordance with the
   requirements of Section 3.8(c) hereof; and

     (viii) The Master Servicer hereby covenants, to its best knowledge, which
   may be based upon information obtained from vendors who have responded to the
   Master Servicer's supplier inquiries and/or from information obtained by the
   Master Servicer from sources which the Master Servicer reasonably believes
   are reliable, that by August 31, 1999, any custom-made software or hardware
   designed or purchased or licensed by Master Servicer, which Master Servicer
   has identified as being mission-critical to its business for purposes of its
   operations and for purposes of compiling, reporting or generating data
   required by this Agreement, will be capable of accurately performing
   calculations or other processing with respect to dates after August 31, 1999
   as a result of the changing of the date from 1999 to 2000, including leap
   year calculations, when used for the purpose for which it was intended,
   assuming that all other products, including other software or hardware, when
   used in combination with such software or hardware designed or purchased or
   licensed by the Master Servicer properly exchange date data.


                                       59
<PAGE>

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

     (i) The Special Servicer is a limited liability company, duly organized,
   validly existing and in good standing under the laws of the State of Missouri
   and has all licenses necessary to carry on its business as now being
   conducted or is in compliance with the laws of each state in which any
   Mortgaged Property is located to the extent necessary to ensure the
   enforceability of each Specially Serviced Mortgage Loan in accordance with
   the terms of this Agreement;

     (ii) The Special Servicer has the full corporate power, authority and legal
   right to execute and deliver this Agreement and to perform in accordance
   herewith; the execution and delivery of this Agreement by the Special
   Servicer and its performance and compliance with the terms of this Agreement
   do not violate the Special Servicer's certificate of articles of organization
   or operating agreement or constitute a default (or an event which, with
   notice or lapse of time, or both, would constitute a default) under, or
   result in the breach of, any material contract, agreement or other instrument
   to which the Special Servicer is a party or which may be applicable to the
   Special Servicer or any of its assets, which default or breach would have
   consequences that would materially and adversely affect the condition
   (financial or otherwise) or operations of the Special Servicer or its
   properties, taken as a whole, or impair the ability of the Trust Fund to
   realize on the Specially Serviced Mortgage Loans;

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

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

     (v) There is no action, suit or proceeding pending or, to the knowledge of
   the Special Servicer, threatened, against the Special Servicer which, either
   in any one instance or in the aggregate, would result in any material adverse
   change in the business, operations or financial condition of the Special
   Servicer or would, if adversely

                                       60
<PAGE>

   determined, materially impair the ability of the Special Servicer to perform
   under the terms of this Agreement or which would draw into question the
   validity of this Agreement or the Specially Serviced Mortgage Loans or of any
   action taken or to be taken in connection with the obligations of the Special
   Servicer contemplated herein;

     (vi) No consent, approval, authorization or order of, or registration or
   filing with, or notice to any court or governmental agency or body is
   required for the execution, delivery and performance by the Special Servicer
   of, or compliance by the Special Servicer with, this Agreement or, if
   required, such approval has been obtained prior to the Cut-off Date, except
   to the extent that the failure of the Special Servicer to be qualified as a
   foreign corporation or limited liability company, as applicable or licensed
   in one or more states is not necessary for the enforcement of the Specially
   Serviced Mortgage Loans;

     (vii) The Special Servicer is maintaining with a Qualified Insurer a
   fidelity bond and errors and omissions coverage in accordance with the
   requirements of Section 3.8(c) hereof;

     (viii) The Special Servicer hereby covenants, to its best knowledge, which
   may be based upon information obtained from vendors who have responded to the
   Special Servicer's supplier inquiries and/or from information obtained by the
   Special Servicer from sources which the Special Servicer reasonably believes
   are reliable, that by August 31, 1999, any custom-made software or hardware
   designed or purchased or licensed by Special Servicer, which Special Servicer
   has identified as being mission-critical to its business for purposes of its
   operations and for purposes of compiling, reporting or generating data
   required by this Agreement, will be capable of accurately performing
   calculations or other processing with respect to dates after August 31, 1999
   as a result of the changing of the date from 1999 to 2000, including leap
   year calculations, when used for the purpose for which it was intended,
   assuming that all other products, including other software or hardware, when
   used in combination with such software or hardware designed or purchased or
   licensed by the Special Servicer properly exchange date data.

     (c) It is understood and agreed that the representations and warranties set
forth in this Section shall survive delivery of the Trustee Mortgage Files to
the Trustee or the Custodian on behalf of the Trustee until the termination of
this Agreement, and shall inure to the benefit of the Trustee and the Depositor.
Upon discovery by the Depositor, 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
with respect to any Mortgage Loan, the party discovering such breach shall give
prompt written notice to the other parties hereto.


                                       61
<PAGE>

     SECTION 2.5. EXECUTION AND DELIVERY OF CERTIFICATES; ISSUANCE OF LOWER-TIER
                  REGULAR INTERESTS AND MIDDLE-TIER REGULAR INTERESTS.

     The Trustee acknowledges the assignment to it of the Mortgage Loans and the
delivery to it or the Custodian of the Trustee Mortgage Files (to the extent the
documents constituting the Trustee Mortgage Files are actually delivered to the
Custodian), subject to the provisions of Section 2.1 and Section 2.2 and,
concurrently with such delivery, (i) acknowledges the issuance of and hereby
declares that it holds the Lower-Tier Regular Interests on behalf of the
Middle-Tier REMIC and the Class R-II Certificateholders, and holds the
Middle-Tier Regular Interests on behalf of the Upper-Tier REMIC and the Holders
of the Regular Certificates and the Class R-I Certificates and (ii) has caused
to be executed and caused to be authenticated and delivered to or upon the order
of the Depositor, or as directed by the terms of this Agreement, Class A-1,
Class A-2, Class A-EC1, Class A-EC2, Class B, Class C, Class D, Class E, Class
F, Class G, Class H, Class J, Class K, Class L, Class M, Class N, Class O, Class
R-I, Class R-II and Class R-III Certificates in authorized denominations, in
each case registered in the names set forth in such order of the Depositor or as
so directed in this Agreement and duly authenticated by the Authenticating
Agent, which Certificates (described in the preceding clause (ii) other than the
Class R-II Certificates and Class R-III Certificates and, in the case of the
Class O Certificates, only to the extent such Certificates represent the Class O
REMIC Interest) evidence ownership of the Upper-Tier REMIC and (iii)
acknowledges the issuance of the component interest in the Class O Certificates
representing beneficial ownership of the Grantor Trust Assets (the "Class O
Grantor Trust Interest") in exchange for the Grantor Trust Assets, which
component interest, together with the Regular Certificates, the Class R-I
Certificates, the Class R-II Certificates and the Class R-III Certificates,
evidence ownership of the entire Trust Fund.

     SECTION 2.6. MISCELLANEOUS REMIC PROVISIONS.

     (a) The Class A-1-L, Class A-2-L, Class B-L, Class C-L, Class D-L, Class
E-L, Class F-L, Class G-L, Class H-L, Class J-L, Class K-L, Class L-L, Class
M-L, Class N-L and Class O-L Interests are hereby designated as "regular
interests" in the Lower-Tier REMIC within the meaning of Section 860G(a)(1) of
the Code, and the Class R-III 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-M, Class A-2-M, Class B-M, Class
C-M, Class D-M, Class E-M, Class F-M, Class G-M, Class H-M, Class J-M, Class
K-M, Class L-M, Class M-M, Class N-M, Class O-M and the Class M-IO Interests are
hereby designated as "regular interests" in the Middle-Tier REMIC within the
meaning of Section 860G(a)(1) of the Code, and the Class R-II Certificates are
hereby designated as the sole class of "residual interests" in the Middle-Tier
REMIC, within the meaning of Section 860G(a)(2) of the Code. The Class A-1,
Class A-2, Class A-EC1, Class A-EC2, Class B, Class C, Class D, Class E, Class
F, Class G, Class H, Class J, Class K, Class L, Class M, Class N and the Class O
REMIC Interest represented by the Class O Certificates are hereby designated as
"regular interests" in the Upper-Tier REMIC within the meaning of Section
860G(a)(1) of the Code and the Class R-I Certificates are hereby designated as
the sole Class of "residual interests" in the Upper-Tier REMIC within the
meaning of Section 860G(a)(2) of the Code. The Closing Date is hereby designated
as the "Startup Day" of the Lower-Tier REMIC, the Middle-Tier REMIC and the
Upper-Tier REMIC within the meaning of Section 860G(a)(9) of the Code. The
"latest possible maturity date" of the

                                       62
<PAGE>

Lower-Tier Regular Interests, Middle-Tier Regular Interests and the Regular
Certificates for purposes of Code Section 860G(a)(1) is the Scheduled Final
Distribution Date of the Class O Certificates. The initial Certificate Balance
of each Class of Lower-Tier Regular Interests and the Certificate Balance of
each Class of Middle-Tier Regular Interests other than the Class M-IO Interest
is equal to the Certificate Balance of the Related Certificates. The
pass-through rate of each Class of Lower-Tier Regular Interests and each Class
of Middle-Tier Regular Interests is a per annum rate equal to the Lower-Tier
Pass-Through Rate or the Middle-Tier Pass-Through Rate, as applicable, with
respect to such Class.

     (b) None of the Mortgage Loan Sellers, Transferor, Depositor, Trustee,
Master Servicer or 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.

     (c) The Trustee shall not (to the extent within its control) permit the
creation of any "interests" (within the meaning of Treasury regulation Section
1.860D-1(b)(1)) in any of the REMICs other than the Lower-Tier Interests, the
Middle-Tier Interests and the interests evidenced by the Certificates.

     (d) The Grantor Trust Assets shall be held by the Trustee for the benefit
of the Holders of the Class O Certificates, and such Class O Certificates, in
the aggregate, will evidence 100% beneficial ownership of such Grantor Trust
Assets from and after the Closing Date. It is intended that the portion of the
Trust Fund consisting of the Grantor Trust Assets will be treated as a grantor
trust for federal income tax purposes, and each of the parties to this Agreement
agrees that it will not take any action that is inconsistent with establishing
or maintaining such treatment. The Trustee shall, at all times any Class of
Certificates remains outstanding, hold the Grantor Trust Assets separate and
apart from the assets of the Lower-Tier REMIC, the Middle-Tier REMIC and the
Upper-Tier REMIC.

     SECTION 2.7. DOCUMENTS NOT DELIVERED TO CUSTODIAN.

     All original documents relating to the Mortgage Loans which are part of the
Master Servicer Mortgage File are and shall be held by the Master Servicer, in
trust for the benefit of the Trustee on behalf of the Certificateholders. The
legal ownership of all records and documents with respect to each Mortgage Loan
prepared by or which come into the possession of the Master Servicer shall
immediately vest in the Trustee, in trust for the benefit of the
Certificateholders.

                                  ARTICLE III.
                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS



                                       63
<PAGE>


     SECTION 3.1. MASTER SERVICER TO ACT AS MASTER SERVICER; SPECIAL SERVICER TO
                  ACT AS SPECIAL 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 (or in the case of
the Special Servicer, the Specially Serviced Mortgage Loans and the REO Mortgage
Loans) on behalf of the Trust Fund solely in the best interests of, and for the
benefit of, all of the Certificateholders and the Trust Fund, in accordance with
the terms of this Agreement and the respective Mortgage Loans. In furtherance
of, and to the extent consistent with, the foregoing, and except to the extent
that this Agreement provides for a contrary specific course of action, each of
the Master Servicer and the Special Servicer shall service and administer each
Mortgage Loan (x) in the same manner in which, and with the same care, skill,
prudence and diligence with which, it services and administers similar mortgage
loans for itself and for other third-party portfolios, giving due consideration
to customary and usual standards of practice of prudent institutional commercial
mortgage loan servicers used with respect to loans comparable to the Mortgage
Loans, or (y) in the same manner in which, and with the same care, skill,
prudence and diligence with which, it services and administers similar mortgage
loans which it owns, whichever standard of care is higher, and taking into
account its other obligations under this Pooling and Servicing Agreement and
with the purpose of maximizing the estimated net present value of each Mortgage
Loan, but without regard to:

     (i) any other relationship that the Master Servicer, the Special Servicer,
   any sub-servicer, the Depositor or the Trustee, or any Affiliate of any of
   them may have with the related Borrower or any Affiliate of such Borrower;

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

     (iii) the Master Servicer's or the Trustee's obligation to make Advances or
   to incur servicing expenses with respect to such Mortgage Loan;

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

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

     (vi) any obligation of the Master Servicer to pay any indemnity with
   respect to any repurchase obligation.

     The standards set forth above with respect to the conduct of the Master
Servicer and the Special Servicer in the performance of their obligations under
this Agreement is herein referred to as the "Servicing Standard."


                                       64
<PAGE>

     The respective liability of the Master Servicer and Special Servicer
hereunder for actions and omissions in any such capacity is limited as provided
herein (including, without limitation, pursuant to Section 6.3 hereof). 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
Notes; provided, however, that nothing herein contained shall be construed as an
express or implied guarantee by the Master Servicer or Special Servicer of the
collectibility of the Mortgage Loans. Subject only to the above-described
Servicing Standard and the terms of this Agreement and of the respective
Mortgage Loans, the Master Servicer and Special Servicer shall have full power
and authority, acting alone or through sub-servicers (subject to paragraph (d)
of this Section 3.1 and to Section 3.2), to do or cause to be done any and all
things in connection with such servicing and administration which they may deem
necessary or desirable.

     Without limiting the generality of the foregoing, the Master Servicer and
Special Servicer shall, and each is hereby authorized and empowered by the
Trustee, with respect to each Mortgage Loan and the related Mortgaged Property,
to prepare, execute and deliver, on behalf of the Certificateholders and the
Trustee or any of them, any and all financing statements, continuation
statements and other documents or instruments necessary to maintain the lien on
the related Mortgaged Property and related collateral; any modifications,
waivers, consents or amendments to or with respect to any Mortgage Loan or any
documents contained in the related Mortgage File; and any and all instruments of
satisfaction or cancellation, or of partial or full release or discharge, and
all other comparable instruments, if, in its reasonable judgment, such action is
in the best interests of the Certificateholders and is in accordance with, or is
required by, this Agreement.

     Notwithstanding the foregoing, but subject to the provisions of Section
3.10, the Master Servicer and Special Servicer shall not modify, amend, waive or
otherwise consent to the change of the Maturity Date of any Mortgage Loan, the
payment of principal of, or interest or Default Interest on, any Mortgage Loan,
or any other term of a Mortgage Loan, or any complete or partial release of any
real property securing a Mortgage Loan from the lien of the Mortgage unless
(i)(a) such modification, amendment, waiver or consent is not a "significant
modification" under Section 1001 of the Code, including proposed, temporary or
final Treasury regulations thereunder, and Treasury Regulations Section
1.860G-2(b)(3) (other than clause (i) thereof) and (b) the Master Servicer or
Special Servicer shall have requested and received an Opinion of Counsel (which
opinion shall be an expense of the Trust Fund) that the modification, amendment,
waiver, or consent will not cause the imposition of a tax on the Lower-Tier
REMIC, the Middle-Tier REMIC or the Upper-Tier REMIC under the REMIC Provisions
or cause the Lower-Tier REMIC, Middle-Tier REMIC or Upper-Tier REMIC to fail to
qualify as a REMIC at any time, or (ii) if such modification, amendment, waiver
or consent would constitute a "significant modification" under the preceding
clause (a), such modification, amendment, waiver or consent is occasioned by a
default or a reasonably foreseeable default of such Mortgage Loan.

     The Master Servicer and Special Servicer shall service and administer the
Mortgage Loans in accordance with applicable state and federal law and shall
provide to the Borrowers any reports required to be provided to them thereby.


                                       65
<PAGE>


     Subject to Section 3.11, the Trustee shall, upon the receipt of a written
request with respect to any Mortgage Loan 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 or 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 with respect to such Mortgage Loan; provided,
however, that the Trustee shall not be liable for any actions of the Master
Servicer or Special Servicer under any such powers of attorney.

     (b) Unless otherwise provided in the related Note, 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.

     (c) With respect to each Mortgage Loan that provides for prepayment at the
option of the mortgagee, the Master Servicer or Special Servicer, as applicable,
shall exercise such option at the earliest possible date as provided in the
related Note and Mortgage Loan Documents.

     (d) The Master Servicer or Special Servicer may at its own expense enter
into sub-servicing agreements with third parties with respect to any of its
respective obligations hereunder, provided that (1) any such agreement shall be
consistent with the provisions of this Agreement, (2) no sub-servicer retained
by the Master Servicer or Special Servicer shall grant any modification, waiver
or amendment to any Mortgage Loan without the approval of the Master Servicer or
Special Servicer, as applicable, which approval shall be given or withheld in
accordance with the procedures set forth in Section 3.10(a), and (3) such
agreement shall be consistent with the standards set forth in Section 3.1(a).
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 3.1(d).

     Any sub-servicing agreement entered into by the Master Servicer or the
Special Servicer (except in the case of the sub-servicing agreement between the
Master Servicer and Continental Wingate Associates, Inc. (the "Continental
Wingate Agreement")) shall provide that it may be terminated by the Trustee if
the Trustee or a successor master servicer or special servicer has assumed the
duties of the Master Servicer or the Special Servicer, as applicable, without
cost or obligation to the assuming or terminating party or the Trust Fund, upon
the assumption by the Trustee or a successor master servicer or special servicer
of the obligations of the Master Servicer or the Special Servicer, as
applicable, pursuant to Section 7.2. In the case of the Continental Wingate
Agreement, the Trustee shall not terminate it, but shall assume it or cause to
be assumed by a successor master servicer so long as Continental Wingate
Associates, Inc. is not in default thereunder.

     Except as provided above, 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 Special
Servicer, as applicable, and such sub-servicer alone,

                                       66
<PAGE>

and the Trustee and the Certificateholders shall not be deemed parties thereto
and shall have no claims, rights, obligations, duties or liabilities with
respect to the sub-servicer.

     (e) Reserved.

     (f) Reserved.

     (g) If the Trustee or any successor master servicer or special servicer
assumes the obligations of the Master Servicer or the Special Servicer, as
applicable, in accordance with Section 7.2, the Trustee or such successor master
servicer or special servicer, to the extent necessary to permit the Trustee or
such successor master servicer or special servicer to carry out the provisions
of Section 7.2, shall, without act or deed on the part of the Trustee or such
successor master servicer or special servicer, succeed to all of the rights and
obligations of the Master Servicer or Special Servicer under any sub-servicing
agreement entered into by the Master Servicer or Special Servicer pursuant to
Section 3.1(d), subject to the right of termination by the Trustee set forth in
Section 3.1(d). In such event, the Trustee or such successor master servicer or
special servicer shall be deemed to have assumed all of the Master Servicer's or
Special Servicer's interest therein (but not any liabilities or obligations in
respect of acts or omissions of the Master Servicer or Special Servicer 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 special servicer, except that the Master
Servicer or the Special Servicer shall not thereby be relieved of any liability
or obligations under such sub-servicing agreement that accrued prior to the
assumption of duties hereunder by the Trustee or such successor master servicer
or special servicer.

     If the Trustee or any successor master servicer or special servicer assumes
the servicing obligations of the Master Servicer or the Special Servicer, as the
case may be, then upon request of the Trustee or such successor master servicer
or special servicer, as the case may be, the Master Servicer or Special Servicer
shall, at its own expense, deliver to the Trustee or such successor master
servicer or special servicer (as the case may be) 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 the Master Servicer or Special Servicer will otherwise use its
reasonable best efforts to effect the orderly and efficient transfer of any
sub-servicing agreement to the Trustee or such successor master servicer or
special servicer.

     SECTION 3.2. LIABILITY OF THE MASTER SERVICER.

     Notwithstanding any sub-servicing agreement or other 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, agent
or attorney (or any agent or subcontractor thereof), or any reference to actions
taken through any Person acting as sub-servicer, agent or attorney (or any agent
or subcontractor thereof) or otherwise, the Master Servicer or the Special
Servicer, as applicable, shall remain obligated and primarily liable to the
Trustee and Certificateholders for the servicing and administering of the
Mortgage Loans in accordance with the provisions of this Agreement without
diminution of such obligation or

                                       67
<PAGE>

liability by virtue of such sub-servicing agreements or arrangements or by
virtue of indemnification from the Depositor or any Person acting as
sub-servicer, agent or attorney (or any agent or subcontractor thereof) to the
same extent and under the same terms and conditions as if the Master Servicer or
Special Servicer, as applicable, were servicing and administering the Mortgage
Loans alone. The Master Servicer or the Special Servicer, as applicable, shall
be entitled to enter into an agreement with any sub-servicer, agent or attorney
(or any agent or subcontractor thereof) providing for indemnification of the
Master Servicer or the Special Servicer, as applicable, by such sub-servicer,
agent or attorney (or any agent or subcontractor thereof) 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. For purposes of this Agreement, the Master Servicer and the Special
Servicer each shall be deemed to have received any payment when the sub-servicer
receives such payment.

     SECTION 3.3. COLLECTION OF CERTAIN MORTGAGE LOAN PAYMENTS.

     The Master Servicer and the Special Servicer shall make reasonable efforts
to collect all payments called for under the terms and provisions of the
Mortgage Loans when the same shall be due and payable, and shall follow such
collection procedures as it would follow with respect to mortgage loans
comparable to the Mortgage Loans and held for other third-party portfolios,
including using its reasonable best efforts in accordance with the Servicing
Standard to collect income statements and rent rolls from the related Borrowers
as required by the related Mortgage Loan Documents and providing (in the case of
the Master Servicer only) reasonable advance notice to such Borrowers of Balloon
Payments due with respect to such Mortgage Loans. Consistent with the foregoing,
the Master Servicer or the Special Servicer, as applicable, may in its
discretion waive any late payment charge or penalty fees in connection with any
delinquent Monthly Payment or Balloon Payment with respect to any Mortgage Loan.
With respect to the ARD Loans, the Master Servicer and Special Servicer shall
not take any enforcement action with respect to the payment of Excess Interest
or principal in excess of the principal component of the constant Monthly
Payment, other than requests for collections, prior to the earlier of (a) any
acceleration of maturity based on a default other than non-payment of Excess
Interest or principal in excess of the principal component of the related
Monthly Payment, or (b) the Maturity Date. With respect to the ARD Loans and
payment of Excess Interest, the Master Servicer and Special Servicer shall state
in any notice to the related Borrower that such Excess Interest is deemed to
accrue at the lesser of the Mortgage Rate plus 2.00% per annum or the rate
specified in the related Note, and shall not take any enforcement action with
respect to the accrual or collection of Excess Interest, including any request
for payment of such amounts, in excess of such rate, in each case unless each
Rating Agency has been notified of the intention of the Master Servicer or
Special Servicer to enforce the rate specified in the related Note and each
Rating Agency has indicated that such action will not, by itself, result in the
downgrade, qualification or withdrawal of any rating then assigned by it to any
Class of Certificates.

     SECTION 3.4. COLLECTION OF TAXES, ASSESSMENTS AND SIMILAR ITEMS.

     (a) With respect to each Mortgage Loan (other than REO Mortgage Loans), the
Master Servicer shall maintain accurate records with respect to each related
Mortgaged

                                       68
<PAGE>

Property reflecting the status of taxes, assessments and other similar items
that are or may become a lien on such related Mortgaged Property, the status of
insurance premiums payable with respect thereto and the amounts of Escrow
Payments, if any, required in respect thereof. 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
each such Mortgaged Property prior to the applicable penalty or termination
date, in each case employing for such purpose Escrow Payments as allowed under
the terms of such Mortgage Loan. If a Borrower fails to make any such Escrow
Payment on a timely basis or collections from such Borrower are insufficient to
pay any such item before the applicable penalty or termination date, the Master
Servicer shall (in accordance with Section 3.8 with respect to the payment of
insurance premiums) advance the amount necessary to effect payment of any such
item, unless the Master Servicer, in its good faith business judgment,
determines that such Advance would be a Nonrecoverable Advance. With respect to
any Mortgage Loan as to which the related Borrower is not required to make
Escrow Payments, if such Borrower fails to effect payment of any such bill, then
the Master Servicer shall (in accordance with Section 3.8 with respect to the
payment of insurance premiums) advance the amount necessary to effect payment of
any such bill on or before the applicable penalty or termination date unless,
with respect to the payment of taxes and assessments, (x) the Master Servicer
reasonably anticipates that such bill will be paid by the Borrower by the close
of business on or before the penalty date, but in any event the Master Servicer
shall make such advance (subject to clause (y) below) within 90 days after such
date or within five Business Days after the Master Servicer has received
confirmation that such item has not been paid, whichever is earlier, or (y) the
Master Servicer determines, in its good faith business judgment, that such
Property Advance would be a Nonrecoverable Advance. The Master Servicer shall be
entitled to reimbursement of Property Advances that it makes pursuant to the
preceding sentence, with interest thereon at the Advance Rate, from amounts
received on or in respect of the Mortgage Loan respecting which such Property
Advance was made or if such Property Advance has become a Nonrecoverable
Advance, to the extent permitted by Section 3.6 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 (2) Business Days
after receipt; provided that such Escrow Payments are deposited in a clearing
account of the Master Servicer that is an Eligible Account within one Business
Day after receipt. The Master Servicer shall also deposit into each Escrow
Account any amounts representing losses on Permitted Investments in which
amounts on deposit in such Escrow Account have been invested pursuant to Section
3.7(b) and any Insurance Proceeds, Condemnation Proceeds or Liquidation Proceeds
which are required to be applied to the restoration or repair of the related
Mortgaged Property pursuant to the related Mortgage Loan. Escrow Accounts shall
be Eligible Accounts (to the extent consistent with applicable law and related
mortgage loan documents) and shall be entitled, "[Name of Master Servicer], as
Master

                                       69
<PAGE>

Servicer, in trust for [Name of Trustee], as Trustee in trust for Holders of
Prudential Securities Secured Financing Corporation, Commercial Mortgage
Pass-Through Certificates, Series 1999-C2, and Various Borrowers." Withdrawals
from an Escrow Account may be made by the Master Servicer only:

     (i) to effect timely payments of items with respect to which Escrow
   Payments are required pursuant to the related Mortgage;

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

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

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

     (v) to pay from time to time to the Master Servicer any interest or
   investment income earned on funds deposited in such Escrow Account pursuant
   to Section 3.7(b) to the extent (a) permitted by law and (b) not required to
   be paid to the related Borrower under the terms of the related Mortgage Loan
   or by law, or to pay such interest or income to the related Borrower if such
   income is required to be paid to the related Borrower under law or by the
   terms of the related Mortgage Loan;

     (vi) to remit to the related Borrower the Financial and Lease Reporting Fee
   as and when required pursuant to the related Mortgage;

     (vii) to remove any funds deposited in such Escrow Account that were not
   required to be deposited therein; and

     (viii) to remit to the related Borrower any amounts required to be so
   remitted under the related Mortgage Loan Documents.

     SECTION 3.5. COLLECTION ACCOUNT; MIDDLE-TIER DISTRIBUTION ACCOUNT;
                  DISTRIBUTION ACCOUNT; INTEREST RESERVE ACCOUNT.

     (a) The Master Servicer shall establish and maintain the Collection Account
in the Trustee's name for the benefit of the Certificateholders and the Trustee
as the Holder of the Lower-Tier Regular Interests and the Middle-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 (2) Business Days following receipt the
following payments and collections received or made by it on or with respect to
the Mortgage Loans (provided that such payments and collections are deposited in
a clearing account of the Master Servicer that is an Eligible Account within one
(1) Business Day after receipt):

                                       70
<PAGE>


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

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

     (iii) any amounts required to be deposited pursuant to Section 3.7(b) in
   connection with losses realized on Permitted Investments with respect to
   funds held in the Collection Account and pursuant to Section 3.25 in
   connection with Prepayment Interest Shortfalls;

     (iv) (x) all Net REO Proceeds transferred from an REO Account pursuant to
   Section 3.17(b), (y) all amounts transferred from lockbox accounts in respect
   of ARD Loans and payable to Certificateholders, and (z) all Condemnation
   Proceeds, Insurance Proceeds and Net Liquidation Proceeds not required to be
   applied to the restoration or repair of the related Mortgaged Property;

     (v) all amounts received from Borrowers which represent recoveries of
   Property Protection Expenses or Property Advances made pursuant to Section
   3.22; and

     (vi) all other amounts required by the provisions of this Agreement to be
   deposited into the Collection Account by the Master Servicer or the Special
   Servicer.

     The foregoing requirements for deposits in the Collection Account shall be
exclusive, it being understood and agreed that, without limiting the generality
of the foregoing, payments in the nature of late payment charges, late fees,
"insufficient funds" check charges, Assumption Fees, loan modification fees,
loan service transaction fees, extension fees, demand fees, beneficiary
statement charges and similar fees and charges (but not including any Prepayment
Premiums, Yield Maintenance Charges, Excess Interest or Default Interest) need
not be deposited in the Collection Account by the Master Servicer 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, the Master Servicer may at any time withdraw such amount from the
Collection Account, any provision herein to the contrary notwithstanding.

     (b) The Trustee shall establish and maintain the Middle-Tier Distribution
Account in the name of the Trustee, in trust for the benefit of the Upper-Tier
REMIC, the Regular Certificateholders and the Class R-I and Class R-II
Certificateholders. The Middle-Tier Distribution Account shall be established
and maintained as an Eligible Account.

     (c) The Trustee shall establish and maintain the Distribution Account in
the name of the Trustee, in trust for the benefit of the Certificateholders. The
Distribution Account shall be established and maintained as an Eligible Account.



                                       71
<PAGE>

     (d)(i) The Master Servicer shall establish, on or prior to the Closing
Date, and thereafter maintain in the name of the Master Servicer on behalf of
the Trustee, a segregated account (the "Interest Reserve Account") solely with
respect to this Agreement, to be held in trust for the benefit of the Holders of
the Certificates until disbursed pursuant to the terms of this Agreement,
entitled "[Name of Master Servicer], as Master Servicer, in trust for [Name of
Trustee], as Trustee in trust for Holders of Prudential Securities Secured
Financing Corporation, Commercial Mortgage Pass-Through Certificates, Series
1999-C2. The Interest Reserve Account shall be an Eligible Account.


     (ii) On or before the date that is two Business Days after the
Determination Date occurring in (i) January of each calendar year that is not a
leap year and (ii) February of each calendar year, the Master Servicer shall
calculate the Withheld Amount and notify the Trustee of such Withheld Amount. On
each such Remittance Date, the Master Servicer shall withdraw from the
Collection Account and deposit in the Interest Reserve Account an amount equal
to the aggregate of the Withheld Amounts. If the Master Servicer shall deposit
in the Interest Reserve Account any amount not required to be deposited therein,
it may at any time withdraw such amount from the Interest Reserve Account, any
provision herein to the contrary notwithstanding. On or prior to the Remittance
Date in March of each calendar year, the Master Servicer shall transfer to the
Trustee for deposit into the Distribution Account the aggregate of all Withheld
Amounts on deposit in the Interest Reserve Account.

     (iii) The Master Servicer may, from time to time, make withdrawals from the
Interest Reserve Account to pay itself, as additional servicing compensation in
accordance with Section 3.12, net interest and investment income earned in
respect of amounts in the Interest Reserve Account.

     (iv) Funds in the Interest Reserve Account may be invested and, if
invested, shall be invested at the direction of, and at the risk of, the Master
Servicer in Permitted Investments selected by the Master Servicer which shall
mature, unless payable on demand, not later than the Business Day immediately
preceding the date that such funds are required to be transferred to the
Distribution Account, and any such Eligible Investment shall not be sold or
disposed of prior to its maturity unless payable on demand. All such Eligible
Investments shall be made in the name of "[Name of Master Servicer], as Master
Servicer, in trust for [Name of Trustee], as Trustee in trust for Holders of
Prudential Securities Secured Financing Corporation, Commercial Mortgage
Pass-Through Certificates, Series 1999-C2."

     (v) An amount equal to all income and gain realized from any such
investment (to the extent not needed to offset losses from other investments)
shall be paid to the Master Servicer as additional servicing compensation and
shall be subject to its withdrawal at any time from time to time. The amount of
any losses incurred in respect of any such investments shall be for the account
of the Master Servicer which shall deposit the amount of such loss (to the
extent not offset by income from other investments) in the Collection Account
out of its own funds no later than the next succeeding Remittance Date.

     (e) Funds in the Collection Account may be invested in Permitted
Investments in accordance with the provisions of Section 3.7. The Master
Servicer shall give written notice

                                       72
<PAGE>

to the Trustee of the location and account number of the Collection Account and
shall notify the Trustee in writing prior to any subsequent change thereof.

     SECTION 3.6. 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 Middle-Tier
     Distribution Account, the amounts required to be deposited in the
     Middle-Tier Distribution Account pursuant to Section 4.6;

     (ii) to pay or reimburse the Master Servicer or the Trustee for Advances,
   the right of the Master Servicer or the Trustee to reimburse itself pursuant
   to this clause (ii) being limited to either (x) any collections on or in
   respect of the particular Mortgage Loan or REO Property respecting which each
   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 recoveries in respect of the related Mortgage Loan
   or REO Property after a Final Recovery Determination;

     (iii) to pay to the Master Servicer or the Trustee the Advance Interest
   Amount;

     (iv) to pay on or before each Remittance Date to the Master Servicer and
   the Special Servicer, as applicable, as compensation, the unpaid Servicing
   Fee, Special Servicing Fee, Disposition Fee and Workout Fee, respectively, in
   respect of the related Distribution Date (in the case of the Servicing Fee
   and the Special Servicing Fee, reduced up to the amount of any Prepayment
   Interest Shortfalls with respect to such Distribution Date, in accordance
   with Section 3.25), to be paid, in the case of the Servicing Fee, from
   interest received on the related Mortgage Loans, and to pay from time to
   time, to the Master Servicer any interest or investment income earned on
   funds deposited in the Collection Account, and to pay to the Master Servicer
   as additional Servicing Compensation any Prepayment Interest Surplus received
   in the preceding Collection Period and to pay to the Master Servicer and the
   Special Servicer, as applicable, any other amounts constituting Servicing
   Compensation;

     (v) to pay on or before each Distribution Date to the Depositor, the
   Transferor, the applicable Mortgage Loan Seller or the purchaser of any
   Specially Serviced Mortgage Loan or REO Property, 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 2.3(d), 2.3(e), Section
   3.18, Section 5.8 or Section 9.1, 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 3.6, to reimburse or pay the Master Servicer, the Special
   Servicer, the Trustee

                                       73
<PAGE>


   and/or the Depositor for unpaid items incurred by or on behalf of such Person
   pursuant to the second sentence of Section 3.7(c), Section 3.8(a), Section
   3.10, Section 3.11, Section 3.12(d), Section 3.17(a), 3.17(b) and 3.17(c),
   Section 3.18(a), 6.3, 7.4, 8.5(d), 9.1(d) or Section 10.7, or any other
   provision of this Agreement pursuant to which such Person is entitled to
   reimbursement or payment from the Trust Fund, in each case only to the extent
   reimbursable under such Section, it being acknowledged that this clause (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 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 Lower-Tier REMIC
   under the circumstances and to the extent described in Section 4.5;

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

     (ix) to clear and terminate the Collection Account pursuant to Section 9.1.

     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) - (viii)
above.

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

     The Trustee, 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
Servicing Compensation, Advances (subject to the limitation set forth in Section
3.6(ii)) and their respective expenses (including Advance Interest Amounts)
hereunder to the extent such expenses are to be reimbursed or paid from amounts
on deposit in the Collection Account pursuant to this Agreement.

     SECTION 3.7. INVESTMENT OF FUNDS IN THE COLLECTION ACCOUNT AND THE RESERVE
                  ACCOUNTS.

     (a) The Master Servicer (or with respect to any REO Account, the Special
Servicer) may direct any depository institution maintaining the Collection
Account, any REO Account or (subject to applicable laws and the related Mortgage
Loan Documents) any Reserve Accounts (each, for purposes of this Section 3.7, an
"Investment Account") to invest the funds in


                                       74
<PAGE>

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 on which such funds are required to be withdrawn from such
Investment Account pursuant to this Agreement; provided, however, that the
Trustee will not be required to invest funds that are deposited in an Investment
Account one day prior to the day they are required to be withdrawn from such
Investment Account. Any direction by the Master Servicer (or with respect to an
REO Account, 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 Reserve Account, 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 related Mortgage
Loan, provided that in the absence of appropriate written instructions from such
Borrower or Manager meeting the requirements of this Section 3.7, the Master
Servicer shall have no obligation to, but will be entitled to, direct the
investment of funds in such Reserve Accounts. 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
directions which shall be in the sole control of the Master Servicer or the
Special Servicer, as applicable, 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 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, as applicable, shall:

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

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

     (b) All income and gain realized from investment of funds deposited in the
Collection Account and any Reserve Account as to which the related Borrower is
not entitled to interest thereon shall be for the benefit of the Master Servicer
and all income and gain realized from investment of funds deposited in any REO
Account shall be for the benefit of the Special Servicer and, may be withdrawn
by the Master Servicer or the Special Servicer, as applicable, from time to time
in accordance with Section 3.6 and Section 3.17(b), as applicable. The Master


                                       75
<PAGE>

Servicer shall deposit from its own funds in the Collection Account and the
Interest Reserve Account as the case may be, the amount of any loss incurred in
respect of any such Permitted Investment immediately upon realization of such
loss and the Special Servicer shall deposit from its own funds in any REO
Account the amount of any loss incurred in respect of any such Permitted
Investment immediately upon realization of such loss. The Master Servicer shall
also deposit into each Reserve Account any amounts representing losses on
Permitted Investments in which such Reserve Accounts have been invested, except
to the extent that amounts are invested for the benefit of the Borrower under
applicable law or the terms of the related Mortgage Loan. The income and gain
realized from investment of funds deposited in any Reserve Account shall be paid
from time to time to the related Borrower to the extent required under the
Mortgage Loan or applicable law.

     (c) Except as otherwise expressly provided in this Agreement, if any
default occurs in the making of a payment due under any Permitted Investment, or
if a default occurs in any other performance required under any Permitted
Investment, the Trustee may, and upon the request of Holders of Certificates
representing at least a majority of the aggregate Voting Rights 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 take such action at its own cost and expense.

     SECTION 3.8. MAINTENANCE OF INSURANCE POLICIES AND ERRORS AND OMISSIONS AND
                  FIDELITY COVERAGE.

     (a) The Master Servicer on behalf of the Trustee, as mortgagee, shall use
its reasonable best efforts in accordance with the Servicing Standard to cause
the related Borrower to maintain for each Mortgage Loan (other than any REO
Mortgage Loan), and the Master Servicer will review, certificates of insurance
for such required insurance, and if the Borrower does not so maintain such
insurance, 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, (A) fire and hazard insurance with extended coverage on the related
Mortgaged Property in an amount which is at least equal to the lesser of (i) 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 (ii) the outstanding principal balance
of the related Mortgage Loan or such other amount as is necessary to prevent any
reduction in such policy by reason of the application of co-insurance and to
prevent the Trustee thereunder from being deemed to be a co-insurer, (B)
insurance providing coverage against twelve months of rent interruptions and (C)
such other insurance (including public liability insurance) as provided in the
related Mortgage Loan.

     The Special Servicer shall maintain, to the extent available at
commercially reasonable rates, fire and hazard insurance from a Qualified
Insurer with extended coverage on each REO Property in an amount which is at
least equal to one hundred percent (100%) of the

                                       76
<PAGE>

then "full replacement cost" of the improvements and equipment (excluding
foundations, footings and excavation costs), without deduction for physical
depreciation. The Special Servicer shall maintain (subject to the provisions of
this Agreement regarding Nonrecoverable Advances), to the extent available at
commercially reasonable rates, with respect to each REO Property (A) public
liability insurance providing such coverage against such risks as the Master
Servicer or the Special Servicer, as applicable, determines, consistent with the
related Mortgage and the Servicing Standard, to be in the best interests of the
Trust Fund, and shall cause to be maintained with respect to each REO Property
(B) insurance providing coverage against twelve months of rent interruptions,
and (C) such other insurance as provided in the related Mortgage Loan to the
extent available at commercially reasonable rates and in the case of each of
(A), (B), and (C) from a Qualified Insurer. In the case of any insurance
otherwise required to be maintained pursuant to this section that is not being
so maintained because the Master Servicer or the Special Servicer, as
applicable, has deemed that it is not available at commercially reasonable
rates, the Master Servicer or the Special Servicer, as applicable, shall deliver
an Officer's Certificate to the Trustee and the Rating Agencies detailing the
steps that the Master Servicer or the Special Servicer, as applicable, took in
seeking such insurance and the factors which led to its determination that such
insurance is not so available. Any amounts collected by the Master Servicer or
the Special Servicer, as applicable, under any such policies (other than amounts
to be applied to the restoration or repair of the related Mortgaged Property or
amounts to be released to the Borrower in accordance with the terms of the
related Mortgage) shall be deposited into the Collection Account pursuant to
Section 3.5, subject to withdrawal pursuant to Section 3.6. Any cost incurred by
the Master 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 earthquake
or other additional insurance other than flood insurance is to be required of
any Borrower or to be maintained by the Master Servicer other than pursuant to
the terms of the related Mortgage 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; provided, however, that each of the Master Servicer and
the Special Servicer may maintain earthquake insurance.

     If the Mortgaged Property is located in a federally designated special
flood hazard area, the Master Servicer will use its reasonable best efforts in
accordance with the Servicing Standard to cause the related Borrower to maintain
or will itself obtain (subject to the provisions of this Agreement concerning
Nonrecoverable Advances) flood insurance in respect thereof to the extent
available at commercially reasonable rates. Such flood insurance shall be in an
amount equal to the lesser of (i) the unpaid principal balance of the related
Mortgage Loan and (ii) the maximum amount of such insurance required by the
terms of the related Mortgage and as is available for the related property under
the national flood insurance program (assuming that the area in which such
property is located is participating in such program). If an REO Property is
located in a federally designated special flood hazard area, the Special
Servicer will obtain (subject to the provisions of this Agreement concerning
Nonrecoverable Advances) flood insurance in respect thereof providing
substantially the same coverage as described in the preceding sentences.


                                       77
<PAGE>

     If at any time during the term of this Agreement a recovery under a flood
or fire and hazard insurance policy in respect of a Mortgaged Property
(excluding any 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 Master Servicer shall (subject to
the provisions of this Agreement concerning Nonrecoverable Advances) either (i)
immediately deposit into the Collection Account from its own funds the amount
that would have been recovered or (ii) apply to the restoration and repair of
the property from its own funds the amount that would have been recovered, if
such application would be consistent with the servicing standard set forth in
Section 3.1(a); provided, however, that the Master Servicer shall not be
responsible for any shortfall in insurance proceeds resulting from an insurer's
refusal or inability to pay a claim. Costs to the Master Servicer of maintaining
insurance policies pursuant to this Section 3.8 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, which reimbursement may be effected under
Section 3.6(vi); and costs to the Special Servicer of maintaining insurance
policies pursuant to this Section 3.8 shall be paid and reimbursed in accordance
with Section 3.17(b).

     The Master Servicer and the Special Servicer agree to prepare and present,
on behalf of itself, the Trustee and the Certificateholders, claims under each
related insurance policy maintained pursuant to this Section 3.8(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.

     The Master Servicer (or with respect to any REO Property, the Special
Servicer) shall require that all insurance policies required hereunder shall
name the Trustee or the Master Servicer (or with respect to any REO Property,
the Special Servicer), on behalf of the Trustee as the mortgagee, as loss payee
and that all such insurance policies require that thirty (30) days' notice be
given to the Master Servicer before termination to the extent required by the
related Mortgage Loan Documents.

     (b) (I) If the Master Servicer or Special Servicer, as applicable, obtains
and maintains a blanket insurance policy with a Qualified Insurer at its own
expense insuring against fire and hazard losses, 12-month rent interruptions or
other required insurance on all of the Mortgage Loans, it shall conclusively be
deemed to have satisfied its obligations concerning the maintenance of such
insurance coverage set forth in Section 3.8(a), it being understood and agreed
that such policy may contain a deductible clause, in which case the Master
Servicer or Special Servicer, as applicable, shall, in the event that (i) there
shall not have been maintained on one or more of the related Mortgaged
Properties a policy otherwise complying with the provisions of Section 3.8(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 such deductible limitation, the deductible limitation
which is consistent with the Servicing Standard. In connection with its
activities as Master Servicer or Special Servicer hereunder, as applicable, the
Master Servicer and the Special Servicer each agrees to prepare and present, on
behalf of itself, the Trustee and

                                       78
<PAGE>

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, which policy is issued by a Qualified Insurer and provides no
less coverage in scope and amount for such Mortgaged Property or REO Property
than the insurance required to be maintained pursuant to Section 3.8(a), the
Master Servicer or Special Servicer shall conclusively be deemed to have
satisfied its obligations to maintain insurance pursuant to Section 3.8(a). Such
policy may contain a deductible clause, in which case the Master Servicer or
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 3.8(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) Each of the Master Servicer and Special Servicer shall maintain a
fidelity bond in the form and amount that would meet the servicing requirements
of prudent institutional commercial mortgage loan servicers. The Master Servicer
or Special Servicer, as applicable, 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 Special Servicer, as applicable. In addition,
each of the Master Servicer and Special Servicer shall keep in force during the
term of this Agreement a policy or policies of insurance covering loss
occasioned by the errors and omissions of its officers and employees in
connection with its obligations to service the Mortgage Loans hereunder in the
form and amount that would meet the servicing requirements of prudent
institutional commercial mortgage loan servicers. Each of the Master Servicer
and Special Servicer shall cause each and every sub-servicer for it (other than
any sub-servicer whose services are limited only to the gathering of financial
statements and the performance of site inspections, and, in particular, does not
include the collection or payment of any Trust Fund property) 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 or Special
Servicer pursuant to this Section 3.8(c). All fidelity bonds and policies of
errors and omissions insurance obtained under this Section 3.8(c) shall be
issued by a Qualified Insurer.

     SECTION 3.9. ENFORCEMENT OF DUE-ON-SALE AND DUE-ON-ENCUMBRANCE CLAUSES;
                  ASSUMPTION AGREEMENTS AND DEFEASANCE PROVISIONS.

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


                                       79
<PAGE>


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

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

then, for so long as such Mortgage Loan is included in the Trust Fund, the
Master Servicer or the Special Servicer, as applicable, on behalf of the Trust
Fund, shall enforce such provision to the extent permitted under the terms of
such Mortgage Loan, applicable law and governmental regulations, unless (A) such
provision is not enforceable under applicable law, (B) enforcement thereof would
result in a loss of insurance coverage under any related insurance policy, (C)
such enforcement is reasonably likely to result in meritorious legal action by
the related Borrower, or (D) the Master Servicer or Special Servicer, as
applicable, acting in accordance with the Servicing Standard, determines that
such enforcement would not be in the best interests of the Trust Fund. In
addition, the Master Servicer or Special Servicer shall forbear to enforce such
provision as to any Mortgage Loan or group of Mortgage Loans to Borrowers that
are Affiliates or group of Mortgage Loans that are secured by any group of
cross-collateralized Mortgaged Properties whose outstanding Scheduled Principal
Balance equals or exceeds the greater of (a) $20,000,000 and (b) 5.0% of the
aggregate outstanding Scheduled Principal Balance of all Mortgage Loans, if the
loan documents permit the Master Servicer to impose such a condition, only if
the Master Servicer receives written confirmation from S&P and Moody's that
forbearance to enforce such provision shall not result, in and of itself, in a
downgrading, withdrawal or qualification of the rating then assigned by S&P and
Moody's to any Class of Certificates. Subject to the foregoing, the Master
Servicer or Special Servicer, as applicable, is authorized to take or enter into
an assumption agreement from or with the Person to whom such Mortgaged Property
has been or is about to be conveyed, or to release the original related Borrower
from liability upon such Mortgage Loan and substitute the new Borrower as
obligor thereon. To the extent permitted by law, the Master Servicer or Special
Servicer, as applicable, shall enter into an assumption or substitution
agreement only if the credit status of the prospective new Borrower is in
compliance with the Master Servicer's or the Special Servicer's, as applicable,
regular commercial mortgage origination or servicing standards and criteria and
the terms of the related Mortgage. The Master Servicer or Special Servicer, as
applicable, shall notify the Trustee that any such assumption or substitution
agreement has been completed by forwarding to the Trustee the original of such
agreement, which document 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. In
connection with any such assumption or substitution agreement, the Mortgage
Rate, principal amount and other material payment terms (including any
cross-collateralization and cross-default provisions) of such Mortgage Loan
pursuant to the related Note and Mortgage shall not be changed, other than in
connection with a default or reasonably foreseeable default with respect to the
Mortgage Loan. Assumption Fees collected by the Master Servicer or the Special
Servicer, as applicable, for entering into an assumption or substitution
agreement will be retained by the Master Servicer or Special Servicer, as
applicable, as additional servicing compensation. Notwithstanding the foregoing,
the Master Servicer or Special Servicer may consent to the assumption of a
Mortgage

                                       80
<PAGE>

Loan by a prospective new Borrower in a bankruptcy proceeding involving the
related Mortgaged Property.

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

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

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

then, for so long as such Mortgage Loan is included in the Trust Fund, the
Master Servicer or Special Servicer, as applicable, on behalf of the Trust Fund,
shall enforce such provision and in connection therewith shall (x) accelerate
the payments due on such Mortgage Loan, or (y) withhold its consent to the
creation of any such lien or other encumbrance, as applicable, except, in each
case, to the extent that the Master Servicer or Special Servicer, as applicable,
acting in accordance with the Servicing Standard, determines that such
enforcement would not be in the best interests of the Trust Fund and receives
written confirmation from each Rating Agency that forbearance to enforce such
provision shall not result, in and of itself, in a downgrading, withdrawal or
qualification of the rating then assigned by such Rating Agency to any Class of
Certificates.

     Notwithstanding the foregoing, the Master Servicer or Special Servicer, as
applicable, may forbear from enforcing any due-on-encumbrance provision in
connection with any junior or senior lien on the Mortgaged Property imposed in
connection with any bankruptcy proceeding involving the Mortgaged Property.

     (c) If any Mortgage Loan contains a provision in the nature of a
"defeasance" clause, which by its terms grants the related Borrower, subject to
certain conditions, the right to obtain the release of the lien of the related
Mortgage on the related Mortgaged Property by substituting for such Mortgaged
Property, as collateral for the related Note, direct, non-callable obligations
of the United States of America which provide for payments on or prior to each
Due Date and on the maturity date of the Mortgage Loan (or, in the case of the
ARD Loans, through the related Anticipated Repayment Dates, including prepayment
in full on their related Anticipated Repayment Dates) in amounts equal to or
greater than the amounts payable under the related Note on each such date, then,
for so long as such Mortgage Loan is included in the Trust Fund, the Master
Servicer or Special Servicer, as applicable, on behalf of the Trust Fund, shall
withhold its consent to such defeasance to the extent not inconsistent with such
Mortgage Loan defeasance clause, except, in each case, to the extent that the
Master Servicer or Special Servicer, as applicable, acting in accordance with
the Servicing Standard, (i) determines that such withholding would not be in the
best interests of the Trust Fund, (ii) receives written confirmation from each
Rating Agency that forbearance to enforce such provision shall not result, in
and of itself, in a downgrading, withdrawal or qualification of the rating then
assigned by such Rating Agency to any Class of Certificates and (iii) receives
an Opinion of Counsel (at

                                       81
<PAGE>

the expense of the related Mortgagor or the Trust Fund) that any such defeasance
will not cause any of the REMICs to fail to qualify as a REMIC or any tax to be
imposed on any REMIC at any time the Certificates are outstanding.

     (d) Nothing in this Section 3.9 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.

     (e) In connection with the taking of, or the failure to take, any action
pursuant to this Section 3.9, the Master Servicer or Special Servicer, as
applicable, shall not agree to modify, waive or amend, and no assumption or
substitution agreement entered into pursuant to Section 3.9(a) shall contain any
terms that are different from, any term of any Mortgage Loan or the related Note
or Mortgage.

     SECTION 3.10. REALIZATION UPON MORTGAGE LOANS.

     (a) With respect to any Specially Serviced Mortgage Loan, the Special
Servicer shall determine, in accordance with the Servicing Standard, whether to
grant a modification, waiver, extension or amendment of the terms of such
Specially Serviced Mortgage Loan, commence foreclosure proceedings or attempt to
sell such Specially Serviced Mortgage Loan with reference to which course of
action is reasonably likely to produce a greater recovery on a present value
basis with respect to such Specially Serviced Mortgage Loan; provided, however,
that in connection with the foregoing the Master Servicer shall provide an
Officer's Certificate as described below; and provided, further, that the
Special Servicer shall have requested and received an Opinion of Counsel (which
opinion shall be an expense of the Trust Fund) that: (i) as provided in Section
3.1, in the event of a modification, extension, waiver or amendment of the terms
of a Specially Serviced Mortgage Loan (including any consent to a complete or
partial release of real property securing a Mortgage Loan), the modification,
extension, waiver or amendment will not cause the imposition of a tax on the
Lower-Tier REMIC, the Middle-Tier REMIC or the Upper-Tier REMIC under the REMIC
provisions or cause the Lower-Tier REMIC, Middle-Tier REMIC or Upper-Tier REMIC
to fail to qualify as a REMIC at any time any Class of Certificates is
outstanding; (ii) in the event of a commencement of foreclosure proceedings, the
property will 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), in which case Section 3.17 shall
apply; or (iii) in the event of an attempt to sell the Specially Serviced
Mortgage Loan, the sale (x) will not constitute a "prohibited transaction"
within the meaning of Code Section 860F(a) or (y) will not result in a taxable
gain or otherwise subject the Upper-Tier REMIC, the Middle-Tier REMIC or the
Lower-Tier REMIC to tax. The determination of the Special Servicer or Special
Servicer described above shall be evidenced by a certificate of a Servicing
Officer thereof delivered to the Trustee, the Master Servicer and the Depositor
setting forth such determination and the procedures and considerations of the
Special Servicer forming the basis of such determination.

     Contemporaneously with the earliest of (i) the effective date of any
modification, amendment, waiver, extension or consent to a change of the stated
maturity, Mortgage Rate,

                                       82
<PAGE>

     principal balance or amortization terms of any Specially Serviced Mortgage
Loan, or any other term of a Mortgage Loan to the extent such modification,
amendment, waiver or consent would constitute a "significant modification" under
Section 1001 of the Code, including proposed and final Treasury regulations
thereunder, as to which Mortgage Loan a default has occurred or is reasonably
foreseeable, (ii) 90 days after the occurrence of any uncured payment
delinquency, (iii) the date 45 days after a receiver is appointed in respect of
a Mortgaged Property, or (iv) the date a Mortgaged Property becomes an REO
Property, the Special Servicer shall obtain an Appraisal of the Mortgaged
Property securing any Mortgage Loan referred to in clause (i) or (ii) or such
Mortgaged Property or REO Property, as the case may be (an "Updated Appraisal").

     Following a default by a Borrower in the payment of a Balloon Payment, the
Special Servicer may grant any number of successive extensions of up to 12
months (or the period since the beginning of the first such extension, if
shorter) with respect to the related Specially Serviced Mortgage Loan. The
Special Servicer shall consider, among all relevant factors, any Appraisal
obtained in accordance with the preceding paragraph in determining whether to
grant any such extension. The Special Servicer shall not grant any extension
(whether arising from a default in the payment of a Balloon Payment or
otherwise) that (i) permits such Borrower to make interest only payments for a
period, in the aggregate, of greater than 12 months or (ii) extends the maturity
date of any Mortgage Loan beyond the date that is 10 years prior to the
expiration of any related ground lease with respect to the Mortgaged Property
securing such unless the Special Servicer shall have delivered to the Trustee a
written confirmation from each Rating Agency to the effect that such extension
will not, by itself, cause such Rating Agency to downgrade, modify or withdraw
its rating on any outstanding Class of Certificates or (iii) extends the
maturity date of any Mortgage Loan beyond the date that is 5 years after the
original maturity date of such Mortgage Loan based on its original amortization
schedule or (iv) extends the maturity date of any Mortgage Loan to a date later
than two years prior to the Rated Final Distribution Date.

     (b) In connection with any foreclosure or other acquisition, the Master
Servicer shall, at the direction of the Special Servicer, pay the costs and
expenses in any such proceedings as an 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 3.6(ii) (or Section 3.6(iii), in the
case of interest at the Advance Rate).

     If the Special Servicer elects to proceed with a non-judicial foreclosure
in accordance with the laws of the state where the related 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
such state do not permit such a deficiency judgment after a non-judicial
foreclosure or if the Special Servicer determines, in its best judgment, that
the likely recovery if a deficiency judgment is obtained will not be sufficient
to warrant the cost, time, expense and/or exposure of pursuing such a deficiency
judgment and such determination is evidenced by an Officer's Certificate
delivered to the Trustee.


                                       83
<PAGE>


     In the event that title to any Mortgaged Property is acquired in
foreclosure and the related Mortgage Loan is canceled, such Mortgage Loan shall
(except for purposes of Section 9.1) be considered to be a Mortgage Loan held in
the Trust Fund until such time as the related REO Property shall be sold by the
Trust Fund and the Scheduled Principal Balance of each REO Mortgage Loan shall
be reduced by any Net REO Proceeds allocated to principal. 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 Scheduled 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 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 contained in this
Agreement, 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 Lower-Tier REMIC will not
   cause the imposition of a tax on the Lower-Tier REMIC, the Middle-Tier REMIC
   or the Upper-Tier REMIC under the REMIC Provisions or cause the Lower-Tier
   REMIC, the Middle-Tier REMIC or the 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, the
Special Servicer shall not, on behalf of the Trust Fund, obtain title to any
direct or indirect partnership interest or other equity interest in any Borrower
pledged pursuant to any pledge agreement unless the Special Servicer shall have
requested and received an Opinion of Counsel (which opinion shall be an expense
of the Trust Fund) to the effect that the holding of such

                                       84
<PAGE>

partnership or other equity interest by the Trust Fund will not cause the
imposition of a tax on the Lower-Tier REMIC, the Middle-Tier REMIC or the
Upper-Tier REMIC under the REMIC Provisions or cause the Lower-Tier REMIC, the
Middle-Tier REMIC or the 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 interest or other
equity interest in any Borrower pledged pursuant to a pledge agreement and
thereby be the beneficial owner of a Mortgaged Property, and shall not otherwise
acquire possession of, or take any other action with respect to, any Mortgaged
Property if, as a result of any such action, the Trustee, for the Trust Fund or
the Certificateholders, would be considered to hold title to, to be a
"mortgagee-in-possession" of, or to be an "owner" or "operator" of such
Mortgaged Property within the meaning of the Comprehensive Environmental
Response, Compensation and Liability Act of 1980, as amended from time to time,
or any comparable law, unless the Special Servicer has previously determined in
accordance with the Servicing Standard, based on an updated environmental site
assessment prepared within the past twelve (12) months by an Independent Person
who regularly conducts environmental assessments and consultation with
Independent counsel, that:

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

          (B) there are no circumstances present at such Mortgaged Property
     relating to the use, management or disposal of any Hazardous Materials for
     which investigation, testing, monitoring, containment, clean-up or
     remediation could reasonably 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 reasonably be required,
     the Special Servicer, after consultation with an environmental consultant,
     has determined that it would be in the best economic interest of the Trust
     Fund to take such actions with respect to such Mortgaged Property.

     In the event that the environmental assessment last obtained by the Special
Servicer with respect to a Mortgaged Property indicates that such Mortgaged
Property may not be in compliance in all material respects 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 as the Special Servicer shall deem prudent to protect the
interests of Certificateholders to be conducted by an Independent Person who
regularly conducts such tests. Any such tests shall be deemed part of the
environmental site assessment obtained by the Special Servicer for purposes of
this Section 3.10.

                                       85
<PAGE>


     (f) The environmental assessment contemplated by Section 3.10 shall be
prepared by any Independent Person who regularly conducts environmental audits
for purchasers of commercial properties located in the same general area as the
Mortgaged Property with respect to which the Special Servicer is ordering such
environmental assessment, as determined by the Special Servicer in a manner
consistent with the Servicing Standard. The Master Servicer shall at the
direction of the Special Servicer 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 to the extent permitted
pursuant to Section 3.6.

     (g) If the Special Servicer determines pursuant to Section 3.10(e)(A) that
a Mortgaged Property is not in compliance in all material respects 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 into compliance therewith, or if the Special Servicer determines
pursuant to Section 3.10(e)(B) that the circumstances referred to therein
relating to Hazardous Materials are present but that it is in the best economic
interest of the Trust Fund to take such action with respect to the
investigation, testing, containment, monitoring, 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 (with due consideration to the
avoidance of "mortgagee-in-possession," "owner" or "operator" status, as set
forth in this Section 3.10). None of the Special Servicer, the Master Servicer
or the Trustee shall be required to advance the cost of any such compliance,
containment, clean-up or remediation and such expense shall be an expense of the
Trust Fund.

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

     (i) The costs of any Appraisal obtained pursuant to this Section 3.10 shall
be paid by the Master Servicer (or, if required by Section 3.22(b), the Trustee)
as an Advance and shall be reimbursable (with interest thereon at the Advance
Rate) from the Collection Account.

     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 and 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 3.5(a) have been or will be so deposited)
of a Servicing Officer and shall request delivery to it of the Mortgage File.

     From time to time upon request of the Master Servicer or Special Servicer,
and upon delivery to the Trustee and the Custodian of a Request for Release,
the Trustee shall

                                       86
<PAGE>

promptly cause the Custodian to release the Mortgage File (or any portion
thereof) designated in such Request for Release to the Master Servicer or the
Special Servicer, as applicable. Upon receipt of (a) such Mortgage File (or
portion thereof) by the Custodian from the Master Servicer or Special Servicer,
as applicable, or (b) in the event of a liquidation or conversion of the related
Mortgage Loan into an REO Property, a certificate of a Servicing Officer stating
that such Mortgage Loan was liquidated and that all amounts received or to be
received in connection with such liquidation which are required to be deposited
into the Collection Account or Distribution Account have been so deposited, or
that such Mortgage Loan has become an REO Property, the Custodian shall return
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 the
Mortgaged Property or to any legal action brought to obtain judgment against any
Borrower on the related Note or Mortgage or to obtain a deficiency judgment, or
to enforce any other remedies or rights provided by such Note or Mortgage or
otherwise available at law or in equity. Each such certification shall include a
request that such pleadings or documents be executed by the Trustee and a
statement as to the reason such documents or pleadings are required and that the
execution and delivery thereof by the Trustee will not invalidate or otherwise
affect the lien of the related Mortgage, except for the termination of such a
lien upon completion of the foreclosure or trustee's sale. All expenses of the
Trustee in connection with the foregoing paragraph shall be reimbursed pursuant
to Section 3.6.

     SECTION 3.12. SERVICING COMPENSATION AND TRUSTEE FEES.

     (a) As compensation for its activities hereunder, the Master Servicer shall
be entitled to the Servicing Fee, which shall be payable solely from receipts on
the related Mortgage Loans, and may be withheld from payments on account of
interest prior to deposit in the Collection Account, or may be withdrawn from
amounts on deposit in the Collection Account as set forth in Section 3.6(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, any Prepayment Interest Surplus (subject to Section 3.25) and, to
the extent permitted by applicable law and the related Notes and Mortgages, any
late payment charges, late fees, "insufficient funds" check charges, Assumption
Fees, demand fees, loan modification fees, extension fees, Financial and Lease
Reporting Fees (to the extent such fees are not required to be remitted to the
related Borrower pursuant to the related Note), loan service transaction fees,
beneficiary statement charges, or similar items (but not including any Default
Interest, Prepayment Premiums, Yield Maintenance Charges or Excess Interest), in
each case to the extent received, with respect to any Mortgage Loan that is not
a Specially Serviced Mortgage Loan and not required to be deposited or retained
in the Collection Account pursuant to Section 3.5. The Master Servicer shall
also be entitled pursuant to, and to the extent provided in, Section 3.7(b) to
withdraw from the Collection Account and to receive from the Reserve Accounts
(to the extent not required to be paid to the related Borrower pursuant to the
related Mortgage Loan Documents or applicable law) any

                                       87
<PAGE>

interest or other income earned on deposits therein, and the Master Servicer
shall also be entitled to any interest or other income earned on deposits in the
Interest Reserve Account as and to the extent set forth in Section 3.5(d)(iv).

     As compensation for its activities hereunder, the Trustee shall be entitled
to the Trustee Fee with respect to each Mortgage Loan, which shall be paid
pursuant to Section 4.1. The Trustee shall pay the routine fees and expenses of
the Certificate Registrar, the Paying Agent, the Custodian and the
Authenticating Agent. The Trustee's rights to the Trustee Fee may not be
transferred in whole or in part except in connection with the transfer of all of
the Trustee's responsibilities and obligations under this Agreement.

     Except as otherwise provided herein, the Master Servicer shall pay all
expenses incurred by it in connection with its servicing activities hereunder,
and the Master Servicer shall pay expenses incurred by the Trustee in connection
with its activities hereunder as provided in Section 3.6.

     (b) As compensation for its activities hereunder, the Special Servicer
shall be entitled to the Special Servicing Fee with respect to each Specially
Serviced Mortgage Loan, the Disposition Fee with respect to each Specially
Serviced Mortgage Loan or REO Property and the Workout Fee with respect to each
Corrected Mortgage Loan, which shall be payable from amounts on deposit in the
Collection Account as set forth in Section 3.6(iv). The Special Servicer's
rights to the Special Servicing Fee, Disposition Fee and Workout 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.
The Special Servicer shall also be entitled pursuant to, and to the extent
provided in, Section 3.7(b) to withdraw from any REO Account any interest or
other income earned on deposits therein.

     In addition, the Special Servicer shall be entitled to receive, as
additional Servicing Compensation, to the extent permitted by applicable law and
the related Notes and Mortgages, any late payment charges, late fees,
"insufficient funds" check charges, Assumption Fees, loan modification fees,
extension fees, Financial and Lease Reporting Fees (to the extent such fees are
not required to be remitted to the related Borrower pursuant to the related
Note), loan service transaction fees, beneficiary statement charges, demand
fees, loan modification fees, extension fees or similar items (but not including
any Default Interest, Prepayment Premiums, Yield Maintenance Charges or Excess
Interest), in each case to the extent received with respect to any Specially
Serviced Mortgage Loan and not required to be deposited or retained in the
Collection Account pursuant to Section 3.5.

     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 other Special Servicer compensation provided for in this
Agreement, and not in lieu thereof, the Special Servicer shall be entitled to
the Disposition Fee payable out of the Liquidation Proceeds prior to the deposit
of the related Net Liquidation Proceeds in the Collection Account.


                                       88
<PAGE>

     (d) The Master Servicer, the Special Servicer and the Trustee shall be
entitled to reimbursement from the Trust Fund for the unanticipated 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)(ii). 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 3.6(vi).

     (e) No provision of this Agreement or of the Certificates shall require the
Master Servicer, the Special Servicer or the Trustee to expend or risk their own
funds or otherwise incur any financial liability in the performance of any of
their duties 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 or Trustee, as the case may be, such expenditure or incurrence
of liability would constitute a Nonrecoverable Advance based on the standards
set forth in the definition of Nonrecoverable Advance.

     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 such 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 the Trustee's
expenses associated with such counsel or other consultant (including, without
limitation, posting an advance payment for such expenses) satisfactory to the
Master Servicer, the Special Servicer or the Trustee, as the case may be, in its
sole discretion. Unless such arrangements have been made, the Master Servicer,
the Special Servicer or the Trustee, as the case may be, shall have no liability
to any Person for the failure to respond to such request or inquiry.

     SECTION 3.13. REPORTS TO THE TRUSTEE; COLLECTION ACCOUNT STATEMENTS.

     (a) The Master Servicer shall deliver to the Paying Agent, with a copy to
the Trustee and each Rating Agency, no later than the first Business Day
following each Determination Date, (i) the Master Servicer Remittance Report
with respect to the related Determination Date (which shall include, without
limitation, the amount of Available Funds for the related Distribution Date) and
(ii) a written statement of required P&I Advances for such Determination Date
together with the certificate and documentation required by the definition of
Nonrecoverable Advance related to any determination that any such P&I Advance
would constitute a Nonrecoverable Advance made as of such Determination Date.

     (b) For so long as the Master Servicer makes deposits into and withdrawals
from the Collection Account, not later than five days after each Distribution
Date, the Master Servicer shall forward to the Trustee a statement prepared by
the Master Servicer setting forth the

                                       89
<PAGE>

status of the Collection Account as of the close of business on the last
Business Day of the related Collection Period showing the aggregate amount of
deposits into and withdrawals from the Collection Account for each category of
deposit specified in Section 3.5 and each category of withdrawal specified in
Section 3.6 for such Collection Period. The Trustee and its agents and attorneys
may at any time during normal business hours, upon reasonable notice, inspect
and copy the books, records and accounts of the Master Servicer with respect to
the Mortgage Loans and the performance of its duties hereunder.

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

     (d) The Master Servicer shall deliver to the Trustee for reporting to the
Certificateholders the following monthly reports with respect to the Mortgage
Loans: (i) a Comparative Financial Status Report, substantially in the form
attached hereto as Exhibit J; (ii) a Delinquent Loan Status Report,
substantially in the form attached hereto as Exhibit K; (iii) an Historical Loan
Modification Report, substantially in the form attached hereto as Exhibit L;
(iv) an Historical Loss Estimate Report, substantially in the form attached
hereto as Exhibit M; (v) an REO Status Report, substantially in the form
attached hereto as Exhibit N; and (vi) a Watch List Report, substantially in the
form attached hereto as Exhibit O. In addition, the Master Servicer shall
deliver to the Trustee for reporting to the Certificateholders (i) a quarterly
Operating Statement Analysis Report, substantially in the form attached hereto
as Exhibit P and (ii) an annual NOI Adjustment Worksheet, substantially in the
form attached hereto as Exhibit Q.

     SECTION 3.14. ANNUAL STATEMENT AS TO COMPLIANCE.

     The Master Servicer and Special Servicer shall deliver to the Trustee and
to the Depositor on or before April 15 of each year, beginning with April 15,
2000, an Officer's Certificate stating, as to each signatory thereof, (i) that a
review of the activities of the Master Servicer or Special Servicer, as
applicable, during the preceding calendar year (or such shorter period from the
Closing Date to the end of the related calendar year) and of its performance
under this Agreement has been made under such officer's supervision, (ii) that,
to the best of such officer's knowledge, based on such review, it has fulfilled
all of its obligations under this Agreement throughout such year (or such
shorter period), or, if there has been a default in the fulfillment of any such
obligation, specifying each such default known to such officer, the nature and
status thereof and what action it proposes to take with respect thereto, (iii)
that, to the best of such officer's knowledge, each sub-servicer has fulfilled
its obligations under its sub-servicing agreement in all material respects, or,
if there has been a material default in the fulfillment of such obligations,
specifying each such default known to such officer and the nature and status
thereof, and (iv) whether it has received any notice regarding qualification, or
challenging the status, of the Upper-Tier REMIC, the Middle-Tier REMIC or
Lower-Tier REMIC as a REMIC from the IRS or any other governmental agency or
body.


                                       90
<PAGE>


     SECTION 3.15. ANNUAL INDEPENDENT PUBLIC ACCOUNTANTS' SERVICING REPORT.

     On or before April 15 of each year, beginning with April 15, 2000, the
Master Servicer and Special Servicer at its expense shall cause a firm of
nationally recognized Independent public accountants (who may also render other
services to the Master Servicer or Special Servicer, as applicable) which is a
member of the American Institute of Certified Public Accountants to furnish a
statement to the Trustee and to the Depositor, to the effect that such firm has
examined certain documents and records relating to the servicing of the Mortgage
Loans under this Agreement and that, on the basis of such examination conducted
substantially in compliance with generally accepted auditing standards and the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages serviced for FHLMC, such servicing has been conducted in compliance
with this Agreement except for such significant exceptions or errors in records
that, in the opinion of such firm, generally accepted auditing standards and the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages serviced for FHLMC require it to report, in which case such exceptions
and errors shall be so reported.

     SECTION 3.16. ACCESS TO CERTAIN DOCUMENTATION.

     (a) 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, as applicable.

     (b) Nothing in this Section 3.16 shall detract from the obligation of the
Master Servicer or Special Servicer to observe any applicable law or contractual
provision prohibiting or restricting disclosure of information with respect to
the Borrowers or the Mortgage Loans, and the failure of the Master Servicer or
Special Servicer, as applicable, 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 Special Servicer), or a separate trustee or
co-trustee, on behalf of the Trust Fund. The Special Servicer shall maintain
accurate records with respect to each related REO Property reflecting the status
of taxes, assessments and other similar items that are or may become a lien on
such REO Property and the status of insurance premiums payable with respect
thereto. The Special Servicer, on behalf of the

                                       91
<PAGE>

Trust Fund, shall dispose of any REO Property by the close of the third tax year
following the taxable year in which the Trust Fund acquired such property,
unless (i) the Special Servicer, on behalf of the Lower-Tier REMIC, has applied
for and received 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 the 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 or Middle-Tier Interest is
outstanding, in which case the Special Servicer shall sell such REO Property
within the 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 the period (taking into account extensions) within 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 disposition and sale in a
manner which does not cause such REO Property to fail to qualify as "foreclosure
property" within the meaning of Section 860G(a)(8) of the Code (determined
without regard to the exception applicable for purposes of Section 860D(a)).

     (b) The Special Servicer shall have full power and authority, subject only
to the specific requirements and prohibitions of this Agreement, to do any and
all things in connection with any REO Property as are consistent with the manner
in which the Special Servicer manages and operates similar property owned or
managed by the Special Servicer or any of its Affiliates, all on such terms and
for such period as the Special Servicer deems to be in the best interests of
Certificateholders, and, in connection therewith, the Special Servicer shall
agree to the payment of management fees that are consistent with general market
standards. The Special Servicer shall segregate and hold all revenues received
by it with respect to any REO Property separate and apart from its own funds and
general assets and shall establish and maintain with respect to any REO Property
a segregated custodial account (each, an "REO Account"), each of which shall be
an Eligible Account and shall be entitled "[Name of Trustee], as Trustee, in
trust for Holders of Prudential Securities Secured Financing Corporation,
Commercial Mortgage Pass-Through Certificates, Series 1999-C2, REO Account." The
Special Servicer shall be entitled to any interest or investment income earned
on funds deposited in an REO Account to the extent provided in Section 3.7(b).
The Special Servicer shall deposit or cause to be deposited in the related REO
Account within one (1) Business Day after receipt all REO Proceeds received by
it with respect to any REO Property (other than Liquidation Proceeds), and shall
withdraw therefrom funds necessary for the proper operation, management and
maintenance of such REO Property and for other Property Protection Expenses with
respect to such REO Property, including:

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

                                       92

<PAGE>

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

     (iii) all costs and expenses reasonable and necessary to protect, maintain,
   manage, operate, repair and restore such REO Property, including any property
   management fees.

     To the extent that such REO Proceeds are insufficient for the purposes set
forth in clauses (i) through (iii) above, the Master Servicer (or, in the event
the Master Servicer is unable to perform, the Trustee) shall make an Advance
equal to the amount of such shortfall 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 such Advances (with
interest at the Advance Rate) made pursuant to the preceding sentence, to the
extent permitted pursuant to Section 3.6. The Special Servicer shall remit to
the Master Servicer from each REO Account for deposit in the Collection Account
on a monthly basis prior to the related Remittance Date the Net REO Proceeds
received or collected from the related REO Property, except that in determining
the amount of such Net REO Proceeds, the Special Servicer may retain in such 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 perform any construction work on, or allow any
   Person (other than an Independent Contractor) to Directly Operate or perform
   any construction work on, any REO Property on, any date more than 90 days
   after its date of acquisition by the Trust Fund;

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


                                       93
<PAGE>

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 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 such REO Property other than through an Independent Contractor
shall not cause such REO Property to fail to qualify as "foreclosure property"
within the meaning of Code Section 860G(a)(8)) (which opinion shall be an
expense of the Trust Fund), provided that:

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

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

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

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

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

     (c) Promptly following any acquisition by the Trust Fund of an REO
Property, the Special Servicer shall obtain (i) an update of any Appraisal
performed pursuant to Section 3.10 which is more than six months old, or (ii) to
the extent that an Appraisal has not been obtained pursuant to such Section, an
Appraisal of such REO Property by an Independent appraiser familiar with the
area in which such REO Property is located in order to determine the fair market
value of such REO Property, and shall notify the Depositor and the Trustee of
the results of such Appraisal. The cost of any such Appraisal shall be an
expense of the Trust Fund.

     (d) When and as necessary, the Special Servicer shall send to the Trustee a
statement prepared by the Special Servicer setting forth the amount of net
income or net loss, as

                                       94
<PAGE>

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 Section 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 or otherwise, the Special Servicer shall deliver to the Trustee an
Officer's Certificate to the effect that 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
such Specially Serviced Mortgage Loan or such REO Property but shall, in any
event, so offer to sell such 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 Officer's Certificate and give the Trustee not less than ten
Business Days prior written notice of its intention to sell such Specially
Serviced Mortgage Loan or REO Property, in which case the Special Servicer shall
accept any 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 offeror is a
Person other than an Interested Person, or is determined to be such a price by
the Trustee if the offeror is an Interested Person; provided, however, that the
Trustee shall be entitled to engage at the expense of the Trust Fund an
Independent appraiser to determine whether the offer is a fair price, provided,
however, that any offer by an Interested Person in the amount of the Repurchase
Price shall be deemed to be a fair price. 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.

     In addition, in the event that the Special Servicer receives more than one
fair offer with respect to any Specially Serviced Mortgage Loan or REO Property,
the Special Servicer may accept an offer that is not the highest fair 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). 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 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 or an Opinion of Counsel in the manner described in Section 3.17(a) and
take the actions specified in Section 3.17(a); provided, however, that the
Special Servicer shall use its reasonable best efforts in accordance with the
Servicing Standard, to sell any REO Property no later than the day prior to the
Determination Date immediately prior to the Scheduled Final Distribution Date of
the Class O Certificates.


                                       95
<PAGE>

     (b) In determining whether any offer received represents a fair price for
any Specially Serviced Mortgage Loan or any REO Property, the Special Servicer
or the Trustee may conclusively rely on the opinion of an Independent appraiser
or other expert in real estate matters retained by the Special Servicer or 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 or the Trustee (or, if applicable, such
appraiser) shall take into account, and any appraiser or other expert in real
estate matters shall be instructed to take into account, the Appraisal obtained
pursuant to Section 3.10(a) and, as applicable, among other factors, the period
and amount of any delinquency on such 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 Depositor, 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
Depositor and the Trustee pursuant to the terms of this Agreement, no such
Person who so performed shall have any liability to the Trust Fund or any
Certificateholder with respect to the purchase price therefor accepted by the
Special Servicer or the Trustee.

     (d) Net Liquidation Proceeds related to any such sale shall be promptly,
and in any event within one (1) Business Day following receipt thereof,
deposited in the Collection Account in accordance with Section 3.5(a)(iv).

     SECTION 3.19. INSPECTIONS; ASSET STATUS REPORT.

     The Master Servicer (or, with respect to Specially Serviced Mortgage Loans
and REO Properties, the Special Servicer) shall inspect or cause to be inspected
(at its own expense) each Mortgaged Property at such times and in such manner as
are consistent with the Servicing Standard, but in any event (i) inspect each
Mortgaged Property at least once every 24 months where the related Mortgage Loan
has an outstanding principal amount of less than $2 million or where the REO
Property has a market value (based on the most recent Appraisal) of less than $2
million, and 12 months for all other Mortgaged Properties, with the first such
inspection being completed on or prior to August 31, 2000 unless each of the
Rating Agencies has confirmed in writing that a longer period (which may not
exceed 24 months) between inspections shall not result, in and of itself, in a
downgrading, withdrawal or qualification of the rating then assigned by such
Rating Agency to any Class of the Certificates; (ii) if the Master Servicer or
Special Servicer retains any Financial and Lease Reporting Fees pursuant to
Section 3.12, each related Mortgaged Property shall be inspected by the Master
Servicer or Special Servicer, as applicable, as soon as practicable thereafter,
except to the extent such Mortgaged Property has been

                                       96
<PAGE>

inspected by the Master Servicer or Special Servicer within the immediately
preceding 120 days; and (iii) if any Monthly Payment becomes more than 60 days
delinquent (without giving effect to any grace period permitted under the
related Note or Mortgage), each related Mortgaged Property shall be inspected by
the Special Servicer (at its own expense) as soon as practicable thereafter.

     The Special Servicer will prepare a report (an "Asset Status Report") for
each Mortgage Loan which becomes a Specially Serviced Mortgage Loan not later
than 30 days after the servicing of such Mortgage Loan is transferred to the
Special Servicer. Such Asset Status Report shall set forth the following
information to the extent reasonably determinable:

     (i) a summary of the status of such Specially Serviced Mortgage Loan and
   the reasons for such Mortgage Loan becoming a Specially Serviced Mortgage
   Loan and any negotiations with the related Borrower;

     (ii) 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 and to the enforcement of any
   related guaranties or other collateral for such Specially Serviced Mortgage
   Loan and whether outside legal counsel has been retained;

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

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

     (v) the most recently determined Appraised Value of the Mortgaged Property
   together with the assumptions used in the calculation thereof; and

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

     Each Asset Status Report will be delivered to the Master Servicer, the
Directing Certificateholder and the Rating Agencies. The Directing
Certificateholder may object to any Asset Status Report within 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 such objection is not in the best interest of all
the Certificateholders. In connection with making such affirmative
determination, the Special Servicer will request a vote by all the
Certificateholders. If the majority of Certificateholders fail within five days
after the notice of such vote is sent to them to reject such Asset Status
Report, the Special Servicer shall implement the same. If the majority of
Certificateholders reject the Asset Status Report, the Special Servicer shall
revise such Asset Status Report as set forth below. If the Directing
Certificateholder does not disapprove an Asset Status Report within 10 Business


                                       97
<PAGE>

Days, the Special Servicer shall implement the recommended action as outlined in
such Asset Status Report.

     If the Directing Certificateholder 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 will revise such Asset Status Report until the earlier of (a)
the Directing Certificateholder's failure to disapprove such revised Asset
Status Report as described above; or (b) until the Special Servicer makes a
determination that such objection is not in the best interests of the
Certificateholders; or (c) the passage of ninety (90) days from the date of
preparation of the first Asset Status Report. The Special Servicer shall
implement the recommended action as outlined in such Asset Status Report in a
commercially reasonable manner promptly, but no more than 30 days after the
event described in clause (a) of the preceding sentence, no more than 10 days
after the event described in clause (b) of the preceding sentence, and no more
than 5 days after the event described in clause (c) of the preceding sentence.

     The Special Servicer will not be required to take or refrain from taking
any action in connection with any Asset Status Report that would cause it to
violate applicable law, this Agreement, including the Servicing Standard, or the
REMIC Provisions. No direction of the Directing Certificateholder shall (A)
require or cause the Special Servicer to violate the terms of a Specially
Serviced Mortgage Loan, applicable law or any provision of this Agreement,
including the Servicing Standard and to maintain the REMIC status of each Trust
REMIC, (B) result in the imposition of a "prohibited transaction" or "prohibited
contribution" tax under the REMIC Provisions, (C) expose the Master Servicer,
the Special Servicer, the Depositor, any Mortgage Loan Seller, the Trust Fund,
the Trustee or their officers, directors, employees or agents to any claim, suit
or liability, or (D) materially expand the scope of the Special Servicer's or
the Master Servicer's responsibilities under this Agreement.

     SECTION 3.20. AVAILABLE INFORMATION AND NOTICES.

     The Master Servicer or Special Servicer, if applicable, shall promptly give
notice to the Trustee, who will provide a copy to each Certificateholder, each
Rating Agency, the Depositor, the Underwriters, the related Mortgage Loan
Sellers and the Master Servicer and Special Servicer (if affecting a Specially
Serviced Loan), of (a) any notice from a Borrower or insurance company regarding
an upcoming voluntary or involuntary prepayment (including that resulting from a
casualty or condemnation) of all or part of the related Mortgage Loan (provided
that a request by a Borrower or other party for a quotation of the amount
necessary to satisfy all obligations with respect to a Mortgage Loan shall not,
in and of itself, be deemed to be such notice); and (b) any other occurrence
known to it with respect to a Mortgage Loan or REO Property that the Master
Servicer or Special Servicer determines, in accordance with the Servicing
Standard, would have a material effect on such Mortgage Loan or REO Property,
which notice shall include an explanation as to the reason for such material
effect (provided that any extension of the term of any Mortgage Loan shall be
deemed to have a material effect).


                                       98
<PAGE>

     Neither the Master Servicer nor the Special Servicer shall be responsible
for the accuracy or completeness of any information supplied to it by a Borrower
or otherwise for inclusion in any such notice, and the Master Servicer, the
Special Servicer and the Trustee shall be indemnified and held harmless by the
Trust Fund against any loss, liability or expense incurred in connection with
any legal action relating to any statement or omission or alleged statement or
omission therein, including any liability related to the inclusion of such
information in any report filed with the Commission.

     In addition to the other reports and information made available and
distributed to the Depositor, the Underwriters, the Trustee or the
Certificateholders pursuant to other provisions of this Agreement, the Master
Servicer and Special Servicer shall, in accordance with such reasonable rules
and procedures as they may adopt (which may include the requirement that an
agreement governing the availability, use and disclosure of such information,
and which may provide indemnification to the Master Servicer or Special
Servicer, as applicable, for any liability or damage that may arise therefrom,
be executed to the extent the Master Servicer or Special Servicer, as
applicable, deems such action to be necessary or appropriate), also make
available any information relating to the Mortgage Loans, the Mortgaged
Properties or the Borrowers for review by the Depositor, the Underwriters, the
Trustee, the Certificateholders and any other Persons to whom the Master
Servicer or Special Servicer, as the case may be, believes such disclosure is
appropriate, in each case except to the extent doing so is prohibited by
applicable law or by any documents related to a Mortgage Loan.

     Upon reasonable prior request, the Trustee shall also make available at its
offices primarily responsible for administration of the Trust Fund, during
normal business hours, for review by the Depositor, the Rating Agencies, any
Certificateholder, the Underwriters, any Person identified to the Trustee by a
Certificateholder as a prospective transferee of a Certificate and any other
Persons to whom the Trustee believes such disclosure is appropriate, the
following items: (i) this Agreement, (ii) all monthly statements to
Certificateholders delivered since the Closing Date pursuant to Section 4.2(a),
(iii) all annual statements as to compliance delivered to the Trustee and the
Depositor pursuant to Section 3.14 and (iv) all annual Independent accountants'
reports delivered to the Trustee and the Depositor pursuant to Section 3.15. The
Master Servicer or Special Servicer, as appropriate, shall make available at its
offices during normal business hours, for review by the Depositor, the
Underwriters, the Trustee, the Rating Agencies, any Certificateholder, any
Person identified to the Master Servicer or Special Servicer, as applicable, by
a Certificateholder as a prospective transferee of a Certificate and any other
Persons to whom the Master Servicer or Special Servicer, as applicable, believes
such disclosure is appropriate, the following items: (i) the inspection reports
prepared by or on behalf of the Master Servicer or Special Servicer, as
applicable, in connection with the property inspections conducted by the Master
Servicer or Special Servicer, as applicable, pursuant to Section 3.19, (ii) any
and all modifications, waivers and amendments of the terms of a Mortgage Loan
entered into by the Master Servicer or Special Servicer and (iii) any and all
Officer's Certificates and other evidence delivered to the Trustee and the
Depositor to support the Master Servicer's determination that any Advance was,
or if made would be, a Nonrecoverable Advance, in each case except to the extent
doing so is prohibited by applicable laws or by any documents related to a
Mortgage Loan. Copies of any and all of the foregoing items shall be available
from the Master Servicer, the Special Servicer or the Trustee, as applicable,
upon request. The Master Servicer,

                                       99
<PAGE>

the Special Servicer and the Trustee shall be permitted to require payment of a
sum sufficient to cover the reasonable costs and expenses incurred by it in
providing copies of or access to any information requested in accordance with
the previous sentence (provided that such costs and expenses arising from any
such request by a Rating Agency will be paid by the Master Servicer).

     The Master Servicer shall, on behalf of the Trust Fund, prepare, sign and
file with the Commission any and all reports, statements and information
respecting the Trust Fund that the Master Servicer or the Trustee determines are
required to be filed with the Commission pursuant to Sections 13(a) or 15(d) of
the 1934 Act, each such report, statement and information to be filed on or
prior to the required filing date for such report, statement or information.
Notwithstanding the foregoing, the Depositor shall file with the Commission,
within fifteen days of the Closing Date, a Current Report on Form 8-K together
with this Agreement.

     None of the Trustee, the Master Servicer and Special Servicer will be
responsible for the accuracy or completeness of any information supplied to it
by a Borrower or other third party for inclusion in any notice or in any other
report or information furnished or provided by the Master Servicer, the Special
Servicer or the Trustee hereunder, and the Master Servicer, the Special Servicer
and the Trustee shall be indemnified and held harmless by the Trust Fund against
any loss, liability or expense incurred in connection with any legal action
relating to any statement or omission or alleged statement or omission therein,
including any liability related to the inclusion of such information in any
report filed with the Commission.

     SECTION 3.21. RESERVE ACCOUNTS.

     The Master Servicer shall administer each Reserve Account in accordance
with the related Note, Mortgage, Loan Agreement and other Mortgage Loan
Documents.

     SECTION 3.22. PROPERTY ADVANCES.

     (a) The Master Servicer (or, to the extent provided in Section 3.22(b), the
Trustee) shall make any Property Advances as and to the extent otherwise
required pursuant to the terms hereof. For purpose of calculating distributions
to the Certificateholders, 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 in writing promptly upon,
and in any event within one (1) Business Day after, becoming aware that it will
be financially 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 should 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 no such date is specified, then within one (1) Business Day
following such notice, the Trustee shall be deemed to have given the notice
permitted to be given under Section 7.1 and to have replaced the Master Servicer
as successor master servicer, and the Trustee, in such capacity, shall pay the
amount of such Property Advance in accordance with such information and
instructions.


                                      100
<PAGE>

     (c) Notwithstanding anything herein to the contrary, neither the Master
Servicer nor the Trustee shall be obligated to make a Property Advance as to any
Mortgage Loan or REO Property if the Master Servicer or the Trustee as
applicable, determines that such Property Advance, if made, would be a
Nonrecoverable Advance. The Trustee 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, 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 and the Trustee, as applicable, shall be entitled
to, and the Master Servicer hereby covenants and agrees to promptly seek and
effect, the reimbursement of Property Advances to the extent permitted pursuant
to Section 3.6(ii) of this Agreement, together with any related Advance Interest
Amount in respect of such Property Advances.

     SECTION 3.23. APPOINTMENT OF SPECIAL SERVICER.

     (a) National Realty Funding L.C. is hereby appointed as the initial Special
Servicer to service each Specially Serviced Mortgage Loan.

     (b) Reserved.

     (c) The Special Servicer may be removed without cause and a successor
special servicer appointed by the Directing Certificateholder; provided that if
any such removal is made without cause, then the costs of transferring the
servicing responsibilities to a successor special servicer will be paid by the
Controlling Class.

     (d) The removal of the Special Servicer and the appointment of a successor
special servicer pursuant to Section 3.23(c) shall not be effective until (i)
the successor special servicer has assumed in writing all of the
responsibilities, duties and liabilities of the Special Servicer hereunder
pursuant to an agreement satisfactory to the Trustee, and (ii) each of the
Rating Agencies confirms to the Trustee in writing that such appointment and
assumption shall not result, in and of itself, in a downgrading, withdrawal or
qualification of the rating then assigned by such Rating Agency to any Class of
Certificates and (iii) if the Special Servicer is removed without cause, the
Certificateholders who voted to remove the Special Servicer have delivered to
the Trustee and the removed Special Servicer such Certificateholders' joint and
several undertaking to pay any expenses incurred by the Trustee in connection
with the removal and the appointment of the successor special servicer.

     (e) The appointment of any such successor special servicer shall not
relieve the Master Servicer or the Trustee of their respective obligations to
make Advances as set forth herein. Any termination fee payable to the terminated
Special Servicer shall be paid by the Certificateholders so terminating the
Special Servicer and shall not in any event be an expense of the Trust Fund.


                                      101
<PAGE>


     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,
together with a copy of the related Mortgage File, to the Special Servicer and
shall use its reasonable best efforts to provide the Special Servicer with all
information, documents (but excluding the original documents constituting such
Mortgage File) and records (including records stored electronically on computer
tapes, magnetic discs and the like) relating to such 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 reasonable 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. 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 may instruct the related Borrower to remit
all payments in respect of such Specially Serviced Mortgage Loan to the Special
Servicer. The Special Servicer agrees to remit all payments received by it in
respect of such Specially Serviced Mortgage Loans to the Master Servicer within
one Business Day after receipt.

     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 pursuant to the proviso to the definition
of Specially Serviced Mortgage Loan, 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.

     (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 provide copies of all
of the foregoing to the Master Servicer.

     (c) Not later than the Business Day preceding each date on which the Master
Servicer is required to furnish a report under Section 3.13 to the Trustee, the
Special Servicer shall deliver to the Master Servicer a written statement
describing, on a Mortgage Loan-by-Mortgage Loan basis, (1) the amount of all
payments on account of interest received on each

                                      102
<PAGE>

Specially Serviced Mortgage Loan; the amount of all payments on account of
principal, including Principal Prepayments, on each Specially Serviced Mortgage
Loan; the amount of Condemnation Proceeds, Insurance Proceeds and Liquidation
Proceeds received with respect to each Specially Serviced Mortgage Loan; and the
amount of net income or net loss, as determined for management of a trade or
business on, or the furnishing or rendering of a non-customary service to the
tenants of, each REO Property that previously secured a Specially Serviced
Mortgage Loan, in each case in accordance with Section 3.17 and (2) such
additional information relating to the Specially Serviced Mortgage Loans as the
Master Servicer reasonably requests to enable it to perform its duties under
this Agreement.

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

     SECTION 3.25. ADJUSTMENT OF SERVICING COMPENSATION IN RESPECT OF PREPAYMENT
                   INTEREST SHORTFALLS.

     (a) The aggregate amount of the Prepayment Interest Surplus and Servicing
Fees (in that order) that the Master Servicer shall be entitled to receive with
respect to all of the Mortgage Loans on each Distribution Date shall be offset
on such Distribution Date by an amount equal to the aggregate of the Prepayment
Interest Shortfalls for such Distribution Date with respect to all Mortgage
Loans. The Master Servicer shall include the amount by which the aggregate
Servicing Fees and Prepayment Interest Surplus is offset pursuant to this
Section 3.25 as part of the Available Funds on such Distribution Date. The
amount of any offset against the aggregate Servicing Fees and Prepayment
Interest Surplus with respect to any Distribution Date under this Section 3.25
shall be limited to the aggregate amount of the Servicing Fees and Prepayment
Interest Surplus otherwise payable to the Master Servicer on such Distribution
Date (without adjustment on account of Prepayment Interest Shortfalls) and the
rights of the Certificateholders to offset of the aggregate Prepayment Interest
Shortfalls shall not be cumulative. To the extent the Master Servicer shall
already have withdrawn or withheld Servicing Compensation required to pay
Prepayment Interest Shortfalls, the Master Servicer shall promptly deposit in
the Collection Amount such amounts to the extent required to pay Prepayment
Interest Shortfalls hereunder.

     (b) To the extent that the Master Servicer and the Special Servicer are the
same Person, the aggregate amount of the Special Servicing Fees that the Special
Servicer shall be entitled to receive with respect to all of the Specially
Serviced Mortgage Loans on each Distribution Date shall be offset on such
Distribution Date by an amount equal to the excess of (X) the aggregate of the
Prepayment Interest Shortfalls for such Distribution Date with respect to all
Mortgage Loans over (Y) the amount of Servicing Fees offset against such
Prepayment Interest Shortfalls in accordance with Section 3.25(a). The Master
Servicer shall include the amount by which the aggregate Special Servicing Fee
is offset pursuant to this Section 3.25 as part of the Available Funds on such
Distribution Date. The amount of any offset against the

                                      103
<PAGE>

aggregate Special Servicing Fee with respect to any Distribution Date under this
Section 3.25 shall be limited to the aggregate amount of the Special Servicing
Fees otherwise payable to the Special Servicer on such Distribution Date
(without adjustment on account of Prepayment Interest Shortfalls) and the rights
of the Certificateholders to offset of the aggregate Prepayment Interest
Shortfalls shall not be cumulative.

                                   ARTICLE IV.
                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

     SECTION 4.1. DISTRIBUTIONS.

     (a) (I) On each Remittance Date, to the extent of Available Funds, amounts
held in the Collection Account shall be withdrawn and remitted to the Trustee
for deposit in the Middle-Tier Distribution Account in the following amounts:

     (i) First, an amount equal to the accrued and unpaid Trustee Fee;

     (ii) Second, (A) to the Class A-1-L Interest and Class A-2-L Interest in
   respect of interest pro rata in accordance with the Interest Distribution
   Amount therefor, plus, for each such Class, an amount equal to the aggregate
   unpaid Interest Shortfalls previously allocated to such Class on any prior
   Distribution Date, (B) to the Class B-L Interest in respect of interest, (1)
   the portion of the Interest Distribution Amount therefor that is in excess of
   interest thereon at the Class B Pass-Through Rate and (2) a proportionate
   amount of any unpaid Interest Shortfalls allocated to the Class B-L Interest
   on any prior Distribution Date; (C) to the Class C-L Interest in respect of
   interest, (1) the portion of the Interest Distribution Amount therefor that
   is in excess of interest thereon at the Class C Pass-Through Rate and (2) a
   proportionate amount of any unpaid Interest Shortfalls allocated to the Class
   C-L Interest on any prior Distribution Date; (D) to the Class D-L Interest in
   respect of interest, (1) the portion of the Interest Distribution Amount
   therefor that is in excess of interest thereon at the Class D Pass-Through
   Rate and (2) a proportionate amount of any unpaid Interest Shortfalls
   allocated to the Class D-L Interest on any prior Distribution Date; (E) to
   the Class E-L Interest in respect of interest, (1) the portion of the
   Interest Distribution Amount therefor that is in excess of interest thereon
   at the Class E Pass-Through Rate and (2) a proportionate amount of any unpaid
   Interest Shortfalls allocated to the Class E-L Interest on any prior
   Distribution Date; (F) to the Class F-L Interest in respect of interest, (1)
   the portion of the Interest Distribution Amount therefor that is in excess of
   interest thereon at the Class F Pass-Through Rate and (2) a proportionate
   amount of any unpaid Interest Shortfalls allocated to the Class F-L Interest
   on any prior Distribution Date; (G) to the Class G-L Interest in respect of
   interest, (1) the portion of the Interest Distribution Amount therefor in
   excess of interest thereon at the Class G Pass-Through Rate and (2) a
   proportionate amount of any unpaid Interest Shortfalls allocated to the Class
   G-L Interest on any prior Distribution Date; (H) to the Class H-L Interest in
   respect of interest, (1) the portion of the Interest Distribution Amount
   therefor that is in excess of interest thereon at the Class H Pass-Through
   Rate and (2) a proportionate amount of any unpaid Interest Shortfalls
   allocated to the Class H-L Interest on any prior Distribution Date; (I) to
   the Class J-L Interest in respect of interest,




                                      104
<PAGE>


   (1) the portion of the Interest Distribution Amount therefor that is in
   excess of interest thereon at the Class J Pass-Through Rate and (2) a
   proportionate amount of any unpaid Interest Shortfalls allocated to the Class
   J-L Interest on any prior Distribution Date; (J) to the Class K-L Interest in
   respect of interest, (1) the portion of the Interest Distribution Amount
   therefor that is in excess of interest thereon at the Class K Pass-Through
   Rate and (2) a proportionate amount of any unpaid Interest Shortfalls
   allocated to the Class K-L Interest on any prior Distribution Date; (K) to
   the Class L-L Interest in respect of interest, (1) the portion of the
   Interest Distribution Amount therefor that is in excess of interest thereon
   at the Class L Pass-Through Rate and (2) a proportionate amount of any unpaid
   Interest Shortfalls allocated to the Class L-L Interest on any prior
   Distribution Date; (L) to the Class M-L Interest in respect of interest, (1)
   the portion of the Interest Distribution Amount therefor that is in excess of
   interest thereon at the Class M Pass-Through Rate and (2) a proportionate
   amount of any unpaid Interest Shortfalls allocated to the Class M-L Interest
   on any prior Distribution Date; (M) to the Class N-L Interest in respect of
   interest, (1) the portion of the Interest Distribution Amount therefor that
   is in excess of interest thereon at the Class N Pass-Through Rate and (2) a
   proportionate amount of any unpaid Interest Shortfalls allocated to the Class
   N-L Interest on any prior Distribution Date; and (N) to the Class O-L
   Interest in respect of interest, (1) the portion of the Interest Distribution
   Amount therefor that is in excess of interest thereon at the Class O
   Pass-Through Rate and (2) a proportionate amount of any unpaid Interest
   Shortfalls allocated to the Class O-L Interest on any prior Distribution
   Date;

     (iii) Third, to the Class A-1-L Interest, in reduction of the Certificate
   Balance thereof, the Pooled Principal Distribution Amount for such
   Distribution Date, until the Certificate Balance thereof is reduced to zero;

     (iv) Fourth, to the Class A-2-L Interest, in reduction of the Certificate
   Balance thereof, the Pooled Principal Distribution Amount for such
   Distribution Date, less the portion thereof distributed on such Distribution
   Date pursuant to any preceding clause, until the Certificate Balance thereof
   is reduced to zero;

     (v) Fifth, to the Class A-1-L Interest and the Class A-2-L Interest, pro
   rata, for the unreimbursed amounts of Realized Losses allocated to the Class
   A-1-L Interest and the Class A-2-L Interest, respectively, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (vi) Sixth, to the Class B-L Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class B Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class B-L
   Interest on any prior Distribution Date;

     (vii) Seventh, after the Certificate Balances of the Class A-1-L Interest
   and the Class A-2-L Interest each has been reduced to zero, to the Class B-L
   Interest, in reduction of the Certificate Balance thereof, the Pooled
   Principal Distribution Amount for such Distribution Date less the portion
   thereof distributed on such Distribution Date pursuant



                                      105
<PAGE>

      to any preceding clause, until the Certificate Balance of the Class B-L
      Interest is reduced to zero;

     (viii) Eighth, to the Class B-L Interest, for the unreimbursed amounts of
   Realized Losses allocated to the Class B-L Interest, if any, up to an amount
   equal to the aggregate of such unreimbursed Realized Losses;

     (ix) Ninth, to the Class C-L Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class C Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class C-L
   Interest on any prior Distribution Date;

     (x) Tenth, after the Certificate Balance of the Class B-L Interest has been
   reduced to zero, to the Class C-L Interest, in reduction of the Certificate
   Balance thereof, the Pooled Principal Distribution Amount for such
   Distribution Date less the portion thereof distributed on such Distribution
   Date pursuant to any preceding clause, until the Certificate Balance of the
   Class C-L Interest is reduced to zero;

     (xi) Eleventh, to the Class C-L Interest, for the unreimbursed amounts of
   Realized Losses allocated to the Class C-L Interest, if any, up to an amount
   equal to the aggregate of such unreimbursed Realized Losses;

     (xii) Twelfth, to the Class D-L Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class D Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class D-L
   Interest on any prior Distribution Date;

     (xiii) Thirteenth, after the Certificate Balance of the Class C-L Interest
   has been reduced to zero, to the Class D-L Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class D-L Interest is reduced to zero;

     (xiv) Fourteenth, to the Class D-L Interest, for the unreimbursed amounts
   of Realized Losses allocated to the Class D-L Interest, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xv) Fifteenth, to the Class E-L Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class E Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class E-L
   Interest on any prior Distribution Date;

     (xvi) Sixteenth, after the Certificate Balance of the Class D-L Interest
   has been reduced to zero, to the Class E-L Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class E-L Interest is reduced to zero;




                                      106
<PAGE>


     (xvii) Seventeenth, to the Class E-L Interest, for the unreimbursed amounts
   of Realized Losses allocated to the Class E-L Interest, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xviii) Eighteenth, to the Class F-L Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class F Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class F-L
   Interest on any prior Distribution Date;

     (xix) Nineteenth, after the Certificate Balance of the Class E-L Interest
   has been reduced to zero, to the Class F-L Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class F-L Interest is reduced to zero;

     (xx) Twentieth, to the Class F-L Interest, for the unreimbursed amounts of
   Realized Losses allocated to the Class F-L Interest, if any, up to an amount
   equal to the aggregate of such unreimbursed Realized Losses;

     (xxi) Twenty-first, to the Class G-L Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class G Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class G-L
   Interest on any prior Distribution Date;

     (xxii) Twenty-second, after the Certificate Balance of the Class F-L
   Interest has been reduced to zero, to the Class G-L Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class G-L Interest is reduced to zero;

     (xxiii) Twenty-third, to the Class G-L Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class G-L Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxiv) Twenty-fourth, to the Class H-L Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class H Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class H-L
   Interest on any prior Distribution Date;

     (xxv) Twenty-fifth, after the Certificate Balance of the Class G-L Interest
   has been reduced to zero, to the Class H-L Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class H-L Interest is reduced to zero;


                                      107
<PAGE>

     (xxvi) Twenty-sixth, to the Class H-L Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class H-L Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxvii) Twenty-seventh, to the Class J-L Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class J Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class J-L
   Interest on any prior Distribution Date;

     (xxviii) Twenty-eighth, after the Certificate Balance of the Class H-L
   Interest has been reduced to zero, to the Class J-L Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class J-L Interest is reduced to zero;

     (xxix) Twenty-ninth, to the Class J-L Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class J-L Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxx) Thirtieth, to the Class K-L Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class K Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class K-L
   Interest on any prior Distribution Date;

     (xxxi) Thirty-first, after the Certificate Balance of the Class J-L
   Interest has been reduced to zero, to the Class K-L Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class K-L Interest is reduced to zero;

     (xxxii) Thirty-second, to the Class K-L Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class K-L Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxiii) Thirty-third, to the Class L-L Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class L Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class L-L
   Interest on any prior Distribution Date;

     (xxxiv) Thirty-fourth, after the Certificate Balance of the Class K-L
   Interest has been reduced to zero, to the Class L-L Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class L-L Interest is reduced to zero;



                                      108
<PAGE>

     (xxxv) Thirty-fifth, to the Class L-L Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class L-L Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxvi) Thirty-sixth, to the Class M-L Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class M Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class M-L
   Interest on any prior Distribution Date;

     (xxxvii) Thirty-seventh, after the Certificate Balance of the Class L-L
   Interest has been reduced to zero, to the Class M-L Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class M-L Interest is reduced to zero;

     (xxxviii) Thirty-eighth, to the Class M-L Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class M-L Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxix) Thirty-ninth, to the Class N-L Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class N Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class N-L
   Interest on any prior Distribution Date;

     (xl) Fortieth, after the Certificate Balance of the Class M-L Interest has
   been reduced to zero, to the Class N-L Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class N-L Interest is reduced to zero;

     (xli) Forty-first, to the Class N-L Interest, for the unreimbursed amounts
   of Realized Losses allocated to the Class N-L Interest, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xlii) Forty-second, to the Class O-L Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class O Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class O-L
   Interest on any prior Distribution Date;

     (xliii) Forty-three, after the Certificate Balance of the Class N-L
   Interest has been reduced to zero, to the Class O-L Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class O-L Interest is reduced to zero;

                                      109
<PAGE>


     (xliv) Forty-four, to the Class O-L Interest, for the unreimbursed amounts
   of Realized Losses allocated to the Class O-L Interest, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses; and

     (xlv) Forty-fifth, to the Class R-III Certificates, any Available Funds
   remaining in the Collection Account.

     (II) On each Remittance Date, the Master Servicer, pursuant to Section
4.6(b), shall remit to the Trustee, and the Trustee shall receive for deposit
into the Middle-Tier Distribution Account in respect of each Lower-Tier Regular
Interest, distributions from amounts on deposit in the Collection Account in
respect of Prepayment Premiums and Yield Maintenance Charges, if any,
distributable to its Related Certificate or the Class A-EC1 or Class A-EC2
Certificate (or (i) in the case of the Class A-1-L Interest, amounts
distributable to the Class A-1 Certificates, and (ii) in the case of the Class
A-2-L Interest, amounts distributable to the Class A-2 Certificates). Any Excess
Interest and any Default Interest shall be held by the Master Servicer in a
sub-account separate and apart from any amounts on deposit in the Collection
Account, and shall be remitted by the Master Servicer to the Trustee pursuant to
Section 4.6(b), and such amounts shall be received by the Trustee for deposit
into a segregated account for the benefit of the holders of the Class O
Certificates. Amounts received in respect of a payment of Excess Interest or of
Default Interest shall not be considered an asset of any REMIC, but shall be
considered for Federal income tax purposes as a Grantor Trust Asset, and as an
asset of the Trust Fund that is separate and distinct from the assets of each of
the REMICs.

     (III) On the Distribution Date occurring in (A) January of each calendar
year that is not a leap year and (B) February of each calendar year, interest
payments constituting the Withheld Amounts that would otherwise be distributable
pursuant to Section 4.1(a)(I) above shall be deposited in the Interest Reserve
Account by the Master Servicer in accordance with Section 3.5. On the
Distribution Date in March of each calendar year the Withheld Amounts deposited
in the Interest Reserve Account pursuant to Section 5.3.2. shall be included in
the funds distributable pursuant to Section 4.1(a)(I) above.

     (b) (I) On each Distribution Date, to the extent of amounts remitted to the
Middle-Tier Distribution Account pursuant to Section 4.1(a)(I), the Trustee
shall withdraw and pay to itself an amount equal to the amount of the accrued
and unpaid Trustee Fee and thereafter shall withdraw the remaining amounts on
deposit in the Middle-Tier Distribution Account and shall deposit in the
Distribution Account on behalf of the Upper-Tier REMIC and distribute to the
Holders of the Class R-II Certificates, up to the amount of Available Funds for
such Distribution Date, the following amounts:

     (i) First, (A) to the Class A-1-M Interest, Class A-2-M Interest in respect
   of interest and to the Class M-IO Interest pro rata in accordance with the
   Interest Distribution Amounts therefor, plus, for each such Class, an amount
   equal to the aggregate unpaid Interest Shortfalls previously allocated to
   such Class on any prior Distribution Date, (B) to the Class B-M Interest in
   respect of interest, (1) the portion of the Interest Distribution Amount
   therefor that is in excess of interest thereon at the Class B Pass-Through
   Rate and (2) a proportionate amount of any unpaid Interest Shortfalls



                                      110
<PAGE>

   allocated to the Class B-M Interest on any prior Distribution Date; (C) to
   the Class C-M Interest in respect of interest, (1) the portion of the
   Interest Distribution Amount therefor that is in excess of interest thereon
   at the Class C Pass-Through Rate and (2) a proportionate amount of any unpaid
   Interest Shortfalls allocated to the Class C-M Interest on any prior
   Distribution Date; (D) to the Class D-M Interest in respect of interest, (1)
   the portion of the Interest Distribution Amount therefor that is in excess of
   interest thereon at the Class D Pass-Through Rate and (2) a proportionate
   amount of any unpaid Interest Shortfalls allocated to the Class D-M Interest
   on any prior Distribution Date; (E) to the Class E-M Interest in respect of
   interest, (1) the portion of the Interest Distribution Amount therefor that
   is in excess of interest thereon at the Class E Pass-Through Rate and (2) a
   proportionate amount of any unpaid Interest Shortfalls allocated to the
   Class E-M Interest on any prior Distribution Date; (F) to the Class F-M
   Interest in respect of interest, (1) the portion of the Interest Distribution
   Amount therefor that is in excess of interest thereon at the Class F
   Pass-Through Rate and (2) a proportionate amount of any unpaid Interest
   Shortfalls allocated to the Class F-M Interest on any prior Distribution
   Date; and (G) to the Class G-M Interest in respect of interest, (1) the
   portion of the Interest Distribution Amount therefor that is in excess of
   interest thereon at the Class G Pass-Through Rate, and (2) a proportionate
   amount of any unpaid Interest Shortfalls allocated to the Class G-M Interest
   on any prior Distribution Date; (H) to the Class H-M Interest in respect of
   interest, the portion of the Interest Distribution Amount therefor that is in
   excess of interest thereon at the Class H Pass-Through Rate and
   (2) a proportionate amount of any unpaid Interest Shortfalls allocated to the
   Class H-M Interest on any prior Distribution Date; (I) to the Class J-M
   Interest in respect of interest, (1) the portion of the Interest Distribution
   Amount therefor that is in excess of interest thereon at the Class J
   Pass-Through Rate and (2) a proportionate amount of any unpaid Interest
   Shortfalls allocated to the Class J-M Interest on any prior Distribution
   Date; (J) to the Class K-M Interest in respect of interest, (1) the portion
   of the Interest Distribution Amount therefor that is in excess of interest
   thereon at the Class K Pass-Through Rate and (2) a proportionate amount of
   any unpaid Interest Shortfalls allocated to the Class K-M Interest on any
   prior Distribution Date; (K) to the Class L-M Interest in respect of
   interest, (1) the portion of the Interest Distribution Amount therefor that
   is in excess of interest thereon at the Class L Pass-Through Rate and (2) a
   proportionate amount of any unpaid Interest Shortfalls allocated to the Class
   L-M Interest on any prior Distribution Date; (L) to the Class M-M Interest in
   respect of interest, (1) the portion of the Interest Distribution Amount
   therefor that is in excess of interest thereon at the Class M Pass-Through
   Rate and (2) a proportionate amount of any unpaid Interest Shortfalls
   allocated to the Class M-M Interest on any prior Distribution Date; (M) to
   the Class N-M Interest in respect of interest, (1) the portion of the
   Interest Distribution Amount therefor that is in excess of interest thereon
   at the Class N Pass-Through Rate and (2) a proportionate amount of any unpaid
   Interest Shortfalls allocated to the Class N-M Interest on any prior
   Distribution Date; and (N) to the Class O-M Interest in respect of interest,
   (1) the portion of the Interest Distribution Amount therefor that is in
   excess of interest thereon at the Class O Pass-Through Rate and (2) a
   proportionate amount of any unpaid Interest Shortfalls allocated to the Class
   O-M Interest on any prior Distribution Date;


                                      111
<PAGE>


     (ii) Second, to the Class A-1-M Interest, in reduction of the Certificate
   Balance thereof, the Pooled Principal Distribution Amount for such
   Distribution Date, until the Certificate Balance thereof is reduced to zero;

     (iii) Third, to the Class A-2-M Interest, in reduction of the Certificate
   Balance thereof, the Pooled Principal Distribution Amount for such
   Distribution Date, less the portion thereof distributed on such Distribution
   Date pursuant to any preceding clause, until the Certificate Balance thereof
   is reduced to zero;

     (iv) Fourth, to the Class A-1-M Interest and the Class A-2-M Interest, pro
   rata, for the unreimbursed amounts of Realized Losses allocated to the Class
   A-1-M Interest and the Class A-2-M Interest, respectively, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (v) Fifth, to the Class B-M Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class B Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class B-M
   Interest on any prior Distribution Date;

     (vi) Sixth, after the Certificate Balances of the Class A-1-M Interest and
   the Class A-2-M Interest each has been reduced to zero, to the Class B-M
   Interest, in reduction of the Certificate Balance thereof, the Pooled
   Principal Distribution Amount for such Distribution Date less the portion
   thereof distributed on such Distribution Date pursuant to any preceding
   clause, until the Certificate Balance of the Class B-M Interest is reduced to
   zero;

     (vii) Seventh, to the Class B-M Interest, for the unreimbursed amounts of
   Realized Losses allocated to the Class B-M Interest, if any, up to an amount
   equal to the aggregate of such unreimbursed Realized Losses;

     (viii) Eighth, to the Class C-M Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class C Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class C-M
   Interest on any prior Distribution Date;

     (ix) Ninth, after the Certificate Balance of the Class B-M Interest has
   been reduced to zero, to the Class C-M Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class C-M Interest is reduced to zero;

     (x) Tenth, to the Class C-M Interest, for the unreimbursed amounts of
   Realized Losses allocated to the Class C-M Interest, if any, up to an amount
   equal to the aggregate of such unreimbursed Realized Losses;

     (xi) Eleventh, to the Class D-M Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class D

                                      112
<PAGE>

   Pass-Through Rate and (B) a proportionate amount of the aggregate unpaid
   Interest Shortfalls allocated to the Class D-M Interest on any prior
   Distribution Date;

     (xii) Twelfth, after the Certificate Balance of the Class C-M Interest has
   been reduced to zero, to the Class D-M Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class D-M Interest is reduced to zero;

     (xiii) Thirteenth, to the Class D-M Interest, for the unreimbursed amounts
   of Realized Losses allocated to the Class D-M Interest, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xiv) Fourteenth, to the Class E-M Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class E Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class E-M
   Interest on any prior Distribution Date;

     (xv) Fifteenth, after the Certificate Balance of the Class D-M Interest has
   been reduced to zero, to the Class E-M Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class E-M Interest is reduced to zero;

     (xvi) Sixteenth, to the Class E-M Interest, for the unreimbursed amounts of
   Realized Losses allocated to the Class E-M Interest, if any, up to an amount
   equal to the aggregate of such unreimbursed Realized Losses;

     (xvii) Seventeenth, to the Class F-M Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class F Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class F-M
   Interest on any prior Distribution Date;

     (xviii) Eighteenth, after the Certificate Balance of the Class E-M Interest
   has been reduced to zero, to the Class F-M Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class F-M Interest is reduced to zero;

     (xix) Nineteenth, to the Class F-M Interest, for the unreimbursed amounts
   of Realized Losses allocated to the Class F-M Interest, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xx) Twentieth, to the Class G-M Interest, in respect of interest, (A) the
   portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class G Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class G-M
   Interest on any prior Distribution Date;



                                      113
<PAGE>

     (xxi) Twenty-first, after the Certificate Balance of the Class F-M Interest
   has been reduced to zero, to the Class G-M Interest, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class G-M Interest is reduced to zero;

     (xxii) Twenty-second, to the Class G-M Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class G-M Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxiii) Twenty-third, to the Class H-M Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class H Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class H-M
   Interest on any prior Distribution Date;

     (xxiv) Twenty-fourth, after the Certificate Balance of the Class G-M
   Interest has been reduced to zero, to the Class H-M Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class H-M Interest is reduced to zero;

     (xxv) Twenty-fifth, to the Class H-M Interest, for the unreimbursed amounts
   of Realized Losses allocated to the Class H-M Interest, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxvi) Twenty-sixth, to the Class J-M Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class J Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class J-M
   Interest on any prior Distribution Date;

     (xxvii) Twenty-seventh, after the Certificate Balance of the Class H-M
   Interest has been reduced to zero, to the Class J-M Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class J-M Interest is reduced to zero;

     (xxviii) Twenty-eighth, to the Class J-M Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class J-M Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxix) Twenty-ninth, to the Class K-M Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class K Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class K-M
   Interest on any prior Distribution Date;

     (xxx) Thirtieth, after the Certificate Balance of the Class J-M Interest
   has been reduced to zero, to the Class K-M Interest, in reduction of the
   Certificate Balance thereof,

                                      114
<PAGE>

   the Pooled Principal Distribution Amount for such Distribution Date less the
   portion thereof distributed on such Distribution Date pursuant to any
   preceding clause, until the Certificate Balance of the Class K-M Interest is
   reduced to zero;

     (xxxi) Thirty-first, to the Class K-M Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class K-M Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxii) Thirty-second, to the Class L-M Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class L Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class L-M
   Interest on any prior Distribution Date;

     (xxxiii) Thirty-third, after the Certificate Balance of the Class K-M
   Interest has been reduced to zero, to the Class L-M Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class L-M Interest is reduced to zero;

     (xxxiv) Thirty-fourth, to the Class L-M Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class L-M Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxv) Thirty-fifth, to the Class M-M Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class M Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class M-M
   Interest on any prior Distribution Date;

     (xxxvi) Thirty-sixth, after the Certificate Balance of the Class L-M
   Interest has been reduced to zero, to the Class M-M Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class M-M Interest is reduced to zero;

     (xxxvii) Thirty-seventh, to the Class M-M Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class M-M Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxviii) Thirty-eighth, to the Class N-M Interest, in respect of interest,
   (A) the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class N Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class N-M
   Interest on any prior Distribution Date;

     (xxxix) Thirty-ninth, after the Certificate Balance of the Class M-M
   Interest has been reduced to zero, to the Class N-M Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the

                                      115
<PAGE>

   portion thereof distributed on such Distribution Date pursuant to any
   preceding clause, until the Certificate Balance of the Class N-M Interest is
   reduced to zero;

     (xl) Fortieth, to the Class N-M Interest, for the unreimbursed amounts of
   Realized Losses allocated to the Class N-M Interest, if any, up to an amount
   equal to the aggregate of such unreimbursed Realized Losses;

     (xli) Forty-first, to the Class O-M Interest, in respect of interest, (A)
   the portion of the Interest Distribution Amount therefor that is equal to
   interest thereon at the Class O Pass-Through Rate and (B) a proportionate
   amount of the aggregate unpaid Interest Shortfalls allocated to the Class O-M
   Interest on any prior Distribution Date;

     (xlii) Forty-second, after the Certificate Balance of the Class N-M
   Interest has been reduced to zero, to the Class O-M Interest, in reduction of
   the Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance of the Class O-M Interest is reduced to zero;

     (xliii) Forty-third, to the Class O-M Interest, for the unreimbursed
   amounts of Realized Losses allocated to the Class O-M Interest, if any, up to
   an amount equal to the aggregate of such unreimbursed Realized Losses; and

     (xliv) Forty-fourth, to the Class R-II Certificates, any Available Funds
   remaining in the Collection Account.

     (II) On each Remittance Date, the Master Servicer, pursuant to Section
4.6(b), shall remit to the Trustee, and the Trustee shall receive for deposit
into the Distribution Account in respect of each Middle-Tier Regular Interest,
distributions from amounts on deposit in the Middle-Tier Distribution Account in
respect of Prepayment Premiums and Yield Maintenance Charges, if any,
distributable to its Related Certificate or the Class A-EC1 or Class A-EC2
Certificates (or (i) in the case of the Class A-1-M Interest, amounts
distributable to the Class A-1 Certificates, and (ii) in the case of the Class
A-2-M Interest, amounts distributable to the Class A-2 Certificates, and (iii)
in the case of the Class M-IO Interest, amounts distributable to the Class A-EC1
Certificates).

     (c) (I) On each Distribution Date, to the extent of amounts remitted to the
Distribution Account pursuant to Section 4.1(b)(I), the Trustee shall distribute
to the Holders of each Class of Certificates (other than the Class R-II and
Class R-III Certificates) from amounts on deposit in the Distribution Account,
up to the remaining amount of the Available Funds for such Distribution Date, in
the amounts and in the order of priority set forth below:

     (i) First, concurrently, (a) to the Class A-1 Certificates, the Class A-2
   Certificates, the Class A-EC1 Certificates and the Class A-EC2 Certificates,
   pro rata in accordance with the Class Interest Distribution Amount of each,
   up to an amount equal to the Class Interest Distribution Amount of each such
   Class for such Distribution Date plus, for each such Class, an amount equal
   to the aggregate unpaid Class Interest

                                      116
<PAGE>

   Shortfalls previously allocated to such Class on any previous Distribution
   Dates and not paid;

     (ii) Second, to the Class A-1 Certificates, in reduction of the Certificate
   Balance thereof, the Pooled Principal Distribution Amount for such
   Distribution Date, until the Certificate Balance thereof is reduced to zero;

     (iii) Third, to the Class A-1 Certificates, for the unreimbursed amounts of
   Realized Losses allocated to the Class A-1 Certificates, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (iv) Fourth, after the Certificate Balance of the Class A-1 Certificates
   has been reduced to zero, to the Class A-2 Certificates, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date, less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance thereof is reduced to zero;

     (v) Fifth, to the Class A-2 Certificates, for the unreimbursed amounts of
   Realized Losses allocated to the Class A-2 Certificates, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (vi) Sixth, to the Class B Certificates, up to an amount equal to the Class
   Interest Distribution Amount of such Class for such Distribution Date plus an
   amount equal to the aggregate unpaid Class Interest Shortfalls previously
   allocated to such Class on any previous Distribution Dates and not paid;

     (vii) Seventh, after the Certificate Balances of the Class A-1 Certificates
   and Class A-2 Certificates each have been reduced to zero, to the Class B
   Certificates, in reduction of the Certificate Balance thereof, the Pooled
   Principal Distribution Amount for such Distribution Date less the portion
   thereof distributed on such Distribution Date pursuant to any preceding
   clause, until the Certificate Balance thereof is reduced to zero;

     (viii) Eighth, to the Class B Certificates, for the unreimbursed amounts of
   Realized Losses allocated to the Class B Certificates, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (ix) Ninth, to the Class C Certificates, up to an amount equal to the Class
   Interest Distribution Amount of such Class for such Distribution Date plus an
   amount equal to the aggregate unpaid Class Interest Shortfalls previously
   allocated to such Class on any previous Distribution Dates and not paid;

     (x) Tenth, after the Certificate Balance of the Class B Certificates has
   been reduced to zero, to the Class C Certificates, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance thereof is reduced to zero;

                                      117
<PAGE>


     (xi) Eleventh, to the Class C Certificates, for the unreimbursed amounts of
   Realized Losses allocated to the Class C Certificates, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xii) Twelfth, to the Class D Certificates, up to an amount equal to the
   Class Interest Distribution Amount of such Class for such Distribution Date
   plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xiii) Thirteenth, after the Certificate Balance of the Class C
   Certificates has been reduced to zero, to the Class D Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;

     (xiv) Fourteenth, to the Class D Certificates, for the unreimbursed amounts
   of Realized Losses allocated to the Class D Certificates, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xv) Fifteenth, to the Class E Certificates, up to an amount equal to the
   Class Interest Distribution Amount of such Class for such Distribution Date
   plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xvi) Sixteenth, after the Certificate Balance of the Class D Certificates
   has been reduced to zero, to the Class E Certificates, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance thereof is reduced to zero;

     (xvii) Seventeenth, to the Class E Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class E Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xviii) Eighteenth, to the Class F Certificates, up to an amount equal to
   the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xix) Nineteenth, after the Certificate Balance of the Class E Certificates
   has been reduced to zero, to the Class F Certificates, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance thereof is reduced to zero;


                                      118
<PAGE>


     (xx) Twentieth, to the Class F Certificates, for the unreimbursed amounts
   of Realized Losses allocated to the Class F Certificates, if any, up to an
   amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxi) Twenty-first, to the Class G Certificates, up to an amount equal to
   the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xxii) Twenty-second, after the Certificate Balance of the Class F
   Certificates has been reduced to zero, to the Class G Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;

     (xxiii) Twenty-third, to the Class G Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class G Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxiv) Twenty-fourth, to the Class H Certificates, up to an amount equal to
   the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xxv) Twenty-fifth, after the Certificate Balance of the Class G
   Certificates has been reduced to zero, to the Class H Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;

     (xxvi) Twenty-sixth, to the Class H Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class H Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxvii) Twenty-seventh, to the Class J Certificates, up to an amount equal
   to the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xxviii) Twenty-eighth, after the Certificate Balance of the Class H
   Certificates has been reduced to zero, to the Class J Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;


                                      119
<PAGE>

     (xxix) Twenty-ninth, to the Class J Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class J Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxx) Thirtieth, to the Class K Certificates, up to an amount equal to the
   Class Interest Distribution Amount of such Class for such Distribution Date
   plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xxxi) Thirty-first, after the Certificate Balance of the Class J
   Certificates has been reduced to zero, to the Class K Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;

     (xxxii) Thirty-second, to the Class K Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class K Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxiii) Thirty-third, to the Class L Certificates, up to an amount equal
   to the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xxxiv) Thirty-fourth, after the Certificate Balance of the Class K
   Certificates has been reduced to zero, to the Class L Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;

     (xxxv) Thirty-fifth, to the Class L Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class L Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxvi) Thirty-sixth, to the Class M Certificates, up to an amount equal to
   the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xxxvii) Thirty-seventh, after the Certificate Balance of the Class L
   Certificates has been reduced to zero, to the Class M Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;


                                      120
<PAGE>

     (xxxviii) Thirty-eighth, to the Class M Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class M Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xxxix) Thirty-ninth, to the Class N Certificates, up to an amount equal to
   the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xl) Fortieth, after the Certificate Balance of the Class M Certificates
   has been reduced to zero, to the Class N Certificates, in reduction of the
   Certificate Balance thereof, the Pooled Principal Distribution Amount for
   such Distribution Date less the portion thereof distributed on such
   Distribution Date pursuant to any preceding clause, until the Certificate
   Balance thereof is reduced to zero;

     (xli) Forty-first, to the Class N Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class N Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses;

     (xlii) Forty-second, to the Class O Certificates, up to an amount equal to
   the Class Interest Distribution Amount of such Class for such Distribution
   Date plus an amount equal to the aggregate unpaid Class Interest Shortfalls
   previously allocated to such Class on any previous Distribution Dates and not
   paid;

     (xliii) Forty-third, after the Certificate Balance of the Class N
   Certificates has been reduced to zero, to the Class O Certificates, in
   reduction of the Certificate Balance thereof, the Pooled Principal
   Distribution Amount for such Distribution Date less the portion thereof
   distributed on such Distribution Date pursuant to any preceding clause, until
   the Certificate Balance thereof is reduced to zero;

     (xliv) Forty-fourth, to the Class O Certificates, for the unreimbursed
   amounts of Realized Losses allocated to the Class O Certificates, if any, up
   to an amount equal to the aggregate of such unreimbursed Realized Losses; and

     (xlv) Forty-fifth, to the Class R-I Certificates, any amounts remaining in
   the Distribution Account.

All references to pro rata in the preceding clauses shall mean pro rata based on
the amount distributable pursuant to such clause.

     (II) Notwithstanding anything to the contrary in this Agreement, on each
Distribution Date on and after the Senior Principal Distribution Cross-Over
Date, and on the final Distribution Date in connection with the termination of
the Trust Fund, all distributions of principal to the Class A-1 and A-2
Certificates (including for any unreimbursed Realized Losses) will be paid to
holders of such Classes of Certificates, pro rata based on their outstanding
Certificate Balances immediately prior to such Distribution Date, until the
Certificate Balance of each such Class is reduced to zero.


                                      121
<PAGE>


     (III) On each Distribution Date following the distribution from the
Middle-Tier Distribution Account to the Distribution Account pursuant to Section
4.1(b)(I), the Paying Agent shall distribute all Excess Interest received in
respect of the Mortgage Loans in the related Collection Period to the Holders of
the Class O Certificates, pro rata, in respect of their beneficial ownership
interests in the Grantor Trust Assets evidenced by the Class O Certificates,
including on any Distribution Date on or after which the Certificate Balance of
the Class O Certificates has been reduced to zero. Such amounts shall be
distributed in respect of the Class O Grantor Trust Interest, and shall not be
considered an asset of any of the Trust REMICs.

     (IV) On each Distribution Date, following the distribution from the
Middle-Tier Distribution Account to the Distribution Account pursuant to Section
4.1(b)(I), the Paying Agent shall distribute all Default Interest received with
respect to each Mortgage Loan to the Holders of the Class O Certificates. Such
amounts shall be considered Grantor Trust Assets of the Holders of the Class O
Certificates, shall be distributed to such Holders in respect of the Class O
Grantor Trust Interest, and shall not be considered an asset of any of the Trust
REMICs.

     (d) On each Distribution Date, following the distribution from the
Collection Account to the Distribution Account pursuant to Section 4.1(b)(I),
the Paying Agent shall make distributions of Prepayment Premiums and Yield
Maintenance Charges with respect to any Principal Prepayments received in the
related Collection Period from amounts deposited in the Distribution Account
pursuant to Section 4.6(b)(i) as follows:

     (I) So long as the Certificate Balance of any of the Class A-1, Class A-2,
Class B, Class C, Class D, Class E or Class F Certificates is greater than zero,
25% of the Prepayment Premiums collected during any Collection Period will be
allocated for distribution to the Holders of Classes entitled to receive
principal distributions on the related Distribution Date on a pro rata basis,
based on the amount of principal distributed to each such Class as a percentage
of the amount of principal distributed to all such classes, and the remaining
Prepayment Premiums will be allocated 85% to the Class A-EC1 Certificates and
15% to the Class A-EC2 Certificates. When the Certificate Balances of all of the
Class A-1, Class A-2, Class B, Class C, Class D, Class E or Class F Certificates
have been reduced to zero, 100% of the Prepayment Premiums collected during any
Collection Period will be allocated 85% for distribution to Holders of the Class
A-EC1 Certificates and 15% for distribution to Holders of the Class A-EC2
Certificates.

     (II) So long as the Certificate Balance of any of the Class A-1, Class A-2,
Class B, Class C, Class D, Class E and Class F Certificates is greater than
zero, Yield Maintenance Charges collected during any Collection Period will be
allocated as between the Class A-EC Certificates and such other Classes based on
the Base Interest Fraction. On the related Distribution Date, the product of the
Base Interest Fraction and the aggregate amount of such Yield Maintenance
Charges will be allocated for distribution to Holders of any such Classes
entitled to receive principal distributions based on the product of (a) the
amount of principal distributed to each such Class as a percentage of the
principal distributed to all such Classes multiplied by (b) the Base Interest
Fraction and multiplied by (c) the amount of Yield Maintenance Charges allocated
to all such Classes will be distributed to each such Class. On each such
Distribution Date, the remainder of such Yield Maintenance Charges will be


                                      122
<PAGE>

distributed 85% to the Class A-EC1 Certificates and 15% to the Class A-EC2
Certificates. When the Certificate Balances of all of the Class A-1, Class A-2,
Class B, Class C, Class D, Class E and Class F Certificates have been reduced to
zero, 100% of the Yield Maintenance Charges collected during any Collection
Period will be allocated 85% for distribution to Holders of the Class A-EC1
Certificates and 15% for distribution to Holders of the Class A-EC1
Certificates.

     Notwithstanding the foregoing, the Holders of the Class R-I Certificates
shall receive the amount of any Prepayment Premiums and Yield Maintenance
Charges received in any Collection Period subsequent to the first Collection
Period for which the A-EC1 Notional Balance is reduced to zero, and Prepayment
Premiums and Yield Maintenance Charges shall be distributed on any Distribution
Date only to the extent they are received in respect of the Mortgage Loans in
the related Collection Period.

     (e) Realized Losses on Mortgage Loans included in the Trust Fund will be
allocated to the outstanding Class of Certificates with the latest alphabetical
class designation (other than the Residual Certificates and Class A-EC1 and
Class A-EC2 Certificates) in reverse sequential order, until the Certificate
Balance thereof is reduced to zero. However, on and after the Senior Principal
Distribution Cross-Over Date, Realized Losses will be allocated among the Class
A-1 and Class A-2 Certificates on a pro rata basis. Realized Losses allocated to
any Class of Certificates other than the Residual Certificates will reduce the
Class A-EC1 Notional Balance and may reduce the Class A-EC2 Notional Balance.
Any amounts recovered in respect of any amounts previously written off as
Realized Losses will be distributed to the Classes of Certificates in reverse
order of allocation of Realized Losses thereto.

     (f) All amounts distributable to a Class of Certificates pursuant to this
Section 4.1 on each Distribution Date shall be allocated pro rata among the
outstanding Certificates in each such Class based on their respective Percentage
Interests. Such distributions shall be made on each Distribution Date other than
the Termination Date to each Certificateholder of record on the related Record
Date by check mailed by first class mail to the address set forth therefor in
the Certificate Register or, provided that such Certificateholder holds
Certificates with an aggregate initial Certificate Balance or Class A-EC1
Notional Balance or Class A-EC2 Notional Balance in excess of $50,000 and shall
have provided the Paying Agent with wire instructions in writing at least five
Business Days prior to the related Record Date by wire transfer of immediately
available funds to the account of such Certificateholder at a bank or other
entity located in the United States and having appropriate facilities therefor.
The final distribution on each Certificate shall be made in like manner, but
only upon presentment and surrender of such Certificate at the office of the
Trustee or its agent (which may be the Paying Agent or the Certificate Registrar
acting as such agent) maintained in the Borough of Manhattan that is specified
in the notice to Certificateholders of such final distribution.

     (g) Except as otherwise provided in Section 9.1 with respect to an
Anticipated Termination Date, the Trustee shall, no later than the twentieth
(20th) day of the month in the month preceding the Distribution Date on which
the final distribution with respect to any Class of Certificates is expected to
be made or such later day as the Trustee becomes aware that the final
distribution with respect to any Class of Certificates is expected to be made on
the

                                      123
<PAGE>

succeeding Distribution Date, mail to each Holder of such Class of Certificates,
on such day a notice to the effect that:

     (i) 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

     (ii) if such final distribution is made on such Distribution Date, no
   interest shall accrue on such Certificates from and after such Distribution
   Date; provided, however, that the Class R-I, Class R-II and Class R-III
   Certificates shall remain outstanding until there is no other Class of
   Certificates or Lower-Tier Regular Interests outstanding.

     Any funds not distributed to any Holder or Holders of Certificates of such
Class on such Distribution Date because of the failure of such Holder or Holders
to tender their Certificates shall, on such Distribution 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 4.1(g) shall not have been surrendered for cancellation within six
months after the time specified in such notice, the Trustee shall mail a second
notice to the remaining non-tendering Certificateholders, 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 of such
Certificates shall not 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 maintaining 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-III 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 4.1(g). Any such amounts
transferred to the Trustee shall not be invested.

     (h) Notwithstanding any provision in this Agreement to the contrary, the
aggregate amount distributable to each Class pursuant to this Section 4.1 shall
be reduced by the aggregate amount paid to any Person pursuant to Section 6.3 or
Section 8.5(d), such reduction to be allocated among such Classes in inverse
alphabetical order (and pro rata among the Class A-1, Class A-2, Class A-EC1 and
Class A-EC2 Certificates), based upon the respective amounts so distributable
without taking into account this Section 4.1(h). Such reduction of amounts
otherwise distributable to a Class shall be allocated first in respect of
interest and second in respect of principal. For purposes of determining
Interest Shortfalls and Certificate Balances, the

                                      124
<PAGE>

amount of any such reduction so allocated to a Class shall be deemed to have
been distributed to such Class.

     SECTION 4.2. STATEMENTS TO RATING AGENCIES AND CERTIFICATEHOLDERS;
                  AVAILABLE INFORMATION; INFORMATION FURNISHED TO FINANCIAL
                  MARKET PUBLISHER.

     (a) On each Distribution Date, the Trustee shall prepare in CSSA format and
forward by mail to each Rating Agency and each Holder of a Certificate, with
copies to the Depositor, Paying Agent, the Underwriters and Master Servicer, and
make available on the World Wide Web, a statement as to such distribution
setting forth for each Class, as applicable:

     (i) The Pooled Principal Distribution Amount and the amount allocable to
   principal included in Available Funds;

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

     (iii) The amount of any P&I Advances by the Master Servicer or the Trustee
   included in the amounts distributed to such Certificateholder;

     (iv) The Certificate Balance of each Class of Certificates after giving
   effect to the distribution of amounts in respect of the Pooled Principal
   Distribution Amount on such Distribution Date;

     (v) Realized Losses and their allocation to the Certificate Balance of any
   Class of Certificates;

     (vi) The Scheduled Principal Balance of the Mortgage Loans as of the Due
   Date preceding such Distribution Date;

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

     (viii) With respect to any Mortgage Loan that became an REO Mortgage Loan
   during the preceding calendar month, the principal balance of such Mortgage
   Loan as of the date it became an REO Mortgage Loan;


                                      125
<PAGE>


     (ix) As of the Due Date preceding such Distribution Date, as to any REO
   Property sold during the related Collection Period, the date on which the
   Special Servicer made a Final Recovery Determination and the amount of the
   proceeds of such sale deposited into the Collection Account, and the
   aggregate amount of REO Proceeds and Net REO Proceeds (in each case other
   than Liquidation Proceeds) and other revenues collected by the Special
   Servicer with respect to each REO Property during the related Collection
   Period and credited to the Collection Account, in each case identifying such
   REO Property by name;

     (x) The outstanding principal balance of each REO Mortgage Loan as of the
   close of business on the immediately preceding Due Date and the appraised
   value of the related REO Property in the most recent Updated Appraisal
   obtained;

     (xi) The amount of the Master Servicing Fee paid to the Master Servicer
   with respect to such Distribution Date, and the amount of the additional
   servicing compensation described in Section 3.12(a) that was paid to the
   Master Servicer with respect to such Distribution Date;

     (xii) The amount of any Special Servicing Fee, Disposition Fee or Workout
   Fee paid to the Special Servicer with respect to such Distribution Date, and
   the amount of the additional servicing compensation described in Section
   3.12(b) that was paid to the Master Servicer with respect to such
   Distribution Date;

     (xiii) The amount of any Appraisal Reduction allocated in the related
   Collection Period on a Mortgage Loan-by-Mortgage Loan basis and the total
   amount of Appraisal Reductions made through such Distribution Date; and

     (xiv) (A) The amount of Yield Maintenance Charges or Prepayment Premiums
   collected and any Excess Interest, if any, received during the related
   Collection Period, and (B) the amount of Default Interest received during the
   related Collection Period.

     In the case of information furnished pursuant to subclauses (i), (ii),
(iii) and (xiv)(A) 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 for a denomination of $1,000 initial Certificate Balance or
Notional Balance.

     Within a reasonable period of time after the end of each calendar year, the
Trustee shall furnish to each Person who at any time during the calendar year
was a Holder of a Certificate (except for a Class R-I, Class R-II or Class R-III
Certificate) and to each Rating Agency 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.

                                      126
<PAGE>


     On each Distribution Date, the Trustee shall forward to each Holder of a
Class R-I, Class R-II or Class R-III 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-I, Class R-II or Class R-III Certificates on such Distribution Date.

     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-I, Class R-II or Class R-III 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.

     In addition, the Trustee shall forward to each Certificateholder any
additional information, if any, regarding the Mortgage Loans that the Master
Servicer or Special Servicer delivers to the Trustee for distribution to the
Certificateholders pursuant to this Agreement.

     In addition to the reports required to be delivered pursuant to this
Section 4.2(a), the Trustee shall make available upon request to each proposed
transferee of a Privately Placed Certificate such additional information, if
any, in its possession as may be required to permit the proposed transfer to be
effected pursuant to Rule 144A.

     (b) On or within two Business Days following each Distribution Date, the
Trustee shall prepare and furnish to the Financial Market Publisher and the
Placement Agents, using the format and media mutually agreed upon by the
Trustee, the Financial Market Publisher and the Placement Agents, the following
information regarding each Mortgage Loan and any other information reasonably
requested by the Placement Agents and available to the Trustee:

     (i) an identifying loan number;

     (ii) the Mortgage Rate; and

     (iii) the principal balance as of such Distribution Date.

     The Trustee shall only be obligated to deliver the statements, reports and
information contemplated by Section 4.2(a) and 4.2(b) to the extent it receives
the necessary underlying information from the Master Servicer and shall not be
liable for any failure to deliver any thereof on the prescribed Distribution
Dates, to the extent such failure is caused by the Master Servicer's failure to
deliver such underlying information in a timely manner. Nothing herein shall
obligate the Trustee, the Master Servicer or Special Servicer to violate (in the
reasonable judgment of the Master Servicer, the Special Servicer or the Trustee,
as appropriate) any applicable law or provision of any Mortgage Loan Document
prohibiting disclosure of information with respect to any Borrower and the
failure of the Trustee, the Master Servicer or Special Servicer to disseminate
information for such reason shall not be a breach hereof.


                                      127
<PAGE>


     SECTION 4.3. 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 has
informed the Trustee in writing that it is not a "10-percent shareholder" within
the meaning of Code Section 871(h)(3)(B) or a "controlled foreign corporation"
described in Code Section 881(c)(3)(C) with respect to the Trust Fund or the
Depositor, or (ii) an effective Form 4224 or an acceptable substitute form or a
successor form. In the event the Paying Agent or its agent withholds any amount
from interest or original issue discount payments or advances thereof to any
Certificateholder pursuant to federal withholding requirements, the Paying Agent
shall indicate the amount withheld to such Certificateholder. Any amount so
withheld shall be treated as having been distributed to such Certificateholder
for all purposes of this Agreement.

     SECTION 4.4. REMIC COMPLIANCE.

     (a) The parties intend that each of the Upper-Tier REMIC, the Middle-Tier
REMIC and the Lower-Tier REMIC shall constitute, and that the affairs of each of
the Upper-Tier REMIC, the Middle-Tier REMIC and the Lower-Tier REMIC shall be
conducted so as to qualify it as, a "real estate mortgage investment conduit" as
defined in, and in accordance with, the REMIC Provisions, and the provisions
hereof shall be interpreted consistently with this intention. In furtherance of
such intention, the Trustee shall, to the extent permitted by applicable law,
act as agent, and is hereby appointed to act as agent, of each of the Upper-Tier
REMIC, the Middle-Tier REMIC and the Lower-Tier REMIC and shall on behalf of
each of the Upper-Tier REMIC, the Middle-Tier REMIC and the Lower-Tier REMIC:
(i) prepare, sign and file, or cause to be prepared and filed, all required Tax
Returns for each of the Upper-Tier REMIC, the Middle-Tier REMIC and the
Lower-Tier REMIC, using a calendar year as the taxable year for each of the
Upper-Tier REMIC, the Middle-Tier REMIC and the Lower-Tier REMIC, when and as
required by the REMIC Provisions and other applicable federal, state or local
income tax laws; (ii) make an election, on behalf of each of the Upper-Tier
REMIC, the Middle-Tier REMIC and the Lower-Tier REMIC, to be treated as a REMIC
on Form 1066 for its first taxable year, in accordance with the REMIC
Provisions; (iii) prepare and forward, or cause to be prepared and forwarded, to
the Certificateholders and the Internal Revenue Service and applicable state and
local tax authorities all information reports as and when required to be
provided to them in accordance with the REMIC Provisions; (iv) if the filing or
distribution of any documents of an administrative nature not addressed in
clauses (i) through (iii) of this Section 4.4 is then required by the REMIC
Provisions in order to maintain the status of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC as a REMIC or is otherwise required by
the Code, prepare, sign and file or distribute, or cause to be prepared and
signed and filed or distributed, such documents with or to such Persons when and
as required by the REMIC Provisions or the Code or comparable provisions of
state and local law; (v) within 30

                                      128
<PAGE>

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, the Middle-Tier REMIC and the
Lower-Tier REMIC for this purpose), together with such additional information as
may be required by such Form, and shall update such information at the time or
times and in the manner required by the Code (and the Depositor agrees within 10
Business Days of the Closing Date, to provide any information reasonably
requested by the Trustee and necessary to make such filing); and (vi) maintain
such records relating to each of the Upper-Tier REMIC, the Middle-Tier REMIC and
the Lower-Tier REMIC as may be necessary to prepare the foregoing returns,
schedules, statements or information, such records, for federal income tax
purposes, to be maintained on a calendar year and on an accrual basis.

     The Holder of the largest Percentage Interest in the Class R-I, Class R-II
or Class R-III Certificates shall be the tax matters person of the Upper-Tier
REMIC, the Middle-Tier REMIC or the Lower-Tier REMIC, respectively, pursuant to
Treasury Regulations Section 1.860F-4(d). If more than one Holder should hold an
equal Percentage Interest in the Class R-I, Class R-II or Class R-III
Certificates larger than that held by any other Holder, the first such Holder to
have acquired such Class R-I, Class R-II or Class R-III 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, the Middle-Tier REMIC
and the Lower-Tier REMIC, and each Holder of a Percentage Interest in the Class
R-I, Class R-II or Class R-III Certificates, by acceptance thereof, 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.

     None of the Trustee, the Depositor, the Master Servicer, the Special
Servicer, or the Holders of the Residual Certificates shall take any action or
omit to take any action if, in taking or omitting to take such action, such
party knows that such action or omission (as the case may be) would cause the
termination of the REMIC status of the Upper-Tier REMIC, the Middle-Tier REMIC
or the Lower-Tier REMIC or the imposition of tax on the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC (other than a tax on income expressly
permitted or contemplated to be received by the terms of this Agreement).
Notwithstanding any provision of this Section 4.4 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 Section 4.4 if it takes any action
expressly required or authorized by any other provision of this Agreement, and
the Trustee shall have no responsibility or liability with respect to any act or
omission of the Depositor or the Master Servicer or Special Servicer which
causes the Trustee to be unable to comply with any of clauses (i) through (vi)
of this Section 4.4 or which results in any action contemplated by clauses (i)
or (ii) of the next succeeding sentence. In this regard the Trustee, the
Depositor, the Master Servicer, the Special Servicer, and the Holders of the
Residual Certificates shall (i) exercise reasonable care not to allow the
occurrence of any "prohibited transactions" with the meaning of Code Section
860F(a), unless the party seeking such action shall have delivered to the
Trustee or such other party an Opinion of Counsel (at the requesting

                                      129
<PAGE>

party's expense) that such occurrence would not (A) result in a taxable gain,
(B) otherwise subject the Upper-Tier REMIC, the Middle-Tier REMIC or the
Lower-Tier REMIC to tax (other than a tax at the highest marginal corporate tax
rate on net income from foreclosure property), or (C) cause any of the
Upper-Tier REMIC, the Middle-Tier REMIC or the Lower-Tier REMIC to fail to
qualify as a REMIC; and (ii) exercise reasonable care not to allow the Trust
Fund to receive income from the performance of services or from assets not
permitted under the REMIC Provisions to be held by a REMIC (provided, however,
that the receipt of any income expressly permitted or contemplated by the terms
of this Agreement shall not be deemed to violate this clause). Neither the
Master Servicer, the Special Servicer nor the Depositor shall be responsible or
liable (except in connection with any act or omission referred to in the two
preceding sentences) for any failure by the Trustee to comply with the
provisions of this Section 4.4. The Depositor, the Special Servicer and the
Master Servicer shall cooperate in a timely manner with the Trustee in supplying
any information within the Depositor's, the Special Servicer's or the Master
Servicer's control (other than any confidential information) that is reasonably
necessary to enable the Trustee to perform its duties under this Section 4.4.

     (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 assumption of a constant prepayment rate of 0%; (ii) none
of the Master Servicer, the Depositor and the Class R-III Certificateholders
will exercise the right described in Section 9.1 of this Agreement to cause
early termination of the Trust Fund; and (iii) no Mortgage Loan is repurchased
under the terms of this Agreement.

     SECTION 4.5. IMPOSITION OF TAX ON THE REMICs.

     In the event that any tax, including interest, penalties or assessments,
additional amounts or additions to tax, is imposed on the Upper-Tier REMIC, the
Middle-Tier REMIC or the 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 such REO Property (and until such
taxes are paid, the Master Servicer from time to time shall withdraw from the
Collection Account amounts reasonably determined by the Master Servicer to be
necessary to pay such taxes, which the Master Servicer shall maintain in a
separate, non-interest-bearing account, and the Master Servicer shall deposit in
the Collection Account the excess determined by the Master Servicer from time to
time of the amount in such account over the amount necessary to pay such taxes)
and shall be paid therefrom. Except as provided in the preceding sentence, the
Trustee is hereby authorized to and shall retain or cause to be retained from
Available Funds sufficient funds to pay or provide for the payment of, and to
actually pay, such tax as is legally owed by the Upper-Tier REMIC, the
Middle-Tier REMIC or the 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

                                      130
<PAGE>

such proceedings). The Trustee is hereby authorized to and shall segregate or
cause to be segregated, in 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, the Middle-Tier REMIC or the
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,
such amounts to be segregated from the Collection Account with respect to any
such net income of or contribution to the Lower-Tier REMIC, from the Middle-Tier
Distribution Account with respect to any such net income of or contribution to
the Middle-Tier REMIC and from the Distribution Account with respect to any such
net income of or contribution to the Upper-Tier REMIC (and return the balance
thereof, if any, to the Collection Account, Middle-Tier Distribution Account or
the 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-I, Class R-II or the Class R-III Certificates, as the case may be, and shall
distribute such retained amounts to the Holders of Regular Certificates,
Middle-Tier Regular Interests or Lower-Tier Regular Interests, as applicable,
until they are fully reimbursed and then to the Holders of the Class R-I, the
Class R-II and Class R-III 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, the Middle-Tier REMIC or the Lower-Tier
REMIC, in any such case, except to the extent such tax is attributable to a
breach of a representation or warranty of the Master Servicer or Special
Servicer or an act or omission of the Master Servicer, the Special Servicer or
the Trustee in contravention of this Agreement, provided, further, that such
breach, act or omission could result in liability under Section 6.3 in the case
of the Master Servicer or Special Servicer or Section 4.4 or 8.1, in the case of
the Trustee. Notwithstanding anything in this Agreement to the contrary, in each
such case, the Master Servicer and the Special Servicer shall not be responsible
for the Trustee's breaches, acts or omissions, and the Trustee shall not be
responsible for the breaches, acts or omissions of the Master Servicer or
Special Servicer.

     SECTION 4.6. REMITTANCES; P&I ADVANCES.

     (a) For purposes of this Section 4.6, "Applicable Monthly Payment" shall
mean, for any Mortgage Loan with respect to any month, (A) if such Mortgage Loan
is delinquent as to its Balloon Payment (including any Mortgage Loan as to which
the related Mortgaged Property has become an REO Property and for any month
after the related Balloon Payment would have been due), the related Assumed
Scheduled Payment and (B) if such Mortgage Loan is not described by the
preceding clause (including any such Mortgage Loan as to which the related
Mortgaged Property has become an REO Property), the Monthly Payment.

     (b) On the Remittance Date immediately preceding each Distribution Date,
the Master Servicer shall:

     (i) remit to the Trustee from the Collection Account for deposit in the
   Distribution Account an amount equal to the Prepayment Premiums and Yield
   Maintenance Charges, received by the Master Servicer in the Collection Period
   preceding such Remittance Date;


                                      131
<PAGE>

     (ii) remit to the Trustee from the Collection Account for deposit in the
   Distribution Account an amount equal to the Available Funds for such
   Distribution Date (excluding P&I Advances and amounts payable with respect to
   the Trustee Fee for such Distribution Date );

     (iii) make an advance, by deposit into the Collection Account, and remit
   such amount to the Distribution Account in an amount equal to the sum of the
   Applicable Monthly Payment for each Mortgage Loan to the extent such amounts
   were not received on such Mortgage Loans as of the close of business on the
   Business Day immediately preceding the Remittance Date; and

     (iv) remit to the Trustee for distribution any Default Interest and any
   Excess Interest received by the Master Servicer in the Collection Period
   preceding such Remittance Date.

     Notwithstanding the foregoing, the amount required to be advanced in
respect of delinquent Monthly Payments or Assumed Scheduled Payments on Mortgage
Loans that have been subject to an Appraisal Reduction Event will equal, with
respect to any Distribution Date and any Mortgage Loan, the amount that would be
required to be advanced by the Master Servicer without giving effect to the
Appraisal Reduction multiplied by a fraction, the numerator of which is the
outstanding principal balance of such Mortgage Loan less the amount of such
Appraisal Reduction and the denominator of which is the outstanding principal
balance of such Mortgage Loan.

     (c) Any amount advanced by the Master Servicer, or by the Trustee, in its
capacity as successor master servicer pursuant to Section 4.6(b)(iii), as
applicable, shall constitute a P&I Advance for all purposes of this Agreement
and the Master Servicer or the Trustee, as applicable, in its capacity as a
Master Servicer shall be entitled to reimbursement thereof pursuant to 3.6(ii).
The Master Servicer or the Trustee, as applicable, in its capacity as a Master
Servicer shall further be entitled to Advance Interest Amounts accrued on the
amount of any such P&I Advance at the Advance Rate and shall be entitled to
payment or reimbursement thereof pursuant to 3.6(iii).

     (d) If, as of 12:00 p.m., New York City time, on any Remittance Date the
Master Servicer shall not (i) have made the P&I Advance required to have been
made on such date pursuant to Section 4.6(b)(iii) or (ii) delivered the
certificate and documentation related to a determination of nonrecoverability,
the Trustee shall be deemed to have given the notice permitted to be given under
Section 7.1 and to have replaced the Master Servicer as successor master
servicer, and the Trustee, in such capacity, shall no later than 12:30 p.m., New
York City time, on such Distribution Date deposit into the Distribution Account
in immediately available funds an amount equal to the P&I Advances otherwise
required to have been made by the Master Servicer.

     (e) Anything to the contrary in this Agreement notwithstanding, neither the
Master Servicer nor the Trustee shall be obligated to make a P&I Advance as to
any Monthly Payment or Assumed Scheduled Payment on any date on which a P&I
Advance is otherwise

                                      132
<PAGE>

required to be made by this Section 4.6 if the Master Servicer or the Trustee,
as applicable, determines that such advance will be a Nonrecoverable Advance.
The Trustee 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.
The Trustee, in determining whether or not a P&I Advance previously made is, or
a proposed P&I Advance, if made, would be, a Nonrecoverable Advance shall be
subject to the standards applicable to the Master Servicer hereunder.

     (f) The Master Servicer or the Trustee, as applicable, shall be entitled
to, and hereby covenants and agrees to promptly seek and effect, the
reimbursement of P&I Advances it makes to the extent permitted pursuant to
Section 3.6(ii) of this Agreement together with any related Advance Interest
Amount in respect of such P&I Advances to the extent permitted pursuant to
Section 3.6(iii).

     SECTION 4.7. APPRAISAL REDUCTIONS.

     The aggregate amount of any Appraisal Reduction will be allocated by the
Trustee on each Distribution Date for purposes of determining the Voting Rights
and the amount of P&I Advances with respect to the related Mortgage Loan, to the
Certificate Balance of the Class O, Class N, Class M, Class L, Class K, Class J,
Class H, Class G, Class F, Class E, Class D, Class C and Class B Certificates,
in that order, up to the amount of their respective Certificate Balances. On any
Distribution Date, an Appraisal Reduction that otherwise would be allocated to a
Class of Certificates will be allocated to the next most subordinate Class to
the extent that the Certificate Balance for such Class of Certificates (prior to
taking the Appraisal Reduction into account) is less than the amount of such
Appraisal Reduction.

     SECTION 4.8. GRANTOR TRUST REPORTING.

     The parties intend that the portion of the Trust Fund consisting of (i) the
Default Interest and the subaccount of the Collection Account pertaining to the
Default Interest and (ii) the Excess Interest and the subaccount of the
Collection Account pertaining to the Excess Interest 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. It is
further the intent of the parties that the Class O Certificate is an investment
unit comprised of both a regular interest in the Upper-Tier REMIC and beneficial
ownership of the Grantor Trust Assets. In furtherance of such intentions, the
Trustee shall furnish or cause to be furnished to Class O Certificateholders and
shall file or cause to be filed with the Internal Revenue Service together with
Form 1041 or such other form as may be applicable, the amount of Default
Interest and Excess Interest received or accrued in the case of the Class O
Certificates, at the time or times and in the manner required by the Code.

                                   ARTICLE V.
                                THE CERTIFICATES


                                      133
<PAGE>


     SECTION 5.1. THE CERTIFICATES.

     The Certificates consist of the Class A-1 Certificates, the Class A-2
Certificates, the Class A-EC1 Certificates, the Class A-EC2 Certificates, the
Class B Certificates, the Class C Certificates, the Class D Certificates, the
Class E Certificates, the Class F Certificates, the Class G Certificates, the
Class H Certificates, the Class J Certificates, the Class K Certificates, the
Class L Certificates, the Class M Certificates, the Class N Certificates, the
Class O Certificates, the Class R-I Certificates, the Class R-II Certificates
and the Class R-II Certificates.

     The Class A-1, Class A-2, Class A-EC1, Class A-EC2, Class B, Class C, Class
D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class
N, Class O, Class R-I, Class R-II and Class R-III Certificates will be
substantially in the forms annexed hereto as Exhibits A-1, A-2, A-3, A-4, A-5,
A-6, A-7, A-8, A-9, A-10, A-11, A-12, A-13, A-14, A-15, A-16, A-17, A-18, A-19
and A-20, respectively. The Certificates of each Class will be issuable in
definitive physical form only, registered in the name of the holders thereof;
provided, however, that in accordance with Section 5.3 beneficial ownership
interests in the Class A-1, Class A-2, Class A-EC1, Class A-EC2, Class B, Class
C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class
M, Class N and Class O Certificates shall initially be represented by Book-Entry
Certificates held and transferred through the book-entry facilities of the
Securities Depository, in minimum denominations of authorized initial
Certificate Balance or Notional Balance (except with respect to the Class R-I,
Class R-II and Class R-III Certificates), as described below. The Book-Entry
Certificates shall be in minimum denominations of $25,000 for the Class A-1 and
Class A-2 Certificates, $50,000 for the Class B Certificates, and $100,000 for
the remaining Classes, and in each case multiples of $1 in excess thereof,
except one Class O Certificate, one Class A-EC Certificate and one Class A-EC2
Certificate may be issued which represents a different initial Certificate
Balance or Notional Balance to accommodate the remainder of the related initial
Certificate Balance or related Notional Balance. Each Certificate will share
ratably in all rights of the related Class. The Class R-I, R-II and R-III
Certificates shall each be issuable in one or more registered, definitive
physical certificates in minimum denominations of 25% Percentage Interests and
integral multiples of a 5% Percentage Interest in excess thereof and together
aggregating the entire 100% Percentage Interest in each such Class.

     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.

     Each Certificate may be printed or in typewritten or similar form, and each
Certificate shall, upon original issue and written instructions from the
Depositor, be executed and authenticated by the Trustee or the Authenticating
Agent and delivered to the Depositor. All Certificates shall be executed by
manual or facsimile signature on behalf of the Trustee or Authenticating Agent
by an authorized officer or signatory. Certificates bearing the signature of an
individual who was at any time the proper officer or signatory of the Trustee or
Authenticating Agent shall bind the Trustee or Authenticating Agent,
notwithstanding that such individual has

                                      134
<PAGE>

ceased to hold such office or position prior to the delivery of such
Certificates or did not hold such office or position at the date of such
Certificates. No Certificate shall be entitled to any benefit under this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate of authentication in the form set forth in Exhibits A-1 through
A-20 executed by the Authenticating Agent by manual signature, and such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence, that such Certificate has been duly authenticated and
delivered hereunder. All Certificates shall be dated the date of their
authentication.

     SECTION 5.2. 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. 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 Special 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 requirements of Section 5.2(c), (d), (e) and (f). Upon
request of the Trustee, the Certificate Registrar shall provide the Trustee with
the names, addresses and Percentage Interests of the Holders.

     (b) Upon surrender for registration of transfer of any Individual
Certificate, subject to the requirements of Section 5.2(c), (d), (e) and (f),
the Trustee shall execute and the Authenticating Agent shall duly authenticate
in the name of the designated transferee or transferees, one or more new
Certificates in authorized denominations of a like aggregate Certificate
Balance. Such Certificates shall be delivered by the Certificate Registrar in
accordance with Section 5.2(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 5.2 shall be
registered in the name of any Person as the transferring Holder may request,
subject to the provisions of Section 5.2(c), (d), (e) and (f).

     (c) The exchange, transfer and registration of transfer of Individual
Certificates that are Privately Placed Certificates shall be subject to the
restrictions set forth below (in addition to the provisions of Section 5.2(d),
(e) and (f)):

     (i) The Certificate Registrar shall register the transfer of an Individual
   Certificate that is a Privately Placed Certificate if the requested transfer
   is being made to 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; or


                                      135
<PAGE>

     (ii) The Certificate Registrar shall register the transfer of an Individual
   Certificate that is a Privately Placed Certificate (other than a Class R-I,
   Class R-II or Class R-III Certificate), if prior to the transfer, the
   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, (2) an Opinion of Counsel acceptable to the Certificate
   Registrar that such transfer is in compliance with the Act, and (3) a written
   undertaking by the transferor to reimburse the Trust for any costs incurred
   by it in connection with the proposed transfer. In addition, the Certificate
   Registrar may, as a condition of the registration of any such transfer,
   require the transferor to furnish such other certificates, legal opinions or
   other information (at the transferor's expense) as the Certificate Registrar
   may reasonably require to confirm that the proposed transfer is being made
   pursuant to an exemption from, or in a transaction not subject to, the
   registration requirements of the Act and other applicable laws.

     (d) Subject to the restrictions on transfer and exchange set forth in this
Section 5.2, the Holder of one or more Certificates may transfer or exchange the
same in whole or in part (with a Certificate Balance 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 executed 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. Subject to the restrictions on
transfer set forth in this Section 5.2, following a proper request for transfer
or exchange, the Certificate Registrar shall, within five Business Days of such
request if made at the 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 the Holder (in the case of exchange) or send by first class mail (at the risk
of the transferee in the case of transfer or the Holder in the case of exchange)
to such address as the transferee or the Holder, as applicable, may request, an
Individual Certificate or Certificates, as the case may require, for a like
aggregate Certificate Balance or Notional Balances, as applicable, and in such
authorized 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 15 days
preceding any Distribution Date.

     (e) Individual Certificates may only be transferred to Eligible Investors
as described herein. In the event the Certificate Registrar shall determine that
an Individual 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 void such transfer,
if permitted under applicable law.

     (f) 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 5.2 other than for transfers of Privately Placed Certificates
to Institutional Accredited Investors, as

                                      136
<PAGE>

provided herein. In connection with any transfer to an Institutional Accredited
Investor, the transferor shall reimburse the Trust for any costs (including the
cost of the Certificate Registrar's counsel's review of the documents and any
legal opinions submitted by the transferor or transferee to the Certificate
Registrar as provided 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.

     (g) Subject to Section 5.2(d), transfers of the Class R-I, Class R-II and
Class R-III Certificates may be made only in accordance with this Section
5.2(g). The Certificate Registrar shall register the transfer of a Class R-I,
Class R-II or Class R-III Certificate if (x) the transferor has advised the
Certificate Registrar in writing that the Certificate is being transferred to a
Qualified Institutional Buyer; and (y) prior to transfer the transferor
furnishes to the Certificate Registrar an Investment Representation Letter. In
addition, the Certificate Registrar may, as a condition of the registration of
any such transfer, require the transferor to furnish such other certifications,
legal opinions or other information (at the transferor's expense) as they may
reasonably be required 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.

     (h) Neither the Depositor, the Master Servicer, the Special Servicer, the
Trustee nor the Certificate Registrar is obligated to register or qualify any
Class of Certificates under the Act or any other securities law or to take any
action not otherwise required under this Agreement to permit the transfer of
such Certificates without registration or qualification. Any Certificateholder
desiring to effect such transfer shall, and does hereby agree to, indemnify the
Depositor, the Master Servicer, the Special Servicer, the Trustee and the
Certificate Registrar, against any loss, liability or expense that may result if
the transfer is not exempt from the registration requirements of the Act or is
not made in accordance with such federal and state laws.

     (i) No transfer of any Ownership Interest in a Subordinate Certificate
shall be made to (i) an employee benefit plan subject to the fiduciary
responsibility provisions of ERISA, or Section 4975 of the Code, or a
governmental plan subject to any federal, state or local law ("Similar Law"),
which is to a material extent, similar to the foregoing provisions of ERISA or
the Code (collectively, a "Plan"), (ii) a collective investment fund in which
such Plans are invested, (iii) other persons acting on behalf of any such Plan
or using the assets of any such Plan or any entity whose underlying assets
include plan assets by reason of a Plan's investment in the entity (within the
meaning of Department of Labor Regulations Section 2510.3-101), or (iv) an
insurance company that is using the assets of any insurance company separate
account or general account in which the assets of any such Plan are invested (or
which are deemed pursuant to ERISA or any Similar Law to include assets of
Plans) to acquire any such Subordinate Certificates, other than using assets of
its general account in circumstances whereby the assets of the Trust Fund will
not be treated as "plan assets" for purposes of applying the fiduciary
responsibility and prohibited transaction provisions of ERISA, the Code or any
Similar Law. Each prospective transferee of a Subordinate Certificate shall
deliver to the Depositor, the Certificate Registrar and the Trustee, (a) a
transferee representation letter, substantially in the

                                      137
<PAGE>

form of Exhibit D hereto, stating that the prospective transferee is not a
Person referred to in (i), (ii), (iii) or (iv) above, or (b) an Opinion of
Counsel which establishes to the satisfaction of the Depositor, the Trustee and
the Certificate Registrar that the purchase or holding of the Subordinate
Certificate will not result in the assets of the Trust Fund being deemed to be
"plan assets" and subject to the fiduciary responsibility or prohibited
transaction provisions of ERISA, the Code, or any Similar Law, will not
constitute or result in a non-exempt prohibited transaction within the meaning
of Section 406 or Section 407 of ERISA, Section 4975 of the Code or any Similar
Law, and will not subject the Master Servicer, the Special Servicer, the
Depositor, the Trustee or the Certificate Registrar to any obligation or
liability (including obligations or liabilities under ERISA or Section 4975 of
the Code). The Opinion of Counsel mentioned above shall not be an expense of the
Trustee, the Trust Fund, the Master Servicer, the Special Servicer, the
Certificate Registrar or the Depositor. Neither the Trustee, the Master
Servicer, the Special Servicer, nor the Certificate Registrar will register a
Class R-I, Class R-II or Class R-III Certificate in any Person's name unless
such Person has provided the letter referred to in clause (a) above. Any
transfer of a Subordinate Certificate that would violate, or result in a
non-exempt prohibited transaction under, ERISA or Section 4975 of the Code or
any Similar Law shall be deemed absolutely null and void ab initio.

     (j) Each Person who has or acquires any Ownership Interest in a Class R-I
Certificate, Class R-II Certificate or Class R-III Certificate 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 in a Class R-I Certificate, a Class R-II Certificate or a
Class R-III Certificate are expressly subject to the following provisions:

     (i) Each Person acquiring or holding any Ownership Interest in a Class R-I,
   Class R-II or Class R-III Certificate shall be a Permitted Transferee and
   shall not acquire or hold such Ownership Interest as agent (including as 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 5.2(j)(i) 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 in a Class R-I Certificate, a Class R-II
   Certificate or Class R-III Certificate 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 a proposed 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 in a Class R-I Certificate, a
   Class R-II Certificate or a Class R-III Certificate, 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


                                      138
<PAGE>

   Affidavit") (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 in a
   Class R-I Certificate, a Class R-II Certificate or a Class R-III Certificate,
   as applicable, 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 as 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 5.2(j) and (y) other than in connection with the
   initial issuance of the Class R-I, Class R-II and Class R-III 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 in a Class R-I Certificate, a Class R-II
Certificate or a Class R-III Certificate, or such agent thereof, the Certificate
Registrar and the Trustee agree to furnish to the IRS and the transferor of such
Ownership Interest or such agent thereof 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-I, Class R-II or Class R-III 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 thereof referred to above; provided, however, that
such Persons shall in no event be excused from furnishing such information.

     SECTION 5.3. BOOK-ENTRY CERTIFICATES.

     (a) The Class A-1 Certificates, the Class A-2 Certificates, the Class A-EC1
Certificates, Class A-EC2 Certificates, the Class B Certificates, the Class C
Certificates, the

                                      139
<PAGE>

Class D Certificates, the Class E Certificates, the Class F Certificates, the
Class G Certificates, the Class H Certificates, the Class J Certificates, the
Class K Certificates, the Class L Certificates, the Class M Certificates, the
Class N Certificates and the Class O Certificates shall, in the case of each
such Class, initially be issued as one or more Book-Entry Certificates
registered in the name of the Securities Depository or its nominees and, except
as provided in subsection (c) below, transfer of such Certificates may not be
registered by the Certificate Registrar unless such transfer is to a successor
securities depository that agrees to hold such Certificates for the respective
Certificate Owners with Ownership Interests therein. Such Certificate Owners
shall hold and transfer their respective Ownership Interest in and to such
Certificates through the book-entry facilities of the Securities Depository and,
except as provided in subsection (c) below, shall not be entitled to definitive,
fully registered Certificates ("Definitive Certificates") in respect of such
Ownership Interests. All transfers by Certificate Owners of their respective
Ownership Interests in the Book-Entry Certificates shall be made in accordance
with the procedures established by the Securities Depository Participant or
brokerage firm representing each such Certificate Owner. Each Securities
Depository Participant shall only transfer the Ownership Interests in the
Book-Entry Certificates of Certificate Owners it represents or of brokerage
firms for which it acts as agent in accordance with the Securities Depository's
normal procedures. Neither the Certificate Registrar nor the Trustee shall have
any responsibility to monitor or restrict the transfer of Ownership Interests in
Book-Entry Certificates through the book-entry facilities of the Securities
Depository.

     (b) The Trustee, the Master Servicer, the Special Servicer, and the
Certificate Registrar may for all purposes, including the making of payments due
on the Book-Entry Certificates, deal with the Securities Depository as the
authorized representative of the Certificate Owners with respect to such
Certificates for the purposes of exercising the rights of Certificateholders
hereunder. The rights of Certificate Owners with respect to the Book-Entry
Certificates shall be limited to those established by law and agreements between
such Certificate Owners and the Securities Depository Participants and brokerage
firms representing such Certificate Owners. Multiple requests and directions
from, and votes of, the Securities Depository as Holder of the Book-Entry
Certificates with respect to any particular matter shall not be deemed
inconsistent if they are made with respect to different Certificate Owners. The
Trustee may establish a reasonable record date in connection with solicitations
of consents from or voting by Certificateholders and shall give notice to the
Securities Depository of such record date.

     (c) If (i)(A) the Depositor advises the Trustee and the Certificate
Registrar in writing that the Securities Depository is no longer willing or able
to properly discharge its responsibilities with respect to any Class of the
Book-Entry Certificates, and (B) the Depositor is unable to locate a qualified
successor, or (ii) the Depositor at its option advises the Trustee and the
Certificate Registrar in writing that it elects to terminate the book-entry
system through the Securities Depository with respect to any Class of the
Book-Entry Certificates, the Certificate Registrar shall notify all affected
Certificate Owners, through the Securities Depository, of the occurrence of any
such event and of the availability of Definitive Certificates to such
Certificate Owners requesting the same. Upon surrender to the Certificate
Registrar of any Class of the Book-Entry Certificates by the Securities
Depository, accompanied by registration instructions from the Securities
Depository for registration of transfer, the Trustee shall execute, and the


                                      140
<PAGE>

Certificate Registrar shall authenticate and deliver, the Definitive
Certificates to the Certificate Owners identified in such instructions. None of
the Depositor, the Master Servicer, the Special Servicer, the Trustee or the
Certificate Registrar shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions. Upon the issuance of Definitive Certificates for purposes of
evidencing ownership of any of the Class A-1 Certificates, the Class A-2
Certificates, the Class B Certificates, the Class C Certificates, the Class D
Certificates, the Class E Certificates, the Class F Certificates, the Class G
Certificates, the Class H Certificates, the Class J Certificates, the Class K
Certificates, the Class L Certificates, the Class M Certificates, the Class N
Certificates and the Class O Certificates, the registered holders of such
Definitive Certificates shall be recognized as Certificateholders hereunder and,
accordingly, shall be entitled directly to receive payments on, to exercise
Voting Rights with respect to, and to transfer and exchange such Definitive
Certificates.

     SECTION 5.4. 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 5.4, 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 5.4 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 5.5. APPOINTMENT OF PAYING AGENT.

     The Trustee may appoint a paying agent for the purpose of making
distributions to Certificateholders pursuant to Section 4.1. 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 payment to
Certificateholders in trust for the benefit of the Certificateholders entitled
thereto until such sums have been paid to such Certificateholders or disposed of
as otherwise provided herein. The initial Paying Agent shall be the Trustee. The
Paying Agent shall at all times be an entity having a long-term unsecured debt
rating of at least "BBB" by each Rating Agency, unless each of the Rating
Agencies has confirmed in writing that a lower rating shall not result, in and
of itself, in a

                                      141
<PAGE>

downgrading, withdrawal or qualification of the rating then assigned by such
Rating Agency to any Class of the Certificates.

     SECTION 5.6. ACCESS TO CERTIFICATEHOLDERS' NAMES AND ADDRESSES.

     (a) If any Certificateholder (for purposes of this Section 5.6, an
"Applicant") applies in writing to the Certificate Registrar, and such
application states that the Applicant desires to communicate with other
Certificateholders with respect to their rights under this Agreement or under
the Certificates and is accompanied by a copy of the communication which such
Applicant proposes to transmit, then the Certificate Registrar shall, at the
expense of such Applicant, within ten Business Days after the receipt of such
application, transmit such communication to the Certificateholders as of the
most recent Record Date; provided, however, if such communication relates to
performance by the Master Servicer, the Special Servicer or the Trustee of its
duties hereunder, 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.

     (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 5.7. 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
an agent duly appointed in writing; and except as herein otherwise expressly
provided, such action shall become effective when such instrument or instruments
are delivered to the Trustee and, when required, to the Depositor, the Special
Servicer 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 Depositor, the Special
Servicer 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 Depositor, the Special Servicer or the Master Servicer in reliance
thereon, whether or not notation of such action is made upon such Certificate.


                                      142
<PAGE>


     (d) The Trustee or Certificate Registrar may require such additional proof
of any matter referred to in this Section 5.7 as it shall deem necessary.

     SECTION 5.8. PURCHASE OPTION OF CLASS O CERTIFICATEHOLDERS AND THE SPECIAL
                  SERVICER.

     By giving 15 days' irrevocable prior notice to the Trustee and the Master
Servicer, the Holders of 100% of the Class O Certificates, and if not so
exercised thereby, the Special Servicer, will have the option to purchase any
ARD Loan that is in default on or after its Anticipated Repayment Date at a
price equal to the greater of (i) its outstanding Scheduled Principal Balance
(less any Advances previously made on account of principal) plus accrued and
unpaid interest (less any Advances previously made on account of interest) and
(ii) its fair market value as determined by an Independent appraiser acceptable
to the Master Servicer as of a date not more than 30 days prior thereto. and, in
each case. unreimbursed Advances made with respect thereto (with interest
thereon at the Advance Rate) and unpaid Servicing Compensation allocable to such
ARD Loan. As a condition to such purchase, each such holder or the Special
Servicer, as applicable, will be required to deliver an Opinion of Counsel to
the effect that such purchase (or such right to purchase) would not cause any of
the Trust REMICs to fail to qualify as a REMIC under the Code at any time that
any Certificate is outstanding and either (i) an Opinion of Counsel to the
effect that such purchase would not result in a gain which would be subject to
tax on net income derived from prohibited transactions imposed by Code Section
860F(a)(1) or otherwise result in the imposition of any other tax on any of the
Trust REMICs under the REMIC Provisions of the Code or (ii) an accountant's
certification to the effect that such purchase would not result in the
realization of any net income to any REMIC.

                                   ARTICLE VI.
              THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER

     SECTION 6.1. LIABILITY OF THE DEPOSITOR, THE MASTER SERVICER AND THE
                  SPECIAL SERVICER.

     The Depositor, 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.

     SECTION 6.2. MERGER OR CONSOLIDATION OF THE MASTER SERVICER AND SPECIAL
                  SERVICER.

     Subject to the third paragraph of this Section 6.2, the Master Servicer
will keep in full effect its existence, rights and good standing as a limited
liability company under the laws of the State of Missouri and will not
jeopardize its ability to do business in each jurisdiction in which one or more
of 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.

     Subject to the following paragraph, the Special Servicer will keep in full
effect its existence, rights and good standing as a limited liability company
under the laws of the State of

                                      143
<PAGE>

Missouri and will not jeopardize its ability to do business in each jurisdiction
in which one or more of the Mortgaged Properties are located or to protect the
validity and enforceability of this Agreement, the Certificates or any of the
Specially Serviced Mortgage Loans and to perform its respective duties under
this Agreement.

     Each of the Master Servicer and 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 Special Servicer, as
applicable hereunder, and shall be deemed to have assumed all of the liabilities
of the Master Servicer or Special Servicer, as applicable hereunder, if each of
the Rating Agencies has confirmed in writing that such merger, consolidation or
transfer and succession shall not result, in and of itself, in a downgrading,
withdrawal or qualification of the rating then assigned by such Rating Agency to
any Class of Certificates.

     SECTION 6.3. LIMITATION ON LIABILITY OF THE DEPOSITOR, THE MASTER SERVICER
                  AND OTHERS.

     Neither the Depositor, the Master Servicer, the Special Servicer or the
Directing Certificateholder, nor any of the directors, officers, employees or
agents of the Depositor, the Master Servicer, the Special Servicer or the
Directing Certificateholder (or of any general partner of any of them) shall be
under any liability to the Trust Fund or the Certificateholders for any action
taken, or for refraining from the taking of any action, in good faith pursuant
to this Agreement, or for errors in judgment; provided, however, that this
provision shall not protect the Depositor or the Master Servicer or Special
Servicer or any such Person against any breach of warranties or representations
made herein, or against any specific liability imposed on the Master Servicer or
Special Servicer for a breach of the Servicing Standard, or against any
liability which would otherwise be imposed by reason of its respective willful
misfeasance, bad faith, fraud or negligence in the performance of its duties or
by reason of reckless disregard of its respective obligations or duties
hereunder. The Depositor, the Master Servicer, the Special Servicer or the
Directing Certificateholder, or any of the directors, officers, employees or
agents of the Depositor, the Master Servicer, the Special Servicer or the
Directing Certificateholder (or of any general partner of any of them) may rely
in good faith on any document of any kind which, prima facie, is properly
executed and submitted by any appropriate Person with respect to any matters
arising hereunder.

     The Depositor, the Master Servicer, the Special Servicer and the Directing
Certificateholder, and any of the directors, officers, employees or agents of
the Depositor, the Master Servicer, the Special Servicer or the Directing
Certificateholder (or of any general partner of any of them) shall be
indemnified and held harmless by the Trust Fund against any loss, liability or
expense incurred in connection with any legal action relating to this Agreement
or the Certificates, other than any loss, liability or expense (i) incurred by
reason of its respective willful misfeasance, bad faith, fraud or negligence or
(in the case of the Master Servicer, Special Servicer or Directing
Certificateholder) a breach of the Servicing Standard in the performance of its
respective duties or by reason of reckless disregard of its respective
obligations or duties hereunder; or (ii) imposed by any taxing authority which
loss, liability or expense is not

                                      144
<PAGE>

specifically reimbursable pursuant to the terms of this Agreement or which
results from a breach (other than a breach with respect to which the Master
Servicer, Special Servicer or Directing Certificateholder, as applicable, would
have no liability under the standard set forth in the first sentence of the
preceding paragraph) by the Master Servicer, the Special Servicer or the agents
of any of them of its obligations hereunder. Notwithstanding anything herein to
the contrary, this Section 6.3 shall survive the termination or maturity of this
Agreement or the resignation or removal of the Depositor, the Master Servicer or
the Special Servicer as regards rights accrued prior to such resignation or
removal.

     The Depositor, Master Servicer, Special Servicer and Directing
Certificateholder shall not be under any obligation to appear in, prosecute or
defend any legal action unless such action is related to its respective duties
under this Agreement and in its opinion does not expose it to any expense or
liability; provided, however, that the Depositor, Master Servicer or Special
Servicer may, in its discretion, undertake any action related to its obligations
hereunder which it may deem necessary or desirable with respect to this
Agreement and the rights and duties of the parties hereto and the interests of
the Certificateholders hereunder. In such event, the legal expenses and costs of
such action and any liability resulting therefrom (except any liability related
to the Master Servicer's or the Special Servicer's obligations under Section
3.1(a)) shall be expenses, costs and liabilities of the Trust Fund, and the
Depositor, Master Servicer or Special Servicer shall be entitled to be
reimbursed therefor from the Collection Account as provided in Section 3.6(vi)
of this Agreement.

     SECTION 6.4. LIMITATION ON RESIGNATION OF THE MASTER SERVICER AND OF THE
                  SPECIAL SERVICER.

     Each of the Master Servicer and the Special Servicer may assign its
respective rights and delegate its respective duties and obligations under this
Agreement (a) in connection with the sale or transfer of a substantial portion
of its mortgage servicing or asset management portfolio, provided that the
purchaser or transferee accepting such assignment and delegation (i) shall be
satisfactory to the Trustee, or (ii) 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, (b) to a Person resulting from a merger, consolidation or
succession that is permitted under Section 6.2, or (c) to an Affiliate of the
Master Servicer or Special Servicer, as the case may be; provided that any
assignment described in the foregoing clauses (a), (b) or (c) shall be permitted
only if (w) the assignee 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 Special Servicer, as applicable, under this Agreement from and after the date
of such agreement; (x) as evidenced 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 and delegation will
not be qualified, downgraded or withdrawn as a result of such assignment and
delegation; (y) the Master Servicer or Special Servicer, as applicable, 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 6.4; and
(z) the rate at which the Servicing Fee (or any component

                                      145
<PAGE>

thereof) is calculated shall not exceed the rate in effect prior to such
assignment and delegation. Upon acceptance of such assignment and delegation,
the purchaser or transferee shall be the successor master servicer or special
servicer hereunder, as applicable.

     Except as provided in this Section 6.4, neither the Master Servicer nor the
Special Servicer shall resign from the obligations and duties hereby imposed on
it except upon determination that its 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 of the Master Servicer or the Special Servicer, as
applicable, as contemplated by the preceding paragraphs shall become effective
until the Trustee or a successor master servicer or special servicer, as
applicable, shall have assumed the Master Servicer's or the Special Servicer's
responsibilities, duties, liabilities and obligations hereunder.

     SECTION 6.5. RIGHTS OF THE DEPOSITOR AND THE TRUSTEE IN RESPECT OF THE
                  MASTER SERVICER AND THE SPECIAL SERVICER.

     Each of the Master Servicer and the Special Servicer shall afford the
Depositor and the Trustee, 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, each of the Master Servicer and the Special Servicer shall furnish to
the Depositor and the Trustee its most recent financial statements and such
other information in its possession regarding its business, affairs, property
and condition, financial or otherwise, as the party requesting such information,
in its reasonable judgment, determines to be relevant to the performance of the
obligations hereunder of the Master Servicer or Special Servicer. Neither the
Depositor nor the Trustee shall have any responsibility or liability for any
action or failure to act by the Master Servicer or Special Servicer and neither
such Person is obligated to supervise the performance of the Master Servicer or
Special Servicer under this Agreement or otherwise.

                                  ARTICLE VII.
                                     DEFAULT

     SECTION 7.1. EVENTS OF DEFAULT.

     "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 Distribution Account, any amount required to be so remitted by the
   Master Servicer pursuant to and in accordance with the terms of this
   Agreement; or any failure by the Special Servicer to remit to the REO Account
   or any failure by the Special Servicer to remit to the Master Servicer any
   amount to be so remitted by the Special Servicer pursuant to and in
   accordance with the terms of this Agreement; or

                                      146
<PAGE>


     (ii) any failure on the part of the Master Servicer or Special Servicer
   duly to observe or perform in any material respect any other of the covenants
   or agreements, or the breach of any representations or warranties provided
   herein on the part of the Master Servicer or Special Servicer which
   materially and adversely affects the interests of the Certificateholders, the
   Master Servicer, the Special Servicer or the Trustee with respect to any
   Mortgage Loan and which, in either event, 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 or Special Servicer by the Depositor or the Trustee, or to the
   Master Servicer or Special Servicer, the Depositor and the Trustee by the
   Holders of Certificates entitled to at least 25% of the aggregate Voting
   Rights of any Class affected thereby; or

     (iii) confirmation in writing by Moody's that the then-current rating
   assigned to any Class of Certificates will be withdrawn, downgraded or
   qualified if the Master Servicer or Special Servicer is not removed as Master
   Servicer or Special Servicer hereunder; or

     (iv) a decree or order of a court or agency or supervisory authority having
   jurisdiction in the premises in an involuntary case under any present or
   future federal or state bankruptcy, insolvency or similar law for the
   appointment of a conservator or receiver or liquidator in any insolvency,
   readjustment of debt, marshalling 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 or Special Servicer and such decree
   or order shall have remained in force, undischarged or unstayed, for a period
   of 60 days; or

     (v) the Master Servicer or Special Servicer shall consent to the
   appointment of a conservator or receiver or liquidator in any insolvency,
   readjustment of debt, marshalling of assets and liabilities or similar
   proceedings of or relating to the Master Servicer or Special Servicer, or of
   or relating to all or substantially all of the property of the Master
   Servicer or Special Servicer; or

     (vi) the Master Servicer or 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;

     (vii) the Master Servicer shall fail to make any Advance required to be
   made by the Master Servicer hereunder (whether or not the Trustee makes such
   Advance); or

     (vii) the Master Servicer or the Special Servicer, as the case may be, is
   no longer on S&P's list of "approved" commercial mortgage loan servicers, and
   the Master Servicer or Special Servicer, as applicable, shall not have again
   become "approved" within ninety (90) days thereafter;

then, and in each and every such case, so long as an 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

                                      147
<PAGE>

aggregate Voting Rights of all Certificates, the Trustee shall, by notice in
writing to the Master Servicer or the Special Servicer, as the case may be,
terminate all of its respective rights and obligations under this Agreement and
in and to the Mortgage Loans and the proceeds thereof, other than any rights it
may have hereunder as a Certificateholder and any rights or obligations that
accrued prior to the date of such termination (including the right to receive
all amounts accrued or owing to it under this Agreement, plus 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 6.3
notwithstanding any such termination); provided, however, that in the event the
Master Servicer and the Special Servicer is the same Person, any termination of
the Master Servicer shall constitute a termination of the Special Servicer and
vice versa.

     On or after the receipt by the Master Servicer or the Special Servicer, as
the case may be, of such written notice, all of its authority and power under
this Agreement, whether with respect to the Certificates or the Mortgage Loans
or otherwise, shall pass to and be vested in the Trustee pursuant to and under
this Section (notwithstanding any failure of the Trustee to satisfy the
criterion set forth in Section 6.4) and, without limitation, the Trustee is
hereby authorized and empowered to execute and deliver, on behalf of and at the
expense of the defaulting Master Servicer or Special Servicer, as the case may
be, 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.

     Each of the Master Servicer and the Special Servicer, on behalf of itself,
agrees in the event it is terminated pursuant to this Section 7.1 promptly (and
in any event no later than ten Business Days subsequent to such notice) to
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 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 and any REO Account or Reserve Account or 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 successor master servicer or successor special servicer incurred in
connection with transferring the Mortgage Files to the successor master servicer
(or copies of the Mortgage Files relating to Specially Serviced Mortgage Loans
to the successor special servicer) and amending this Agreement to reflect such
succession as Master Servicer or successor special servicer pursuant to this
Section 7.1 shall be paid by the predecessor master servicer or special servicer
upon presentation of reasonable documentation of such costs and expenses;
provided, however, that if any such costs and expenses remain unpaid by the
predecessor master servicer or special servicer within a reasonable time after
presentation of such

                                      148
<PAGE>

documentation, the Trustee may be reimbursed from the Collection Account for
such unpaid costs and expenses, which shall be deemed to be expenses of the
Trust Fund.

     SECTION 7.2. TRUSTEE TO ACT; APPOINTMENT OF SUCCESSOR.

     Immediately upon delivery by the Trustee to the Master Servicer or the
Special Servicer of a notice of termination pursuant to Section 7.1, the Trustee
shall be its successor in such capacity in all respects 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 of the Special Servicer and (ii) any failure to perform, or delay in
performing, such duties or responsibilities caused by the terminated party's
failure to provide, or delay in providing, records, tapes, disks, information or
monies shall not be considered a default by any successor hereunder.

     The appointment of a successor master servicer or special servicer shall
not affect any liability of the predecessor master servicer or special servicer,
as applicable, 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 of the Special Servicer
herein or in any related document or agreement, for any acts or omissions of the
predecessor master servicer or special servicer, as applicable, or for any
losses incurred in respect of any Permitted Investment by the Master Servicer
pursuant to Section 3.7 hereunder nor shall the Trustee be required to purchase
any Mortgage Loan hereunder. As compensation therefor, the Trustee as successor
master servicer or special servicer shall be entitled to all Servicing
Compensation 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 or the Trustee 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 (and the accrued and unpaid interest thereon), until such
Advances made by the Trustee (and accrued and unpaid interest thereon) 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 51% of the aggregate Voting Rights so request in writing to
the Trustee, or if the Trustee is not listed on Moody's or S&P's list of
approved servicers, 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 the downgrading, withdrawal or
qualification of the rating or ratings then assigned to any Class of
Certificates as evidenced in writing by each Rating Agency, as the successor to
the Master Servicer or Special Servicer 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

                                      149
<PAGE>

Servicer's responsibilities, duties and liabilities hereunder. Pending
appointment of a successor to the Master Servicer or Special Servicer hereunder,
unless the Trustee shall be prohibited by law from so acting, the Trustee shall
act in such capacity as herein above provided. 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. The Depositor, 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 7.3. NOTIFICATION TO CERTIFICATEHOLDERS.

     (a) Upon any termination pursuant to Section 7.1 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 45 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 7.4. OTHER REMEDIES OF TRUSTEE.

     During the continuance of any Event of Default, so long as such Event of
Default shall not have been remedied, the Trustee, in addition to the rights
specified in Section 7.1, 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 3.6(vi). 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 Event of Default.

     SECTION 7.5. 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 to (including P&I Advances) or payments
from the Collection Account, the Distribution Account or the REO Account or in


                                      150
<PAGE>

remitting payments as received, in each case in accordance with this Agreement.
Upon any such waiver of a past default, such default shall cease to exist, and
any Event of Default arising therefrom shall be deemed to have been remedied for
every purpose of this Agreement. No such waiver shall extend to any subsequent
or other default or impair any right consequent thereon.

                                  ARTICLE VIII.
                             CONCERNING THE TRUSTEE

     SECTION 8.1. 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 shall exercise such of the rights and powers
vested in it by this Agreement, and use the same degree of care and skill in
their exercise, as a prudent person would exercise or use under the
circumstances in the conduct of such person's own affairs.

     (b) The Trustee, upon receipt of any resolutions, certificates, statements,
opinions, reports, documents, orders or other instruments furnished to the
Trustee which are specifically required to be furnished pursuant to any
provision of this Agreement, shall examine them to determine whether they
conform on their face to the requirements of this Agreement; provided, however,
that, the Trustee shall not be responsible for the accuracy or content of any
such resolution, certificate, statement, opinion, report, document, order or
other instrument provided to it hereunder by the Master Servicer, the Special
Servicer, the Depositor or the Paying Agent. If any such instrument is found not
to conform on its face to the requirements of this Agreement in a material
manner, the Trustee shall take action as it deems appropriate to have the
instrument corrected.

     (c) No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent failure
to act or its own willful misconduct; provided, however, that the foregoing
shall be subject to Section 8.2; 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

                                      151
<PAGE>

   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 proven 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 at least a majority of
   the aggregate Voting Rights (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 or omitting
   to exercise any trust or power conferred upon the Trustee, under this
   Agreement; and

     (iv) The Trustee shall not be charged with knowledge of any failure by the
   Master Servicer or the Special Servicer to comply with the obligations of the
   Master Servicer or the Special Servicer referred to in clause (i) or (ii) of
   Section 7.1, or of any breach or occurrence referred to in clause (iii)
   through (vii) of Section 7.1, unless a Responsible Officer of the Trustee
   obtains actual knowledge of such failure, breach or occurrence. The Trustee
   shall be deemed to have actual knowledge of the Master Servicer's or the
   Special Servicer's failure to comply with its obligations listed in clause
   (i) of Section 7.1 or to provide scheduled reports, certificates and
   statements when and as required to be delivered to the Trustee pursuant to
   this Agreement.

     The Trustee, in its capacity as Trustee, shall not be required 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 Trustee's opinion 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 pursuant to Sections 4.6 or 6.4 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. The Trustee shall not be required to post any
surety or bond of any kind in connection with its performance of its obligations
under this Agreement.

     SECTION 8.2. CERTAIN MATTERS AFFECTING THE TRUSTEE.

     (a) Except as otherwise provided in Section 8.1:

     (i) The Trustee may request and rely upon and shall be protected in acting
   or refraining from acting upon any resolution, Officer's 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

                                      152
<PAGE>

   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;
   provided, however, 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) The Trustee shall not be personally liable for any action taken,
   suffered or omitted by it in good faith and reasonably believed by it 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 a majority (or such other percentage as is
   specified herein) of the aggregate Voting Rights 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 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. The Trustee shall not be liable or responsible for the misconduct
   or negligence of any of the Trustee's agents or attorneys appointed with due
   care by the Trustee hereunder.


                                      153
<PAGE>


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

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

     The Trustee shall have no duty to conduct any affirmative investigation as
to the occurrence of any condition requiring the repurchase of any Mortgage Loan
pursuant to this Agreement or the eligibility of any Mortgage Loan for purposes
of this Agreement (other than the document review set forth in Section 2.2).

     SECTION 8.3. 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 Master Servicer or the Special Servicer and
the Trustee, the Special Servicer and the Master Servicer assume no
responsibility for their correctness. The Trustee, the Master Servicer and the
Special Servicer make no representations or warranties as to the validity or
sufficiency of this Agreement, of the Certificates, or any private placement
memorandum or prospectus used to offer the Certificates for sale or the
validity, enforceability or sufficiency of any Mortgage Loan or related
document. The Trustee shall at no time have any responsibility or liability for
or with respect to the legality, validity and enforceability of any Mortgage or
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, the Trustee shall not 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 pursuant to Section
7.2) 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 7.2); the validity of the assignment of any
Mortgage Loan to the Trust Fund or of any intervening assignment; the
completeness of any Mortgage File (other than the verification of certain items
in connection with its document review pursuant to Section 2.2); 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 7.2);
the compliance by the

                                      154
<PAGE>

Depositor, the Master Servicer or the Special Servicer with any warranty or
representation made under this Agreement or in any related document or the
accuracy of any such warranty or representation prior to the Trustee's receipt
of notice or other discovery of any non-compliance therewith or any breach
thereof; any investment of monies by or at the direction of the Master Servicer
or the Special Servicer or any loss resulting therefrom, it being understood
that the Trustee only shall remain responsible for any Trust Fund property that
it may hold in its individual capacity; the acts or omissions of any of the
Depositor, the 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 7.2) or any sub-servicer or any Borrower; any action 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
7.2) or any sub-servicer taken in the name of the Trustee, except with respect
to the Trustee, 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-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 in each case if the Trustee shall assume the duties of the
Master Servicer or the Special Servicer pursuant to Section 7.2) 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.

     The Trustee shall not be accountable for the use or application by the
Depositor, 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 Depositor, the Master Servicer or the
Special Servicer in respect of the Mortgage Loans or deposited in or withdrawn
from the Collection Account, or the Distribution Account by the Depositor, the
Master Servicer or the Special Servicer, other than in each case any funds held
by the Trustee. The Trustee (unless the Trustee shall have become the successor
master servicer) shall have no responsibility for (A) 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 or to record this Agreement, (B) maintaining any insurance, (C) paying
or discharging any tax, assessment, or other governmental charge or any lien or
encumbrance of any kind owing with respect to, assessed or levied against any
part of the Trust Fund, or (D) confirming or verifying the contents of any
reports or certificates of the Master Servicer delivered to the Trustee pursuant
to this Agreement believed by the Trustee to be genuine and to have been signed
or presented by the proper party or parties.

     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.


                                      155
<PAGE>


     SECTION 8.4. TRUSTEE MAY OWN CERTIFICATES.

     The Trustee in its individual capacity or any other capacity may become the
owner or pledgee of Certificates, and may deal with the Depositor, the Master
Servicer and the Special Servicer in banking transactions, with the same rights
it would have if it were not Trustee.

     SECTION 8.5. PAYMENT OF TRUSTEE'S FEES AND EXPENSES; INDEMNIFICATION.

     (a) The Trustee shall be paid the Trustee Fee from amounts on deposit in
the Distribution Account pursuant to Section 4.1.

     (b) To the extent specifically permitted by Section 3.12(d) or other
provisions of this Agreement, the Trustee shall be paid or reimbursed from the
Trust Fund or, as applicable, the Master Servicer upon its request for expenses,
disbursements and advances incurred or made by the Trustee pursuant to and in
accordance with any of the provisions of this Agreement except any such expense,
disbursement or advance as may arise from its negligence or bad faith; provided,
however, that the Trustee shall not 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.

     The Master Servicer and the Special Servicer covenant and agree to pay or
reimburse the Trustee for the reasonable expenses, disbursements and advances
incurred or made by the Trustee in connection with any transfer of the servicing
responsibilities of the Master Servicer or the Special Servicer, as applicable
hereunder, pursuant to or otherwise arising from the resignation or removal with
cause of the Master Servicer or the Special Servicer, as applicable, 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
Master Servicer and the Special Servicer shall indemnify the Trustee and its
respective Affiliates and each of the directors, officers, employees and agents
of the Trustee, and its 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 related to such party's
respective willful misconduct, bad faith, fraud or negligence in the performance
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 or the Special Servicer, any agent of the Master Servicer or the
Special Servicer).

     (d) The Trust Fund shall indemnify each Indemnified Party from, and hold it
harmless against, any and all losses, liabilities, damages, claims or expenses
(including reasonable attorneys' fees) arising in respect of this Agreement or
the Certificates, in each case to the extent, and only to the extent, such
payments are expressly reimbursable under this Agreement or are "unanticipated
expenses incurred by a REMIC" within the meaning of

                                      156
<PAGE>

Treasury Regulations Section 1.860G-1(b)(3)(ii), other than (i) those resulting
from the negligence, fraud, bad faith or willful misconduct of the Trustee and
(ii) those as to which such Indemnified Party is entitled to indemnification
pursuant to Section 8.5(c). The term "unanticipated expenses incurred by a
REMIC" shall include any fees, expenses and disbursements of any separate
trustee or co-trustee appointed hereunder, only to the extent such fees,
expenses and disbursements were not reasonably anticipated as of the Closing
Date and the losses, liabilities, damages, claims or expenses (including
reasonable attorneys' fees) incurred or advanced by an Indemnified Party in
connection with any litigation arising out of this Agreement, including, without
limitation, under Section 2.3, Section 3.10, the third paragraph of Section
3.11, Section 8.11, Section 4.5, Section 5.1, and Section 7.1. The right of
reimbursement of the Indemnified Parties under this Section 8.5(d) shall be
senior to the rights of all Certificateholders.

     (e) Notwithstanding anything herein to the contrary, this Section 8.5 shall
survive the termination or maturity of this Agreement or the resignation or
removal of the Trustee 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 8.5 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 8.6. 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 "AA-" from S&P and Aa3 from Moody's, unless each of the Rating Agencies
has confirmed in writing that a lower rating shall not result, in and of itself,
in a downgrading, withdrawal or qualification of the rating then assigned by
such Rating Agency to any Class of the Certificates and subject to supervision
or examination by federal or state authority and shall not be an Affiliate of
the Master Servicer or the Special Servicer (except during any period when the
Trustee has assumed the duties of the Master Servicer or the Special Servicer,
as applicable, pursuant to Section 7.2). 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, at its sole discretion, either to (i) resign immediately in
the manner and with the effect specified in Section 8.7, (ii) pay such tax out
of the Trustee's own funds and continue as Trustee, or (iii) administer the
Trust Fund from a state and local

                                      157
<PAGE>

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 8.7.

     SECTION 8.7. RESIGNATION AND REMOVAL OF THE TRUSTEE.

     The Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Depositor, the Master Servicer,
the Special Servicer and each Rating Agency. Upon such notice of resignation,
the Master Servicer shall promptly appoint a successor trustee (meeting the
requirements of Section 8.8), by written instrument, in triplicate, which
instrument shall be delivered to the Depositor, the resigning Trustee, and the
successor trustee. Notwithstanding the foregoing, if no successor trustee shall
have been so appointed and have accepted appointment within 30 days after the
giving of such notice of resignation, the resigning Trustee may petition any
court of competent jurisdiction for the appointment of a successor trustee.

     If at any time the Trustee shall cease to be eligible in accordance with
the provisions of Section 8.6 and shall fail to resign after written request
therefor by the Depositor 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, then the
Depositor or the Master Servicer may remove the Trustee and shall promptly
appoint a successor trustee by written instrument, which shall be delivered to
the Trustee so removed and to the successor trustee.

     The Holders of Certificates entitled to at least a majority of the Voting
Rights may at any time remove the Trustee and appoint a successor trustee
(meeting the requirements of Section 8.8) by written instrument or instruments,
in five originals, signed by such Holders or their attorneys-in-fact duly
authorized, one complete set of which instruments shall be delivered to the
Depositor, one complete set to the Master Servicer, one complete set to the
Special Servicer, one complete set to the Trustee so removed, and one complete
set to the successor trustee so appointed.

     Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee as provided in Section 8.8.

     SECTION 8.8. SUCCESSOR TRUSTEE.

     Any successor trustee appointed as provided in Section 8.7 shall execute,
acknowledge and deliver to the Depositor and to the predecessor trustee
instruments accepting its appointment hereunder, and thereupon the resignation
or removal of the predecessor trustee shall become effective and such successor
trustee, 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 herein. The
predecessor trustee shall deliver to the successor trustee all Mortgage Files
and related documents and statements

                                      158
<PAGE>

held by it hereunder, and the Depositor and the predecessor trustee shall
execute and deliver such instruments and do such other things as may reasonably
be required for more fully and certainly vesting and confirming in the successor
trustee all such rights, powers, duties and obligations. No successor trustee
shall accept appointment as provided in this Section 8.8 unless at the time of
such acceptance such successor trustee shall be eligible under the provisions of
Section 8.6.

     Upon acceptance of appointment by a successor trustee as provided in this
Section 8.8, the successor trustee shall mail notice of the succession of such
Trustee hereunder to all Holders of Certificates at their addresses as shown in
the Certificate Register.

     SECTION 8.9. 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
8.6, without the execution or filing of any paper or any further act on the part
of any of the parties hereto, anything herein to the contrary notwithstanding.

     SECTION 8.10. APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.

     Notwithstanding any other provisions hereof, at any time, for the purpose
of meeting any legal requirements of any jurisdiction in which any part of the
Trust Fund or property securing the same may at the time be located, the
Depositor and the Trustee acting jointly shall have the power and shall execute
and deliver all instruments to appoint one or more Persons approved by the
Trustee to act (at the expense of the Trustee) as co-trustee or co-trustees,
jointly with the Trustee, or separate trustee or separate trustees, of all or
any part of the Trust Fund, and to vest in such Person or Persons, in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations, rights
and trusts as the Depositor and the Trustee may consider necessary or desirable.
If the Depositor shall no longer 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 hereunder. No co-trustee or separate
trustee hereunder shall be required to meet the terms of eligibility as a
successor trustee under Section 8.6 hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.8 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

                                      159
<PAGE>

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 Depositor and the
Trustee acting jointly may at any time accept the resignation of or remove any
separate trustee or co-trustee, except that if the Depositor is no longer in
existence, 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 hereunder 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. AUTHENTICATING AGENT.

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


                                      160
<PAGE>


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

     The Authenticating Agent may at any time resign by giving at least 30 days
advance written notice of resignation to the Trustee, the Depositor, the Special
Servicer and the Master Servicer. The Trustee may at any time terminate the
agency of the Authenticating Agent by giving written notice of termination to
the Authenticating Agent, the Depositor, the Special Servicer and the Master
Servicer. Upon receiving a notice of resignation or upon such a termination, or
in case at any time the Authenticating Agent shall cease to be eligible in
accordance with the provisions of this Section 8.11, the Trustee promptly shall
appoint a successor authenticating agent, which shall be acceptable to the
Master Servicer and the Depositor, and shall mail notice of such appointment to
all Certificateholders. Any successor authenticating agent upon acceptance of
its appointment hereunder shall become vested with all the rights, powers,
duties and responsibilities of its predecessor hereunder, with like effect as if
originally named as Authenticating Agent herein. No successor authenticating
agent shall be appointed unless eligible under the provisions of this Section
8.11.

     The Authenticating Agent shall have no responsibility or liability for any
action taken by it as such at the direction of the Trustee. The Trustee shall
pay the Authenticating Agent reasonable compensation from its own funds.

     SECTION 8.12. 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. The Trustee agrees to comply with
the terms of each agreement entered into with such Custodian 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 maintain a fidelity bond and errors and
omissions policy that would meet the custodial requirements of prudent
institutional commercial mortgage loan custodians, and shall be qualified to do
business in the jurisdiction in which it holds any Mortgage File. The Trustee
shall pay the Custodian reasonable compensation from its own funds. The Trustee
shall serve as the initial Custodian.

     SECTION 8.13 TRUSTEE COVENANT.

     The Trustee hereby covenants, to its best knowledge, which may be based
upon information obtained from vendors who have responded to the Trustee's
supplier inquiries and/or from information obtained by the Trustee from sources
which the Trustee reasonably believes are reliable, that by August 31, 1999, any
custom-made software or hardware designed or purchased or licensed by Trustee,
which Trustee has identified as being mission-critical to its business for
purposes of its operations and for purposes of compiling, reporting or
generating data required by

                                      161
<PAGE>

this Agreement, will be capable of accurately performing calculations or other
processing with respect to dates after August 31, 1999 as a result of the
changing of the date from 1999 to 2000, including leap year calculations, when
used for the purpose for which it was intended, assuming that all other
products, including other software or hardware, when used in combination with
such software or hardware designed or purchased or licensed by the Trustee
properly exchange date data.

                                   ARTICLE IX.
                                   TERMINATION

     SECTION 9.1. TERMINATION.

     (a) The respective obligations and responsibilities of the Master Servicer,
the Special Servicer, the Depositor and the Trustee 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 survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the United Kingdom, living on the date hereof.

     (b) The Trust Fund, the Upper-Tier REMIC, the Middle-Tier REMIC and the
Lower-Tier REMIC shall be terminated and the assets of the Trust Fund shall be
sold or otherwise disposed of in connection therewith, only pursuant to a "plan
of complete liquidation" within the meaning of Code Section 860F(a)(4)(A)
providing for the actions contemplated by the provisions hereof pursuant to
which the applicable Notice of Termination is given and requiring that the Trust
Fund, the Upper-Tier REMIC, the Middle-Tier REMIC and the Lower-Tier REMIC shall
terminate on a Distribution Date occurring not more than 90 days following the
date of adoption of the plan of complete liquidation. For purposes of this
Section 9.1(b), the Notice of Termination given pursuant to Section 9.1(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 Trustee in the final
federal income tax returns of the Upper-Tier REMIC, the Middle-Tier REMIC and
the Lower-Tier REMIC.

     (c) Any Holder of a Class R-III Certificate representing greater than a 50%
Percentage Interest in such Class may effect an early termination of the Trust
Fund, upon not less than 30 days' prior Notice of Termination given to the
Trustee and the 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 at least the greater of:

     (i) the sum of (A) 100% of the unpaid principal balance of each Mortgage
   Loan included in the Trust Fund as of the last day of the month preceding
   such Distribution Date (less any Advances previously made on account of
   principal); (B) the

                                      162
<PAGE>

   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 a 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 to
   the last day of the month preceding such Distribution Date (less any Advances
   previously made on account of interest); (D) the aggregate amount of
   unreimbursed Advances (with interest thereon at the Advance Rate) and unpaid
   Servicing Compensation and unpaid Trust Fund expenses; or

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

     (d) The Master Servicer may also effect such termination as provided above
if it first notifies the Holders of the Class R-III Certificates through the
Trustee of its intention to do so in writing at least 30 days prior to the Early
Termination Notice Date and such Holders do not terminate the Trust Fund as
described above within such 30 day period.

     (e) The Depositor may also effect such termination as provided above if it
first notifies the Holders of the Class R-III Certificates through the Trustee
and the Special Servicer of its intention to do so in writing at least 30 days
prior to the Early Termination Notice Date and neither such Holders nor the
Master Servicer terminates the Trust Fund as described above within such 30 day
period.

     (f) All costs and expenses incurred by any party 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 9.1 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 9.1(c).

     (g) If the Trust Fund has not been previously terminated pursuant to
Sections 9.1(c), (d) or (e), the Trustee shall determine as soon as practicable
the Distribution Date on which the Trustee reasonably anticipates, based on
information with respect to the Mortgage Loans previously provided to it, that
the final distribution will be made (i) to the Holders of outstanding Regular
Certificates, and to the Trustee in respect of the Lower-Tier Regular Interests
and Middle-Tier Regular Interests notwithstanding that such distribution may be
insufficient to distribute in full the Certificate Balance of each Certificate,
Middle-Tier Regular Interest or Lower-Tier Regular Interest, together with
amounts required to be distributed on such Distribution Date pursuant to Section
4.1(a) or 4.1(b) or (ii) if no such Classes of Certificates are then
outstanding, to the Holders of the Class R-III Certificates of any amount
remaining in the Collection Account, to the Holders of the Class R-II
Certificates of any amounts remaining in the

                                      163
<PAGE>

Middle-Tier Distribution Account and to the Holders of the Class R-I
Certificates of any amount remaining in the Distribution Account, in any such
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.

     (h) Notice of any termination of the Trust Fund pursuant to this Section
9.1 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.

     (i) 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 9.1 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 in trust and of contacting 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 Master Servicer all amounts distributable to the Holders
thereof, at which time the obligations of the Trustee to such Holders with
respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. No interest shall
accrue or be payable to any Certificateholder on any amount held as a result of
such Certificateholder's failure to surrender

                                      164
<PAGE>

its Certificate(s) for final payment thereof in accordance with this Section
9.1. Such funds held by the Master Servicer shall not be invested.

     SECTION 9.2. ADDITIONAL TERMINATION REQUIREMENTS.

     In the event that the Holder of a Class R-III Certificate representing
greater than a 50% Percentage Interest in such Class, the Master Servicer or the
Depositor exercises its purchase option as provided in Section 9.1(c), the Trust
Fund shall be terminated in accordance with the following additional
requirements unless the Trustee has received an Opinion of Counsel or other
evidence to the effect that the failure to comply with such requirements (i)
will not cause the termination of the Trust Fund to fail to constitute a
"qualified liquidation" of each of the Upper-Tier REMIC, the Middle-Tier REMIC
and the Lower-Tier REMIC within the meaning of Code Section 860F(a)(4)(A) and
(ii) will not subject any of the Upper-Tier REMIC, the Middle-Tier REMIC or the
Lower-Tier REMIC to tax or cause either the Upper-Tier REMIC, the Middle-Tier
REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC at any time that any
Certificates are outstanding:

     (a) The notice given by the holder of a Class R-III Certificate
representing greater than a 50% Percentage Interest in such Class under Section
9.1 shall provide that such notice constitutes the adoption of a plan of
complete liquidation of the Trust Fund as of the date of such notice (or, if
earlier, the date on which the first such notice is mailed to the Trustee and
the Master Servicer). The Trustee shall also specify such date in a statement
attached to the final tax returns of each of the Upper-Tier REMIC, the
Middle-Tier REMIC and the Lower-Tier REMIC; and

     (b) At or after the time of adoption of such a plan of complete liquidation
and at or prior to the final Distribution Date, the Trustee shall sell all of
the assets of the Trust Fund to the holder of such Class R-III Certificates, the
Master Servicer or the Depositor for cash at the purchase price specified in
Section 9.1 and shall distribute such cash in the manner specified in Section
9.1.

                                   ARTICLE X.
                            MISCELLANEOUS PROVISIONS

     SECTION 10.1. 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 10.2. 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.

                                      165
<PAGE>


     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 the Mortgage Loans, unless, with respect to this Agreement, 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 at least 25% of the aggregate Voting Rights
allocated to 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 30 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 10.3. GOVERNING LAW.

     THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
OF NEW YORK (WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES) AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

     SECTION 10.4. NOTICES.

                  All demands, notices and communications hereunder shall be in
writing, shall be deemed to have been given upon receipt (or, in the case of
notice by telecopy, upon confirmation of receipt) as follows:


                                      166
<PAGE>


                  If to the Trustee, to:
                  The Chase Manhattan Bank
                  450 West 33rd Street, 14th Floor
                  New York, New York 10001-2697
                  Attention:  Capital Markets Fiduciary Services (CMBS)
                  Facsimile:  (212) 946-7317

                  With copies to:

                  Cadwalader, Wickersham & Taft
                  100 Maiden Lane
                  New York, New York  10038
                  Attention:  Michael Gambro, Esq.
                  Telecopy No.:  (212) 504-6666

                  If to the Depositor, to:

                  Prudential Securities Secured Financing Corporation
                  One New York Plaza
                  New York, New York 10292-2018
                  Attention:  Peter Riemenshneider
                  Telecopy No.:  (212) 778-7818

                  With copies to:

                  Latham & Watkins
                  885 Third Avenue
                  New York, New York  10022
                  Attention:  Kevin C. Blauch, Esq.
                  Telecopy No.:  (212) 751-4864

                  If to the Master Servicer, to:

                  National Realty Funding L.C.
                  911 Main Street, Suite 1400
                  Kansas City, Missouri  64105
                  Attention:  E.  J.  Burke
                  Telecopy No.:  (816) 221-8848

                  With copies to:

                  Polsinelli, White, Vardeman & Shalton
                  Plaza Steppes Building
                  700 West 47th Street, Suite 1000
                  Kansas City, Missouri  64112
                  Attention:  Daniel J.  Flanigan, Esq.
                  Telecopy No.:  (816) 753-1536


                                      167
<PAGE>


                  If to the Special Servicer, to:

                  National Realty Funding L.C.
                  911 Main Street, Suite 1400
                  Kansas City, Missouri  64105
                  Attention:  E.  J.  Burke
                  Telecopy No.:  (816) 221-8848

                  With copies to:

                  Polsinelli, White, Vardeman & Shalton
                  Plaza Steppes Building
                  700 West 47th Street, Suite 1000
                  Kansas City, Missouri  64112
                  Attention:  Daniel J.  Flanigan, Esq.
                  Telecopy No.:  (816) 753-1536

                  If to the Transferor, to:

                  Prudential Securities Credit Corp.
                  One New York Plaza
                  New York, New York 10292
                  Attention:  Clay Lebhar
                  Telecopy No.:  (212) 214-1000

                  With copies to:

                  Latham & Watkins
                  885 Third Avenue
                  New York, New York  10022
                  Attention:  Kevin C. Blauch, Esq.
                  Telecopy No.:  (212) 751-4864

                  If to the Mortgage Loan Sellers, to:

                  Greenwich Capital Financial Products, Inc.
                  600 Steamboat Road
                  Greenwich, CT  06830

                  With copies to:

                  Sidley & Austin
                  875 Third Avenue
                  New York, New York 10022
                  Attention: George Petrow
                  Telecopy No. 906-2021



                                      168
<PAGE>

                  National Realty Finance L.C.
                  911 Main Street, Suite 1400
                  Kansas City, Missouri  64105
                  Attention:  E.J.  Burke
                  Telecopy No.:  (816) 221-8848

                  With copies to:

                  Polsinelli, White, Vardeman & Shalton
                  Plaza Steppes, Building 700
                  West 47th Street, Suite 1000
                  Kansas City, Missouri  64112
                  Attention:  Daniel J.  Flanigan, Esq.
                  Telecopy No.:  (816) 753-1536

                  and

                  Bridger Commercial Realty Finance LLC
                  100 Shoreline Highway
                  Suites 295 & 125
                  Mill Valley, CA 94941

                  With copies to:

                  Steefel, Levitt & Weiss
                  1 Embarcadero Center, 30th Floor
                  San Francisco, CA 94111
                  Attention: Clayton Gantz
                  Telecopy No.:  (415) 788-2019

     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 10.5. 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.


                                      169
<PAGE>


     SECTION 10.6. NOTICE TO THE DEPOSITOR AND EACH RATING AGENCY.

     (a) The Trustee shall use its reasonable best efforts to promptly provide
written notice to the Depositor and each Rating Agency with respect to each of
the following of which a Responsible Officer of the Trustee has actual
knowledge:

     (i) any material change or amendment to this Agreement;

     (ii) the occurrence of any Event of Default that has not been cured;

     (iii) the merger, consolidation, resignation or termination of the Master
   Servicer, Special Servicer or Trustee;

     (iv) the repurchase of Mortgage Loans pursuant to Section 2.3(d) or 2.3(e);

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

     (vi) each report to Certificateholders described in Section 4.2.

     (b) The Master Servicer shall promptly furnish to each Rating Agency copies
of the following:

     (i) each of its annual statements as to compliance described in Section
   3.14;

     (ii) each of its annual independent public accountants' servicing reports
   described in Section 3.15; and

     (iii) annual reports of each Borrower with respect to the net operating
   income and occupancy rates required to be delivered by the related Mortgage
   and actually received by the Master Servicer pursuant thereto to the extent
   consistent with applicable law and the related Mortgage Loan Documents.

     (c) The Special Servicer, shall furnish each Rating Agency with such
information with respect to any Specially Serviced Mortgage Loan as such Rating
Agency shall request and which the Special Servicer can obtain to the extent
consistent with applicable law and the related Mortgage Loan Documents.

     (d) Notices to each Rating Agency shall be addressed as follows:

     Standard & Poor's Ratings Services
     55 Water Street
     New York, New York  10041
     Attention:  Commercial Mortgage Surveillance Manager


                                      170
<PAGE>


     Moody's Investors Service, Inc.
     99 Church Street
     New York, New York  10007
     Attention:  Commercial Mortgage Monitoring Group
     Telecopy No.:  (212) 553-1350

or in each case to such other address as any Rating Agency shall specify by
written notice to the parties hereto.

     SECTION 10.7. AMENDMENT.

     This Agreement may be amended from time to time by the Depositor, the
Master Servicer, the Special Servicer and the Trustee, 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 inconsistent with any
other provisions herein or therein, (iii) to amend any provision hereof to the
extent necessary or desirable to maintain the rating or ratings assigned to each
of the Classes of Regular Certificates by each Rating Agency, or (iv) 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 the downgrading, withdrawal or qualification of the
rating or ratings then assigned to any outstanding Class of Certificates, as
confirmed by each Rating Agency in writing and, in all cases, which, as
evidenced by an Opinion of Counsel at the expense of the party (other than the
Trustee, unless such amendment modifies or otherwise relates solely to the
obligations, duties or rights of the Trustee) requesting such amendment, shall
not adversely affect in any material respect the interests of any
Certificateholder.

     This Agreement may also be amended from time to time by the Depositor, the
Master Servicer, the Special Servicer and the Trustee with the consent of the
Holders of each of the Classes of Regular Certificates representing not less
than 66 2/3% of the aggregate Voting Rights allocated to 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, amounts which are required to be distributed on any Certificate
         without the consent of each affected Certificateholder;

                  (ii) change the percentages of Voting Rights of Holders of
         Certificates which are required to consent to any action or inaction
         under this Agreement, without the consent of the Holders of all
         Certificates then outstanding; or

                  (iii) alter the Servicing Standard set forth in Section 3.1 or
         the obligations of the Master Servicer or the Trustee to make a P&I
         Advance or Property Advance without the consent of the Holders of all
         Certificates representing all of the Voting Rights of the Class or
         Classes affected thereby.


                                      171
<PAGE>


     Further, the Depositor, the Master Servicer, the Special Servicer and the
Trustee, 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 REMICs as three separate REMICs, or to prevent the
imposition of any additional material state or local taxes, at all times that
any Certificates are outstanding; provided, however, that such action, as
evidenced by an Opinion of Counsel (obtained at the expense of the Trust Fund),
is necessary or helpful to maintain such qualification or to prevent the
imposition of any such taxes, and would not adversely affect in any material
respect the interest of any Certificateholder.

     In the event that neither the Depositor nor the successor thereto, if any,
is in existence, any amendment under this Section 10.7 shall be effective with
the consent in writing of the Trustee, the Master Servicer, the Special
Servicer, and, to the extent required by this Section, the Certificateholders
and each Rating Agency.

     Promptly after the execution of any amendment, the Master Servicer 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 10.7 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 unless the Master Servicer and the Trustee shall
have received an Opinion of Counsel, at the expense of the party requesting such
amendment (or, if such amendment is required by any Rating Agency to maintain
the rating issued by it or requested by the Trustee for any purpose described in
clause (i) or (ii) of the first sentence of this Section, then at the expense of
the Trust Fund), to the effect that such amendment will not cause any of the
Upper-Tier REMIC, the Middle-Tier REMIC or Lower-Tier REMIC to fail to qualify
as a REMIC at any time that any Certificates are outstanding or cause a tax to
be imposed on the Trust Fund under the REMIC Provisions (other than a tax at the
highest marginal corporate tax rate on net income from foreclosure property).

     Prior to the execution of any amendment to this Agreement, the Trustee, the
Special Servicer and the Master Servicer shall be entitled to receive and 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) or (iii) (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 may, but shall not be obligated to, enter into any

                                      172
<PAGE>

such amendment which affects the Trustee's own rights, duties or immunities
under this Agreement.

     SECTION 10.8. CONFIRMATION OF INTENT.

     It is the express and specific intent of the parties hereto that the
conveyance of the Trust Fund (including the Mortgage Loans) by the Depositor to
the Trustee on behalf of Certificateholders as contemplated by this Agreement
and the sale by the Depositor of the Certificates be, and be treated for all
purposes as, a true, complete and absolute sale by the Depositor of the
undivided portion of the beneficial interest in the Trust Fund represented by
the Certificates. It is, further, not the intention of the parties that such
conveyance be deemed a pledge of the Trust Fund by the Depositor to the Trustee
to secure a debt or other obligation of the Depositor. However, in the event
that, notwithstanding the intent of the parties, the Trust Fund is held to
continue to be property of the Depositor then (a) this Agreement shall also be
deemed to be a security agreement under applicable law; (b) the transfer of the
Trust Fund provided for herein shall be deemed to be a grant by the Depositor to
the Trustee on behalf of Certificateholders of a first priority security
interest in all of the Depositor's right, title and interest in and to the Trust
Fund and all amounts payable to the holders of the Mortgage Loans in accordance
with the terms thereof and all proceeds of the conversion, voluntary or
involuntary, of the foregoing into cash, instruments, securities or other
property, including, without limitation, all amounts from time to time held or
invested in the Collection Account and the 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 Missouri and
New York Uniform Commercial Codes; and (d) notifications to Persons holding such
property, and acknowledgments, receipts or confirmations from Persons holding
such property, shall be deemed notifications to, or acknowledgments, receipts or
confirmations from, financial intermediaries, bailees or agents (as applicable)
of the Trustee for the purpose of perfecting such security interest under
applicable law. Any assignment of the interest of the Trustee pursuant to any
provision hereof shall also be deemed to be an assignment of any security
interest created hereby.

     The Depositor shall, and upon the request of the 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 10.9. ENTIRE AGREEMENT.

     This Agreement contains the entire agreement and understanding between
the parties hereto with respect to the subject matter hereof, and supersedes all
prior and contemporaneous agreements, understandings, inducements and
conditions, express or implied, oral or written, of any nature whatsoever with
respect to the

                                      173
<PAGE>

subject matter hereof. The express terms hereof control and supersede any course
of performance or usage of the trade inconsistent with any of the terms hereof.


































                                      174
<PAGE>

     IN WITNESS WHEREOF, the Depositor, the Master Servicer, the Special
Servicer and the Trustee have caused their names to be signed hereto by their
respective officers thereunto duly authorized as of the day and year first above
written.

                                             PRUDENTIAL SECURITIES SECURED
                                             FINANCING CORPORATION, as Depositor

                                             By:_______________________________
                                                Name:
                                                Title:

                                             NATIONAL REALTY FUNDING L.C.,
                                             as Master Servicer

                                             By:_______________________________
                                                Name:
                                                Title:

                                             NATIONAL REALTY FUNDING L.C.,
                                             as Special Servicer

                                             By:_______________________________
                                                Name:
                                                Title:

                                             THE CHASE MANHATTAN BANK
                                             as Trustee, Custodian, Certificate
                                             Registrar and Paying Agent

                                             By:_______________________________
                                                Name:
                                                Title:




                                      175
<PAGE>



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

     On this ___th day of ______________________, before me appeared
__________________________ to me personally known, who being by me duly sworn
did say that he/she is a ________________________ of PRUDENTIAL SECURITIES
SECURED FINANCING CORPORATION, a Delaware corporation and that he signed his
name thereto under authority of the board of directors of said corporation and
on behalf of such corporation.

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


                                                ________________________________
                                                NOTARY PUBLIC in and for said
                                                County and State

                                                My Commission expires:

                                                (stamp)

                                                (seal)

















                                      176
<PAGE>

STATE OF MISSOURI         )
                          )    ss.:
COUNTY OF                 )

     On this ___th day of ____________________________, before me appeared
____________________, to me personally known, who being by me duly sworn did say
that he/she is a __________________________ of National Realty Funding L.C., a
Missouri limited liability company, and that the foregoing instrument was signed
on behalf of said company by authority of its board of directors, and said
__________________ acknowledged said instrument to be the free act and deed of
said limited liability company.

                                                ________________________________
                                                NOTARY PUBLIC in and for said
                                                County and State

                                                My Commission expires:

                                                (stamp)

                                                (seal)

















                                      177
<PAGE>



STATE OF MISSOURI      )
                       )    ss.:
COUNTY OF              )

     On this ___th day of ____________________________, before me appeared
____________________, to me personally known, who being by me duly sworn did say
that he/she is a __________________________ of National Realty Funding L.C., a
Missouri limited liability company, and that the foregoing instrument was signed
on behalf of said company by authority of its board of directors, and said
__________________ acknowledged said instrument to be the free act and deed of
said limited liability company.

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

                                                ________________________________
                                                NOTARY PUBLIC in and for said
                                                County and State

                                                My Commission expires:

                                                (stamp)

                                                (seal)















                                      178
<PAGE>


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

     On this ___th day of __________________________, 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 The Chase Manhattan
Bank, a nationally chartered bank, 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 said
                                                County and State

                                                My Commission expires:

                                                (stamp)

                                                (seal)














This instrument prepared by:

____________________________
Name:
Address:



                                      179

<PAGE>

                                                                       EXHIBIT A

                              FORMS OF CERTIFICATES

                  THIS CLASS A-1 CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                   PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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.

                   SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").



                                     A-1-1
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                            SERIES 1999-C2, CLASS A-1


Initial Pass-Through Rate:  6.955%

First Distribution Date:                   Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate              Scheduled Final Distribution Date:
Balance of the Class A-1 Certificates:     June 15, 2008
$229,000,000

CUSIP: 74436JFA0                            Initial Certificate Balance of this
                                            Certificate: $200,000,000

No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-1 Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-2, Class A-EC1, Class A-EC2, Class B, Class
C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class
M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class A-1 Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes of federal income taxes,
state and local income and franchise taxes and other taxes imposed on or
measured by income.

                                     A-1-2
<PAGE>

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Prepayment Premiums, Yield Maintenance Charges and Excess Appraisal Reduction
Collections) then distributable to the Class A-1 Certificates for such
Distribution Date, all as more fully described in the Pooling and Servicing
Agreement. This Certificate is limited in right of payment to, among other
things, certain collections and recoveries in respect of the Mortgage Loans, as
more specifically set forth herein and in the Pooling and Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class A-1 Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class A-1
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class A-1 Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the aggregate
Certificate Balance or Notional Balance, as applicable, of which is at least
$25,000, or otherwise (b) by check mailed to such Certificateholder. The final
distribution on this Certificate shall be made in like manner upon presentation
and surrender of this Certificate at the location specified in the notice to
Certificateholders of such final distribution.

                                     A-1-3

<PAGE>

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any





                                     A-1-4


<PAGE>




of the Certificateholders, (i) to cure any ambiguity, (ii) to correct or
supplement any provisions therein that may be inconsistent with any other
provisions therein, (iii) to amend any provision thereof to the extent necessary
or desirable to maintain the rating or ratings assigned to each of the Classes
of Regular Certificates by each Rating Agency, or (iv) to make any other
provisions with respect to matters or questions arising under the Pooling and
Servicing Agreement, which shall not be inconsistent with the provisions of the
Pooling and Servicing Agreement and will not result in the downgrading,
withdrawal or qualification of the rating or ratings then assigned to any
outstanding Class of Certificates, as confirmed by each Rating Agency in writing
and, which, as evidenced by an Opinion of Counsel at the expense of the party
(other than the Trustee, unless such amendment modifies or otherwise relates
solely to the obligations, duties or rights of the Trustee) requesting such
amendment, shall not adversely affect in any material respect the interests of
any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given







                                     A-1-5

<PAGE>


to the Trustee and the Master Servicer, which notice the Trustee is required to
forward to Certificateholders in the manner set forth in the Pooling and
Servicing Agreement, to purchase all of the Mortgage Loans and all property
acquired in respect of any Mortgage Loan remaining in the Trust Fund, and
thereby effect termination of the Trust Fund and early retirement of the then
outstanding Certificates, on any Distribution Date on which the aggregate
Scheduled Principal Balance of the Mortgage Loans remaining in the Trust Fund is
less than 1% of the aggregate Scheduled Principal Balance of the Mortgage Loans
as of the Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


                                     A-1-6

<PAGE>


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

Dated: _____________________


                              THE CHASE MANHATTAN BANK, not in its individual
                              capacity but solely as Trustee


                              By:________________________________________
                                            Authorized Officer


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

                  This is the Class A-1 Certificate referred to in the Pooling
and Servicing Agreement.

Dated:  _____________________


                              THE CHASE MANHATTAN BANK, not in its individual
                              capacity but solely as Authenticating Agent


                              By: ________________________________________
                                            Authorized Officer


                                     A-1-7
<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


                                     A-1-8
<PAGE>

DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
_______ for the account of ___________________________________________________
account number ______________________ .

This information is provided by ___________________________ the Assignee(s)
named above, or ______________ as its (their) agent.


                                            By: __________________________



                                            ______________________________
                                            [Please print or type name(s)]



                                            ______________________________
                                            Title



                                            ______________________________
                                            Taxpayer Identification Number



                                     A-1-9
<PAGE>




                  THIS CLASS A-1 CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                     A-1-1
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                            SERIES 1999-C2, CLASS A-1


Initial Pass-Through Rate:  6.955%

First Distribution Date:                    Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate               Scheduled Final Distribution Date:
Balance of the Class A-1 Certificates:      June 15, 2008
$229,000,000

CUSIP: 74436JFA0                            Initial Certificate Balance of this
                                            Certificate: $29,000,000

No.:  2

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-1 Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-2, Class A-EC1, Class A-EC2, Class B, Class
C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class
M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class A-1 Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes of federal income taxes,
state and local income and franchise taxes and other taxes imposed on or
measured by income.


                                     A-1-2




<PAGE>


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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Prepayment Premiums, Yield Maintenance Charges and Excess Appraisal Reduction
Collections) then distributable to the Class A-1 Certificates for such
Distribution Date, all as more fully described in the Pooling and Servicing
Agreement. This Certificate is limited in right of payment to, among other
things, certain collections and recoveries in respect of the Mortgage Loans, as
more specifically set forth herein and in the Pooling and Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class A-1 Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class A-1
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class A-1 Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the aggregate
Certificate Balance or Notional Balance, as applicable, of which is at least
$25,000, or otherwise (b) by check mailed to such Certificateholder. The final
distribution on this Certificate shall be made in like manner upon presentation
and surrender of this Certificate at the location specified in the notice to
Certificateholders of such final distribution.



                                     A-1-3

<PAGE>

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any




                                     A-1-4





<PAGE>




of the Certificateholders, (i) to cure any ambiguity, (ii) to correct or
supplement any provisions therein that may be inconsistent with any other
provisions therein, (iii) to amend any provision thereof to the extent necessary
or desirable to maintain the rating or ratings assigned to each of the Classes
of Regular Certificates by each Rating Agency, or (iv) to make any other
provisions with respect to matters or questions arising under the Pooling and
Servicing Agreement, which shall not be inconsistent with the provisions of the
Pooling and Servicing Agreement and will not result in the downgrading,
withdrawal or qualification of the rating or ratings then assigned to any
outstanding Class of Certificates, as confirmed by each Rating Agency in writing
and, which, as evidenced by an Opinion of Counsel at the expense of the party
(other than the Trustee, unless such amendment modifies or otherwise relates
solely to the obligations, duties or rights of the Trustee) requesting such
amendment, shall not adversely affect in any material respect the interests of
any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given



                                     A-1-5





<PAGE>




to the Trustee and the Master Servicer, which notice the Trustee is required to
forward to Certificateholders in the manner set forth in the Pooling and
Servicing Agreement, to purchase all of the Mortgage Loans and all property
acquired in respect of any Mortgage Loan remaining in the Trust Fund, and
thereby effect termination of the Trust Fund and early retirement of the then
outstanding Certificates, on any Distribution Date on which the aggregate
Scheduled Principal Balance of the Mortgage Loans remaining in the Trust Fund is
less than 1% of the aggregate Scheduled Principal Balance of the Mortgage Loans
as of the Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


                                     A-1-6

<PAGE>


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

Dated: _____________________


                                THE CHASE MANHATTAN BANK, not in its individual
                                capacity but solely as Trustee


                                By:________________________________________
                                             Authorized Officer


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

                  This is the Class A-1 Certificate referred to in the Pooling
and Servicing Agreement.

Dated:  _____________________


                                THE CHASE MANHATTAN BANK, not in its individual
                                capacity but solely as Authenticating Agent


                                By: ________________________________________
                                             Authorized Officer

                                     A-1-7
<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

                                     A-1-8
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
______________________________________ for the account of ____________________
_________________________ account number ________________________________.

This information is provided by _____________________________  the Assignee(s)
named above, or ______________________________ as its (their) agent.


                                By: _______________________________



                                ___________________________________
                                [Please print or type name(s)]



                                ___________________________________
                                Title



                                ___________________________________
                                Taxpayer Identification Number



                                     A-1-9
<PAGE>

                  THIS CLASS A-2 CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

             PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS
AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE BALANCE OF THIS
CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET
FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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.

             SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                      A-2-1
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                            SERIES 1999-C2, CLASS A-2


Initial Pass-Through Rate: 7.193%

First Distribution Date:                  Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate             Scheduled Final Distribution Date:
Balance of the Class A-2 Certificates:    April 15, 2009
$396,880,000

CUSIP: 74436JFB8                          Initial Certificate Balance of this
                                          Certificate: $200,000,000
No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-2 Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-EC1, Class A-EC2, Class B, Class
C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class
M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class A-2 Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes



                                     A-2-2


<PAGE>




of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Prepayment Premiums, Yield Maintenance Charges and Excess Appraisal Reduction
Collections) then distributable to the Class A-2 Certificates for such
Distribution Date, all as more fully described in the Pooling and Servicing
Agreement. This Certificate is limited in right of payment to, among other
things, certain collections and recoveries in respect of the Mortgage Loans, as
more specifically set forth herein and in the Pooling and Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class A-2 Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class A-2
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class A-2 Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the





                                     A-2-3




<PAGE>


aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.


                                     A-2-4


<PAGE>


                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided,




                                     A-2-5


<PAGE>


however, that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-2-6
<PAGE>


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

Dated:  ___________________


                               THE CHASE MANHATTAN BANK, not in its
                               individual capacity but solely as Trustee



                               By: _______________________________________
                                              Authorized Officer


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

                  This is the Class A-2 Certificate referred to in the Pooling
and Servicing Agreement.

Dated: ___________________


                               THE CHASE MANHATTAN BANK, not in its
                               individual capacity but solely as
                               Authenticating Agent



                               By: _______________________________________
                                              Authorized Officer


                                     A-2-7
<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

                                     A-2-8
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
_____________________________________________________________________________
__________________________________________________________ for the account of
____________________________________________________________ account number
________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ___________________________________ as its (their) agent.



                                      By: __________________________________





                                      ______________________________________
                                      [Please print or type name(s)]




                                      ______________________________________
                                      Title



                                      _____________________________________
                                      Taxpayer Identification Number






                                     A-2-9


<PAGE>


                  THIS CLASS A-2 CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

             PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS
AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE BALANCE OF THIS
CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET
FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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.

             SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                     A-2-1
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                            SERIES 1999-C2, CLASS A-2


Initial Pass-Through Rate: 7.193%

First Distribution Date:                 Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate            Scheduled Final Distribution Date:
Balance of the Class A-2 Certificates:   April 15, 2009
$396,880,000

CUSIP: 74436JFB8                         Initial Certificate Balance of this
                                         Certificate: $196,880,000
No.:  2

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-2 Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-EC1, Class A-EC2, Class B, Class
C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class
M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class A-2 Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes





                                     A-2-2




<PAGE>




of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Prepayment Premiums, Yield Maintenance Charges and Excess Appraisal Reduction
Collections) then distributable to the Class A-2 Certificates for such
Distribution Date, all as more fully described in the Pooling and Servicing
Agreement. This Certificate is limited in right of payment to, among other
things, certain collections and recoveries in respect of the Mortgage Loans, as
more specifically set forth herein and in the Pooling and Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class A-2 Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class A-2
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class A-2 Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the




                                     A-2-3





<PAGE>



aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.



                                     A-2-4



<PAGE>



                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided,





                                     A-2-5



<PAGE>


however, that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


                                      A-2-6

<PAGE>


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

Dated:  ___________________


                            THE CHASE MANHATTAN BANK, not in its
                            individual capacity but solely as Trustee



                            By: __________________________________________
                                          Authorized Officer


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

                  This is the Class A-2 Certificate referred to in the Pooling
and Servicing Agreement.

Dated: ___________________


                            THE CHASE MANHATTAN BANK, not in its
                            individual capacity but solely as
                            Authenticating Agent



                            By: ___________________________________________
                                          Authorized Officer





                                     A-2-7




<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

                                     A-2-8
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
_____________________________________________________________________________
________________________  for the account of ________________________________
__________________ account number ______________________________________.

This information is provided by ________________________ the Assignee(s) named
above, or _________________________ as its (their) agent.


                                 By: ____________________________________




                                 ________________________________________
                                 [Please print or type name(s)]



                                 ________________________________________
                                 Title



                                 ________________________________________
                                 Taxpayer Identification Number



                                     A-2-9
<PAGE>


                  THIS CLASS A-EC1 CERTIFICATE DOES NOT REPRESENT AN OBLIGATION
OF OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE 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 IN RESPECT OF THE CERTIFICATE BALANCES OF
OTHER CLASSES OF CERTIFICATES WHICH ARE THE BASIS FOR THE CLASS A-EC1 NOTIONAL
BALANCE ARE PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE
OUTSTANDING CLASS A-EC1 NOTIONAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE
LESS THAN THE INITIAL CLASS A-EC1 NOTIONAL BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE CLASS A-EC1 CERTIFICATES ARE INTEREST ONLY CERTIFICATES
AND WILL BE ENTITLED ONLY TO DISTRIBUTIONS OF INTEREST ACCRUED ON THE CLASS
A-EC1 NOTIONAL BALANCE AT THE APPLICABLE PASS-THROUGH RATE, AND CERTAIN
PREPAYMENT PREMIUMS AND YIELD MAINTENANCE CHARGES AS SET FORTH IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE










                                     A-3-1
<PAGE>

"1933 ACT"), OR ANY STATE OR FOREIGN SECURITIES LAW. THE HOLDER HEREOF, BY
PURCHASING THIS CERTIFICATE, AGREES THAT THIS CERTIFICATE MAY BE REOFFERED,
RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE 1933 ACT
AND OTHER APPLICABLE LAWS AND ONLY (A)(1) PURSUANT TO RULE 144A UNDER THE 1933
ACT TO AN INSTITUTIONAL INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB")
PURCHASING FOR ITS OWN ACCOUNT OR A PERSON PURCHASING FOR THE ACCOUNT OF A QIB,
WHOM THE HOLDER HAS INFORMED, IN EACH CASE, THAT THE REOFFER, RESALE, PLEDGE OR
OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A OR (2) TO AN INSTITUTION
THAT IS AN "ACCREDITED INVESTOR" WITHIN THE MEANING OF RULE 501(A)(1), (2), (3)
OR (7) OF REGULATION D UNDER THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 22, 1999. BASED ON ITS
ISSUE PRICE OF __________% OF THE INITIAL CLASS A-EC1 NOTIONAL BALANCE,
INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY EQUAL TO
ALL DISTRIBUTIONS OF INTEREST HEREON, THIS CERTIFICATE IS ISSUED WITH ORIGINAL
ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS CERTIFICATE
PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT
ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM DATED JULY 22, 1999
WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL CLASS A-EC1
NOTIONAL BALANCE IS APPROXIMATELY _________%; (II) THE ANNUAL YIELD OF THIS
CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY ________%; AND
(III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD (JULY, 1999) AS A
PERCENTAGE OF THE INITIAL CLASS A-EC1 NOTIONAL BALANCE, CALCULATED USING THE
METHOD PRESCRIBED

                                     A-3-2

<PAGE>

IN SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS
DEFINED IN THE PROSPECTUS DATED__________ __, 1999), IS APPROXIMATELY ______%.

                                     A-3-3


<PAGE>

              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                           SERIES 1999-C2, CLASS A-EC1


Initial Pass-Through Rate: 0.518%

First Distribution Date:                 Cut-off Date: July 1, 1999
August 17, 1999


Aggregate Initial Class A-EC1 Notional   Scheduled Final Distribution Date:
Balance:                                 N/A
$869,289,765

CUSIP: 74436JFH5                         Initial Percentage Interest Evidenced
                                         Hereby:
                                         [50%]  ($869,289,765)

No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-EC1 Certificates. The Trust Fund, described
more fully below, consists primarily of a pool of commercial Mortgage Loans
secured by commercial and multifamily 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 and Servicing
Agreement dated as of July 1, 1999 (the "Pooling and Servicing Agreement"), by
and among Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC2, Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class N, Class O, Class R-I, Class R-II and Class R-III Certificates (together
with the Class A-EC1 Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with




                                     A-3-4




<PAGE>


the treatment of, this Certificate in accordance with the preceding sentence for
purposes of federal income taxes, state and local income and franchise taxes and
other taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any interest and any Prepayment
Premiums, Yield Maintenance Charges or Excess Appraisal Reduction Collections
then distributable to the Class A-EC1 Certificates for such Distribution Date,
all as more fully described in the Pooling and Servicing Agreement. This
Certificate is limited in right of payment to, among other things, certain
collections and recoveries in respect of the Mortgage Loans, as more
specifically set forth herein and in the Pooling and Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class A-EC1 Certificates during
each Interest Accrual Period (as defined below) at a rate equal to the Class
A-EC1 Pass-Through Rate on the outstanding Class A-EC1 Notional Balance. All
calculations of interest on the Class A-EC1 Certificates will be made on the
basis of a 360-day year consisting of twelve 30-day months. The "Interest
Accrual Period" with respect to any Distribution Date is the calendar month
preceding the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States having
appropriate facilities therefor, if such Certificateholder provides the Trustee
with wiring instructions no less than five Business



                                     A-3-5




<PAGE>




Days prior to the related Record Date and is the registered owner of
Certificates the aggregate Certificate Balance or Notional Balance, as
applicable, of which is at least $25,000, or otherwise (b) by check mailed to
such Certificateholder. The final distribution on this Certificate shall be made
in like manner upon presentation and surrender of this Certificate at the
location specified in the notice to Certificateholders of such final
distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding Notional
balance of the same Class in authorized denominations will be executed by the
Trustee or the Authenticating Agent and authenticated by the Authenticating
Agent and delivered by the Certificate Registrar to the designated transferee or
transferees.

                  The Class A-EC1 Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom




                                     A-3-6



<PAGE>



the Initial Investor has informed, in each case, that the reoffer, resale,
pledge or other transfer is being made in reliance on Rule 144A, (B) to certain
institutional "accredited investors" within the meaning of Rule
501(a)(1),(2),(3) or (7) of Regulation D under the Securities Act or (C)
pursuant to an exemption from, or in a transaction not subject to, the
registration requirements of the Securities Act and applicable state securities
laws.

                  Each prospective transferee of a Class A-EC1 Certificate will
be required to deliver to the Depositor, the Certificate Registrar and the
Trustee a transferee representation letter, substantially in the form set forth
in the Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in




                                     A-3-7




<PAGE>




any manner or eliminating any of the provisions of the Pooling and Servicing
Agreement or of modifying in any manner the rights of the Certificateholders;
provided, however, that no such amendment shall: (i) reduce in any manner the
amount of, or delay the timing of, payments received on Mortgage Loans which are
required to be distributed on any Certificate without the consent of each
affected Certificateholder; (ii) change the percentages of Voting Rights of
Holders of Certificates which are required to consent to any action or inaction
under the Pooling and Servicing Agreement, without the consent of the Holders of
all Certificates then outstanding; or (ii) alter the servicing standard set
forth in the Pooling and Servicing Agreement or the obligations of the Master
Servicer or the Trustee to make a P&I Advance or Property Advance without the
consent of the Holders of all Certificates representing all of the Voting Rights
of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii)



                                     A-3-8





<PAGE>



the sale of assets of the Trust Fund after the Certificate Balances and Notional
Balances of all the Certificates (other than the Class R-I, Class R-II and Class
R-III Certificates) have been reduced to zero under circumstances set forth in
the Pooling and Servicing Agreement. In no event, however, will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the last surviving descendant(s) of Joseph P.
Kennedy, the late ambassador of the United States to the Court of St. James'
living on the date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-3-9
<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Class A-EC1
Certificate to be duly executed.

Dated:  ___________________


                          THE CHASE MANHATTAN BANK, not in its
                          individual capacity but solely as Trustee



                          By: _____________________________________________
                                         Authorized Officer


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

                  This is the Class A-EC1 Certificate referred to in the Pooling
and Servicing Agreement.

Dated:  ___________________


                         THE CHASE MANHATTAN BANK, not in its
                         individual capacity but solely as Authenticating Agent



                         By: _________________________________________________
                                         Authorized Officer

                                     A-3-10
<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-EC1 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-EC1
Certificate of the entire Percentage Interest represented by the within Class
A-EC1 Certificates to the above-named Assignee(s) and to deliver such Class
A-EC1 Certificate to the following address:



_____________________________________________


_____________________________________________



Date: ____________________________ ___________________________________________
                                   Signature by or on behalf of Assignor(s)



                                   ___________________________________________
                                   Taxpayer Identification Number


                                     A-3-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
________________________ for the account of __________________________________
______________________ account number ______________________________________.

This information is provided by ________________________ the Assignee(s) named
above, or _________________________________ as its (their) agent.


                                       By: ____________________________________



                                       ________________________________________
                                       [Please print or type name(s)]



                                       _______________________________________
                                       Title



                                       _______________________________________
                                       Taxpayer Identification Number


                                     A-3-12
<PAGE>

                  THIS CLASS A-EC2 CERTIFICATE DOES NOT REPRESENT AN OBLIGATION
OF OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE 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 IN RESPECT OF THE CERTIFICATE BALANCES OF
OTHER CLASSES OF CERTIFICATES WHICH ARE THE BASIS FOR THE CLASS A-EC2 NOTIONAL
BALANCE ARE PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE
OUTSTANDING CLASS A-EC2 NOTIONAL BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE
LESS THAN THE INITIAL CLASS A-EC2 NOTIONAL BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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.

                   SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE CLASS A-EC2 CERTIFICATES ARE INTEREST ONLY CERTIFICATES
AND WILL BE ENTITLED ONLY TO DISTRIBUTIONS OF INTEREST ACCRUED ON THE CLASS
A-EC2 NOTIONAL BALANCE AT THE APPLICABLE PASS-THROUGH RATE, AND CERTAIN
PREPAYMENT PREMIUMS AND YIELD MAINTENANCE CHARGES AS SET FORTH IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE





                                     A-4-1




<PAGE>


"1933 ACT"), OR ANY STATE OR FOREIGN SECURITIES LAW. THE HOLDER HEREOF, BY
PURCHASING THIS CERTIFICATE, AGREES THAT THIS CERTIFICATE MAY BE REOFFERED,
RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE 1933 ACT
AND OTHER APPLICABLE LAWS AND ONLY (A)(1) PURSUANT TO RULE 144A UNDER THE 1933
ACT TO AN INSTITUTIONAL INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A
QUALIFIED INSTITUTIONAL BUYER, WITHIN THE MEANING OF RULE 144A (A "QIB")
PURCHASING FOR ITS OWN ACCOUNT OR A PERSON PURCHASING FOR THE ACCOUNT OF A QIB,
WHOM THE HOLDER HAS INFORMED, IN EACH CASE, THAT THE REOFFER, RESALE, PLEDGE OR
OTHER TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A OR (2) TO AN INSTITUTION
THAT IS AN "ACCREDITED INVESTOR" WITHIN THE MEANING OF RULE 501(A)(1), (2), (3)
OR (7) OF REGULATION D UNDER THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 22, 1999. BASED ON ITS
ISSUE PRICE OF __________% OF THE INITIAL CLASS A-EC2 NOTIONAL BALANCE,
INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT MATURITY EQUAL TO
ALL DISTRIBUTIONS OF INTEREST HEREON, THIS CERTIFICATE IS ISSUED WITH ORIGINAL
ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS CERTIFICATE
PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE PREPAYMENT
ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM DATED JULY __, 1999
WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL CLASS A-EC2
NOTIONAL BALANCE IS APPROXIMATELY _________%; (II) THE ANNUAL YIELD OF THIS
CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY ________%; AND
(III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD (JULY, 1999) AS A
PERCENTAGE OF THE INITIAL CLASS A-EC2 NOTIONAL BALANCE, CALCULATED USING THE
METHOD PRESCRIBED




                                     A-4-2




<PAGE>



IN SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE
PROSPECTUS DATED__________ __, 1999), IS APPROXIMATELY ______%.





                                     A-4-3


<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                           SERIES 1999-C2, CLASS A-EC2

Initial Pass-Through Rate: 0.550%

First Distribution Date:                 Cut-off Date: July 1, 1999
August 17, 1999


Aggregate Initial Class A-EC2 Notional   Scheduled Final Distribution Date:
Balance:                                 N/A
$97,798,765

CUSIP: 74436JFU6                         Initial Percentage Interest Evidenced
                                         Hereby:
                                         [50%]  ($97,798,765)

No.:  __

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-EC2 Certificates. The Trust Fund, described
more fully below, consists primarily of a pool of commercial Mortgage Loans
secured by commercial and multifamily 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 and Servicing
Agreement dated as of July 1, 1999 (the "Pooling and Servicing Agreement"), by
and among Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M,
Class N, Class O, Class R-I, Class R-II and Class R-III Certificates (together
with the Class A-EC2 Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes




                                     A-4-4




<PAGE>

of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any interest and any Prepayment
Premiums, Yield Maintenance Charges or Excess Appraisal Reduction Collections
then distributable to the Class A-EC2 Certificates for such Distribution Date,
all as more fully described in the Pooling and Servicing Agreement. This
Certificate is limited in right of payment to, among other things, certain
collections and recoveries in respect of the Mortgage Loans, as more
specifically set forth herein and in the Pooling and Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class A-EC2 Certificates during
each Interest Accrual Period (as defined below) at a rate equal to the Class
A-EC2 Pass-Through Rate on the outstanding Class A-EC2 Notional Balance. All
calculations of interest on the Class A-EC2 Certificates will be made on the
basis of a 360-day year consisting of twelve 30-day months. The "Interest
Accrual Period" with respect to any Distribution Date is the calendar month
preceding the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the






                                     A-4-5






<PAGE>


aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding Notional
balance of the same Class in authorized denominations will be executed by the
Trustee or the Authenticating Agent and authenticated by the Authenticating
Agent and delivered by the Certificate Registrar to the designated transferee or
transferees.

                  The Class A-EC2 Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has informed, in
each case, that the reoffer, resale, pledge or other



                                     A-4-6




<PAGE>



transfer is being made in reliance on Rule 144A, (B) to certain institutional
"accredited investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of
Regulation D under the Securities Act or (C) pursuant to an exemption from, or
in a transaction not subject to, the registration requirements of the Securities
Act and applicable state securities laws.

                  Each prospective transferee of a Class A-EC2 Certificate will
be required to deliver to the Depositor, the Certificate Registrar and the
Trustee a transferee representation letter, substantially in the form set forth
in the Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement







                                     A-4-7




<PAGE>




or of modifying in any manner the rights of the Certificateholders; provided,
however, that no such amendment shall: (i) reduce in any manner the amount of,
or delay the timing of, payments received on Mortgage Loans which are required
to be distributed on any Certificate without the consent of each affected
Certificateholder; (ii) change the percentages of Voting Rights of Holders of
Certificates which are required to consent to any action or inaction under the
Pooling and Servicing Agreement, without the consent of the Holders of all
Certificates then outstanding; or (ii) alter the servicing standard set forth in
the Pooling and Servicing Agreement or the obligations of the Master Servicer or
the Trustee to make a P&I Advance or Property Advance without the consent of the
Holders of all Certificates representing all of the Voting Rights of the Class
or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances






                                     A-4-8



<PAGE>





of all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-4-9
<PAGE>


                  IN WITNESS WHEREOF, the Trustee has caused this Class A-EC2
Certificate to be duly executed.

Dated:  ___________________


                          THE CHASE MANHATTAN BANK, not in its
                          individual capacity but solely as Trustee



                          By: ____________________________________________
                                           Authorized Officer


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

                  This is the Class A-EC2 Certificate referred to in the Pooling
and Servicing Agreement.

Dated:  ___________________


                         THE CHASE MANHATTAN BANK, not in its
                         individual capacity but solely as Authenticating Agent



                         By: ____________________________________________
                                           Authorized Officer




                                     A-4-10
<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-EC2 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-EC2
Certificate of the entire Percentage Interest represented by the within Class
A-EC2 Certificates to the above-named Assignee(s) and to deliver such Class
A-EC2 Certificate to the following address:



____________________________________


____________________________________


Date: ______________________________   ________________________________________
                                       Signature by or on behalf of Assignor(s)




                                       ________________________________________
                                       Taxpayer Identification Number




                                     A-4-11
<PAGE>


                  THIS CLASS B CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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 OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY. ANY TRANSFER FAILING TO MEET THE
REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND OF NO EFFECT.




                                     A-5-1



<PAGE>


                  THE CLASS B CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").












                                     A-5-2


<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS B


Initial Pass-Through Rate: 7.518%

First Distribution Date:                    Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate               Scheduled Final Distribution Date:
Balance of the Class B Certificates:        April 15, 2009
$41,293,000

CUSIP:74436JFC6                             Initial Certificate Balance of this
                                            Certificate: $41,293,000
No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class B Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class B Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes





                                     A-5-3



<PAGE>


of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class B
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class B Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class B
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class B Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the




                                     A-5-4



<PAGE>



aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class B Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or




                                     A-5-5




<PAGE>


local law which is, to a material extent, similar to the foregoing provisions of
ERISA or the Code ("Similar Law") (each, a "benefit plan"), or (b) an entity,
including an insurance company separate account or an insurance company general
account if the assets in any such accounts constitute "plan assets" for purposes
of Regulation Section 2510.3-101 of ERISA, whose underlying assets include
benefit plan assets by reason of a benefit plan's investment in the entity. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  If definitive Class B Certificates are issued, each
prospective transferee thereof will be required to deliver to the Depositor, the
Certificate Registrar and the Trustee a transferee representation letter,
substantially in the form set forth in the Pooling and Servicing Agreement
referred to herein, affirming facts substantiating that the foregoing transfer
restrictions have been satisfied. Any transfer failing to meet the requirements
as set forth above shall be void and of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less






                                     A-5-6







<PAGE>



than 66-2/3% of the aggregate Voting Rights allocated to each Class of
Certificates affected by the amendment for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of the Pooling
and Servicing Agreement or of modifying in any manner the rights of the
Certificateholders; provided, however, that no such amendment shall: (i) reduce
in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of each affected Certificateholder; (ii) change the percentages of
Voting Rights of Holders of Certificates which are required to consent to any
action or inaction under the Pooling and Servicing Agreement, without the
consent of the Holders of all Certificates then outstanding; or (ii) alter the
servicing standard set forth in the Pooling and Servicing Agreement or the
obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of





                                     A-5-7



<PAGE>




foreclosure with respect to the Mortgage Loans and the remittance to the
Certificateholders of all funds due under the Pooling and Servicing Agreement;
or (iii) the sale of assets of the Trust Fund after the Certificate Balances and
Notional Balances of all the Certificates (other than the Class R-I, Class R-II
and Class R-III Certificates) have been reduced to zero under circumstances set
forth in the Pooling and Servicing Agreement. In no event, however, will the
trust created by the Pooling and Servicing Agreement continue beyond the
expiration of 21 years from the death of the last surviving descendant(s) of
Joseph P. Kennedy, the late ambassador of the United States to the Court of St.
James' living on the date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.









                                     A-5-8

<PAGE>


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

Dated:  ____________________


                        THE CHASE MANHATTAN BANK, not in its
                        individual capacity but solely as Trustee



                        By: ___________________________________________
                                       Authorized Officer


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

                  This is the Class B Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ____________________


                        THE CHASE MANHATTAN BANK, not in its
                        individual capacity but solely as Authenticating Agent



                        By: __________________________________________________
                                       Authorized Officer

                                     A-5-9
<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

                                     A-5-10
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ________________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
_______________________________________________________________________________
____________________________________ for the account of _______________________
____________________________ account number _____________________________.

This information is provided by ____________________ the Assignee(s) named
above, or as its (their) agent.


                                     By: ___________________________________



                                     _______________________________________
                                     [Please print or type name(s)]



                                     _______________________________________
                                     Title



                                     _______________________________________
                                     Taxpayer Identification Number



                                     A-5-11


<PAGE>


                  THIS CLASS C CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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 OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY. ANY TRANSFER FAILING TO MEET THE
REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND OF NO EFFECT.


                                     A-6-1


<PAGE>


                  THE CLASS C CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                     A-6-2
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS C


Initial Pass-Through Rate: 7.715%

First Distribution Date:             Cut-off Date: July  1, 1999
August 17, 1999

Aggregate Initial Certificate        Scheduled Final Distribution Date:
Balance of the Class C Certificates: May 15, 2009
$45,639,00

CUSIP 74436JFD4                      Initial Certificate
                                     Balance of this Certificate: $45,639,000
No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class C Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class C Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes




                                     A-6-3



<PAGE>


of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class C
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                   The Holder hereof by its acceptance of this Certificate
agrees to look solely to the assets of the Trust Fund as provided in the Pooling
and Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class C Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class C
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class C Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the




                                     A-6-4




<PAGE>



aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class C Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or





                                     A-6-5






<PAGE>



local law which is, to a material extent, similar to the foregoing provisions of
ERISA or the Code ("Similar Law") (each, a "benefit plan"), or (b) an entity,
including an insurance company separate account or an insurance company general
account if the assets in any such accounts constitute "plan assets" for purposes
of Regulation Section 2510.3-101 of ERISA, whose underlying assets include
benefit plan assets by reason of a benefit plan's investment in the entity.

                  If definitive Class C Certificates are issued, each
prospective transferee thereof will be required to deliver to the Depositor, the
Certificate Registrar and the Trustee a transferee representation letter,
substantially in the form set forth in the Pooling and Servicing Agreement
referred to herein, affirming facts substantiating that the foregoing transfer
restrictions have been satisfied. Any transfer failing to meet the requirements
as set forth above shall be void and of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates



                                     A-6-6






<PAGE>

affected by the amendment for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of the Pooling and
Servicing Agreement or of modifying in any manner the rights of the
Certificateholders; provided, however, that no such amendment shall: (i) reduce
in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of each affected Certificateholder; (ii) change the percentages of
Voting Rights of Holders of Certificates which are required to consent to any
action or inaction under the Pooling and Servicing Agreement, without the
consent of the Holders of all Certificates then outstanding; or (ii) alter the
servicing standard set forth in the Pooling and Servicing Agreement or the
obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the









                                     A-6-7





<PAGE>




Certificateholders of all funds due under the Pooling and Servicing Agreement;
or (iii) the sale of assets of the Trust Fund after the Certificate Balances and
Notional Balances of all the Certificates (other than the Class R-I, Class R-II
and Class R-III Certificates) have been reduced to zero under circumstances set
forth in the Pooling and Servicing Agreement. In no event, however, will the
trust created by the Pooling and Servicing Agreement continue beyond the
expiration of 21 years from the death of the last surviving descendant(s) of
Joseph P. Kennedy, the late ambassador of the United States to the Court of St.
James' living on the date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-6-8
<PAGE>


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

Dated:  ____________________


                                 THE CHASE MANHATTAN BANK, not in its
                                 individual capacity but solely as Trustee



                                 By: ________________________________________
                                                Authorized Officer


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

                  This is the Class C Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  _____________________


                                THE CHASE MANHATTAN BANK, not in its
                                individual capacity but solely as
                                Authenticating Agent



                                By: ________________________________________
                                               Authorized Officer

                                     A-6-9
<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








                                     A-6-10
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
________________________ for the account of __________________________________
____________________ account number ______________________________________.

This information is provided by ____________________ the Assignee(s) named
above, or _____________________________ as its (their) agent.


                                    By: ______________________________


                                    __________________________________
                                    [Please print or type name(s)]



                                    ___________________________________
                                    Title



                                    ___________________________________
                                    Taxpayer Identification Number








                                     A-6-11

<PAGE>


                  THIS CLASS D CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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 OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY. ANY TRANSFER FAILING TO MEET THE
REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND OF NO EFFECT.



                                     A-7-1


<PAGE>

                  THE CLASS D CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                                     A-7-2

<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS D


Initial Pass-Through Rate: 7.741%

First Distribution Date:               Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Class Certificate    Scheduled Final Distribution Date:
Balance of the Class D Certificates:   June 15, 2009
$13,040,000

CUSIP: 74436UJFE2                      Initial Certificate
                                       Balance of this Certificate: $13,040,000
No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class D Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class D Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes






                                     A-7-3




<PAGE>

of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August , 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class D
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class D Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class D
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class D Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the





                                     A-7-4


<PAGE>


aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class D Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or






                                     A-7-5




<PAGE>


local law which is, to a material extent, similar to the foregoing provisions of
ERISA or the Code ("Similar Law") (each, a "benefit plan"), or (b) an entity,
including an insurance company separate account or an insurance company general
account if the assets in any such accounts constitute "plan assets" for purposes
of Regulation Section 2510.3-101 of ERISA, whose underlying assets include
benefit plan assets by reason of a benefit plan's investment in the entity.

                  If definitive Class D Certificates are issued, each
prospective transferee thereof will be required to deliver to the Depositor, the
Certificate Registrar and the Trustee a transferee representation letter,
substantially in the form set forth in the Pooling and Servicing Agreement
referred to herein, affirming facts substantiating that the foregoing transfer
restrictions have been satisfied. Any transfer failing to meet the requirements
as set forth above shall be void and of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates






                                     A-7-6






<PAGE>



affected by the amendment for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of the Pooling and
Servicing Agreement or of modifying in any manner the rights of the
Certificateholders; provided, however, that no such amendment shall: (i) reduce
in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of each affected Certificateholder; (ii) change the percentages of
Voting Rights of Holders of Certificates which are required to consent to any
action or inaction under the Pooling and Servicing Agreement, without the
consent of the Holders of all Certificates then outstanding; or (ii) alter the
servicing standard set forth in the Pooling and Servicing Agreement or the
obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the





                                     A-7-7






<PAGE>

Certificateholders of all funds due under the Pooling and Servicing Agreement;
or (iii) the sale of assets of the Trust Fund after the Certificate Balances and
Notional Balances of all the Certificates (other than the Class R-I, Class R-II
and Class R-III Certificates) have been reduced to zero under circumstances set
forth in the Pooling and Servicing Agreement. In no event, however, will the
trust created by the Pooling and Servicing Agreement continue beyond the
expiration of 21 years from the death of the last surviving descendant(s) of
Joseph P. Kennedy, the late ambassador of the United States to the Court of St.
James' living on the date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-7-8
<PAGE>


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

Dated:  ____________________


                                THE CHASE MANHATTAN BANK, not in its
                                individual capacity but solely as Trustee



                                By: ______________________________________
                                           Authorized Officer


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

                  This is the Class D Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ____________________


                                THE CHASE MANHATTAN BANK, not in its
                                individual capacity but solely as
                                Authenticating Agent



                                By: _____________________________________
                                            Authorized Officer




                                     A-7-9
<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






                                     A-7-10




<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
_______________________________________________________________________________
___________________________________________ for the account of ________________
_______________________________ account number ___________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ___________________________ as its (their) agent.


                               By: ____________________________________



                               ________________________________________
                               [Please print or type name(s)]



                               _________________________________________
                               Title



                               _________________________________________
                               Taxpayer Identification Number






                                     A-7-11





<PAGE>

                  THIS CLASS E CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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 OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY. ANY TRANSFER FAILING TO MEET THE
REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND OF NO EFFECT.




                                     A-8-1



<PAGE>

                  THE CLASS E CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                     A-8-2
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS E


Initial Pass-Through Rate: 7.741%

First Distribution Date:                Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Class Certificate     Scheduled Final Distribution Date:
Balance of the Class D Certificates:    June 15, 2009
$30,426,000

CUSIP: 74436JFF9                        Initial Certificate
                                        Balance of this Certificate: $30,426,000
No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class D Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class F, Class G, Class H, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class D Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes







                                     A-8-3






<PAGE>


of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August , 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class E
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class E Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class E
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class E Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the



                                     A-8-4

<PAGE>

aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class E Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or





                                     A-8-5




<PAGE>

local law which is, to a material extent, similar to the foregoing provisions of
ERISA or the Code ("Similar Law") (each, a "benefit plan"), or (b) an entity,
including an insurance company separate account or an insurance company general
account if the assets in any such accounts constitute "plan assets" for purposes
of Regulation Section 2510.3-101 of ERISA, whose underlying assets include
benefit plan assets by reason of a benefit plan's investment in the entity.

                  If definitive Class E Certificates are issued, each
prospective transferee thereof will be required to deliver to the Depositor, the
Certificate Registrar and the Trustee a transferee representation letter,
substantially in the form set forth in the Pooling and Servicing Agreement
referred to herein, affirming facts substantiating that the foregoing transfer
restrictions have been satisfied. Any transfer failing to meet the requirements
as set forth above shall be void and of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates



                                     A-8-6




<PAGE>


affected by the amendment for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of the Pooling and
Servicing Agreement or of modifying in any manner the rights of the
Certificateholders; provided, however, that no such amendment shall: (i) reduce
in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of each affected Certificateholder; (ii) change the percentages of
Voting Rights of Holders of Certificates which are required to consent to any
action or inaction under the Pooling and Servicing Agreement, without the
consent of the Holders of all Certificates then outstanding; or (ii) alter the
servicing standard set forth in the Pooling and Servicing Agreement or the
obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the




                                     A-8-7




<PAGE>

Certificateholders of all funds due under the Pooling and Servicing Agreement;
or (iii) the sale of assets of the Trust Fund after the Certificate Balances and
Notional Balances of all the Certificates (other than the Class R-I, Class R-II
and Class R-III Certificates) have been reduced to zero under circumstances set
forth in the Pooling and Servicing Agreement. In no event, however, will the
trust created by the Pooling and Servicing Agreement continue beyond the
expiration of 21 years from the death of the last surviving descendant(s) of
Joseph P. Kennedy, the late ambassador of the United States to the Court of St.
James' living on the date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-8-8
<PAGE>


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

Dated:  ____________________


                       THE CHASE MANHATTAN BANK, not in its
                       individual capacity but solely as Trustee



                       By: _______________________________________
                                       Authorized Officer


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

                  This is the Class E Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ____________________


                      THE CHASE MANHATTAN BANK, not in its
                      individual capacity but solely as Authenticating Agent



                      By: ________________________________________
                                        Authorized Officer






                                     A-8-9


<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

                                     A-8-10
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
______________________________________________________________________________
for the account of ____________________________________________________________
account number ______________________________________.

This information is provided by ____________________________ the Assignee(s)
named above, or ____________________________ as its (their) agent.


                               By: _____________________________



                               __________________________________
                               [Please print or type name(s)]



                               __________________________________
                               Title



                               __________________________________
                               Taxpayer Identification Number






                                     A-8-11
<PAGE>


                  THIS CLASS F CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC")
TO THE CERTIFICATE REGISTRAR FOR THE CERTIFICATES 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 OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY. ANY TRANSFER FAILING TO MEET THE
REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND OF NO EFFECT.


                                     A-9-1


<PAGE>


                  THE CLASS F CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                     A-9-2
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS F


Initial Pass-Through Rate: 7.741%

First Distribution Date:                Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Class Certificate     Scheduled Final Distribution Date:
Balance of the Class D Certificates:    June 15, 2010
$15,213,000

CUSIP: 74436JFG7                        Initial Certificate
                                        Balance of this Certificate: $15,213,000
No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class D Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class G, Class H, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class D Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes



                                     A-9-3




<PAGE>




of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August , 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class F
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class F Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class F
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class F Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the





                                     A-9-4



<PAGE>

aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class F Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or





                                     A-9-5





<PAGE>


local law which is, to a material extent, similar to the foregoing provisions of
ERISA or the Code ("Similar Law") (each, a "benefit plan"), or (b) an entity,
including an insurance company separate account or an insurance company general
account if the assets in any such accounts constitute "plan assets" for purposes
of Regulation Section 2510.3-101 of ERISA, whose underlying assets include
benefit plan assets by reason of a benefit plan's investment in the entity.

                  If definitive Class F Certificates are issued, each
prospective transferee thereof will be required to deliver to the Depositor, the
Certificate Registrar and the Trustee a transferee representation letter,
substantially in the form set forth in the Pooling and Servicing Agreement
referred to herein, affirming facts substantiating that the foregoing transfer
restrictions have been satisfied. Any transfer failing to meet the requirements
as set forth above shall be void and of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates






                                     A-9-6





<PAGE>


affected by the amendment for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of the Pooling and
Servicing Agreement or of modifying in any manner the rights of the
Certificateholders; provided, however, that no such amendment shall: (i) reduce
in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any Certificate without
the consent of each affected Certificateholder; (ii) change the percentages of
Voting Rights of Holders of Certificates which are required to consent to any
action or inaction under the Pooling and Servicing Agreement, without the
consent of the Holders of all Certificates then outstanding; or (ii) alter the
servicing standard set forth in the Pooling and Servicing Agreement or the
obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the






                                     A-9-7






<PAGE>

Certificateholders of all funds due under the Pooling and Servicing Agreement;
or (iii) the sale of assets of the Trust Fund after the Certificate Balances and
Notional Balances of all the Certificates (other than the Class R-I, Class R-II
and Class R-III Certificates) have been reduced to zero under circumstances set
forth in the Pooling and Servicing Agreement. In no event, however, will the
trust created by the Pooling and Servicing Agreement continue beyond the
expiration of 21 years from the death of the last surviving descendant(s) of
Joseph P. Kennedy, the late ambassador of the United States to the Court of St.
James' living on the date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-9-8
<PAGE>


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

Dated:  ____________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                    By:  _______________________________________
                              Authorized Officer


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

                  This is the Class F Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ____________________

                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Authenticating Agent



                     By: _________________________________________
                              Authorized Officer




                                     A-9-9



<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





                                     A-9-10


<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
______________________________________________________________________________
for the account of ___________________________________________________________
account number ______________________________________.

This information is provided by ________________________ the Assignee(s) named
above, or ______________________________ as its (their) agent.


                                 By: _____________________________________


                                 _________________________________________
                                 [Please print or type name(s)]


                                 __________________________________________
                                 Title


                                 __________________________________________
                                 Taxpayer Identification Number











                                     A-9-11
<PAGE>

                  THIS CLASS G CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT



                                     A-10-1






<PAGE>



PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS G CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS _____%. BASED ON ITS ISSUE PRICE
OF ___________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED WITH
ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM DATED JULY
__, 1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY __________%; (II) THE ANNUAL YIELD
OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY ________%;
AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD (JULY, 1999)
AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE, CALCULATED
USING THE METHOD PRESCRIBED IN





                                     A-10-2







<PAGE>



SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE
PROSPECTUS DATED ____________, 1999), IS APPROXIMATELY _______%.









                                     A-10-3






<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS G


Initial Pass-Through Rate: 6.755%

First Distribution Date:              Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate         Scheduled Final Distribution Date:
Balance of the Class G Certificates:  May 15, 2011
$15,213,000

CUSIP: 74436JFJ1                      Initial Certificate
                                      Balance of this Certificate: $15,213,000

No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class G Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class H, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class G Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes







                                     A-10-4





<PAGE>

of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class G
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class G Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class G
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class G Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the





                                     A-10-5







<PAGE>




aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class G Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has






                                     A-10-6






<PAGE>


informed, in each case, that the reoffer, resale, pledge or other transfer is
being made in reliance on Rule 144A, (B) to certain institutional "accredited
investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D
under the Securities Act or (C) pursuant to an exemption from, or in a
transaction not subject to, the registration requirements of the Securities Act
and applicable state securities laws.

                  The Class G Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class G Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not







                                     A-10-7




<PAGE>



result in the downgrading, withdrawal or qualification of the rating or ratings
then assigned to any outstanding Class of Certificates, as confirmed by each
Rating Agency in writing and, which, as evidenced by an Opinion of Counsel at
the expense of the party (other than the Trustee, unless such amendment modifies
or otherwise relates solely to the obligations, duties or rights of the Trustee)
requesting such amendment, shall not adversely affect in any material respect
the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on



                                     A-10-8


<PAGE>

any Distribution Date on which the aggregate Scheduled Principal Balance of the
Mortgage Loans remaining in the Trust Fund is less than 1% of the aggregate
Scheduled Principal Balance of the Mortgage Loans as of the Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


                                     A-10-9

<PAGE>


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

Dated:  _____________________


                  THE CHASE MANHATTAN BANK, not in its
                  individual capacity but solely as Trustee



                  By: ______________________________________________
                               Authorized Officer


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

                  This is the Class G Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  _____________________

                  THE CHASE MANHATTAN BANK, not in its
                  individual capacity but solely as Authenticating Agent



                  By: _____________________________________________
                                Authorized Officer





                                    A-10-10


<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


                                    A-10-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
______________________________________________________________________________
for the account of ___________________________________________________________
account number ______________________________________.

This information is provided by ________________________________the Assignee(s)
named above, or ____________________________ as its (their) agent.


                                         By: _______________________________



                                         ___________________________________
                                         [Please print or type name(s)]



                                         ___________________________________
                                         Title



                                         ___________________________________
                                         Taxpayer Identification Number



                                    A-10-12
<PAGE>


                  THIS CLASS H CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT




                                     A-11-1


<PAGE>



PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS H CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS ________%. BASED ON ITS ISSUE
PRICE OF __________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE
AT MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED
WITH ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM JULY __,
1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY __________%; (II) THE ANNUAL YIELD
OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY
_________%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD
(JULY, 1999) AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE METHOD PRESCRIBED IN



                                     A-11-2


<PAGE>



SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE
PROSPECTUS DATED ______________, 1999), IS APPROXIMATELY ________%.


                                     A-11-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS H


Initial Pass-Through Rate: 6.755%

First Distribution Date:                   Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate              Scheduled Final Distribution Date:
Balance of the Class H Certificates:       August 15, 2001
$19,559,000

CUSIP: 74436JFK8                           Initial Certificate Balance of this
                                           Certificate: $19,559,000

No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class H Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class J, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class H Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes






                                     A-11-4


<PAGE>


of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class H
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class H Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class H
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class H Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the







                                     A-11-5






<PAGE>


aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class H Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has






                                     A-11-6
<PAGE>



informed, in each case, that the reoffer, resale, pledge or other transfer is
being made in reliance on Rule 144A, (B) to certain institutional "accredited
investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D
under the Securities Act or (C) pursuant to an exemption from, or in a
transaction not subject to, the registration requirements of the Securities Act
and applicable state securities laws.

                  The Class H Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class H Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not



                                     A-11-7






<PAGE>

result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on





                                     A-11-8







<PAGE>





any Distribution Date on which the aggregate Scheduled Principal Balance of the
Mortgage Loans remaining in the Trust Fund is less than 1% of the aggregate
Scheduled Principal Balance of the Mortgage Loans as of the Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


                                     A-11-9

<PAGE>


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

Dated:  _______________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                    By: __________________________________________
                                 Authorized Officer


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

                  This is the Class H Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  _______________________


                      THE CHASE MANHATTAN BANK, not in its
                      individual capacity but solely as Authenticating Agent



                      By: ________________________________________
                                 Authorized Officer

                                    A-11-10
<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

                                    A-11-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
_______________________________________________________________________________
for the account of ____________________________________________________________
account number ______________________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or __________________________________ as its (their) agent.


                                            By: ____________________________


                                            ________________________________
                                            [Please print or type name(s)]


                                            ________________________________
                                            Title


                                            ________________________________
                                            Taxpayer Identification Number


                                    A-11-12
<PAGE>


                  THIS CLASS J CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT





                                     A-12-1






<PAGE>



PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS J CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS _______%. BASED ON ITS ISSUE PRICE
OF _____________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED WITH
ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM DATED JULY
__, 1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY _________%; (II) THE ANNUAL YIELD
OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY
__________%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD
(JULY, 1999) AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE METHOD PRESCRIBED IN






                                     A-12-2





<PAGE>


SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE
PROSPECTUS DATED ____________, 1999), IS APPROXIMATELY ________%.










                                     A-12-3




<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS J


Initial Pass-Through Rate: 6.755%

First Distribution Date:                     Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate                Scheduled Final Distribution Date:
Balance of the Class J Certificates:         August 15, 2011
$6,520,000

CUSIP:  74436JFL6                            Initial Certificate Balance of this
                                             Certificate: $6,520,000
No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class J Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class K, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class J Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes






                                     A-12-4





<PAGE>


of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class J
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class J Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class J
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class J Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the









                                     A-12-5

<PAGE>

aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class J Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has







                                     A-12-6






<PAGE>





informed, in each case, that the reoffer, resale, pledge or other transfer is
being made in reliance on Rule 144A, (B) to certain institutional "accredited
investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D
under the Securities Act or (C) pursuant to an exemption from, or in a
transaction not subject to, the registration requirements of the Securities Act
and applicable state securities laws.

                  The Class J Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class J Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not




                                     A-12-7






<PAGE>




result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on






                                     A-12-8




<PAGE>



any Distribution Date on which the aggregate Scheduled Principal Balance of the
Mortgage Loans remaining in the Trust Fund is less than 1% of the aggregate
Scheduled Principal Balance of the Mortgage Loans as of the Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-12-9
<PAGE>


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

Dated:  ______________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                     By: ______________________________________
                                  Authorized Officer


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

                  This is the Class J Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ______________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Authenticating Agent



                     By: ______________________________________
                                  Authorized Officer












                                    A-12-10
<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

                                    A-12-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
______________________________________________________________________________
for the account of ___________________________________________________________
account number ____________________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or _________________________ as its (their) agent.


                                            By: _____________________________


                                            _________________________________
                                            [Please print or type name(s)]


                                            _________________________________
                                            Title



                                            _________________________________
                                            Taxpayer Identification Number





                                    A-12-12



<PAGE>


                  THIS CLASS K CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT




                                     A-13-1



<PAGE>


PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS K CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS ______%. BASED ON ITS ISSUE PRICE
OF ___________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED WITH
ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM DATED JULY
__, 1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY ___________%; (II) THE ANNUAL YIELD
OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY
_________%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD
(JULY, 1999) AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE METHOD PRESCRIBED IN



                                     A-13-2




<PAGE>

SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE
PROSPECTUS DATED ______________, 1999), IS APPROXIMATELY ______%.


                                     A-13-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS K


Initial Pass-Through Rate: 6.755%

First Distribution Date:                   Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate              Scheduled Final Distribution Date:
Balance of the Class K Certificates:       June 15, 2013
$6,520,000

CUSIP: 74436JFM4                           Initial Certificate Balance of this
                                           Certificate: $6,520,000

No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class K Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class L,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class K Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes





                                     A-13-4



<PAGE>

of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class K
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  Interest will accrue on the Class K Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class K
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class K Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the




                                     A-13-5






<PAGE>


aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class K Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has




                                     A-13-6




<PAGE>


informed, in each case, that the reoffer, resale, pledge or other transfer is
being made in reliance on Rule 144A, (B) to certain institutional "accredited
investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D
under the Securities Act or (C) pursuant to an exemption from, or in a
transaction not subject to, the registration requirements of the Securities Act
and applicable state securities laws.

                  The Class K Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class K Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not




                                     A-13-7






<PAGE>


result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on




                                     A-13-8





<PAGE>



any Distribution Date on which the aggregate Scheduled Principal Balance of the
Mortgage Loans remaining in the Trust Fund is less than 1% of the aggregate
Scheduled Principal Balance of the Mortgage Loans as of the Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


                                     A-13-9

<PAGE>


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

Dated:  ______________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                     By: ______________________________
                              Authorized Officer


Certificate of Authentication
- -----------------------------
                  This is the Class K Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ______________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Authenticating Agent



                    By: ________________________________
                               Authorized Officer




                                    A-13-10
<PAGE>


ASSIGNMENT


FOR VALUE RECEIVED, the undersigned ("Assignor(s)") hereby sell(s), assign(s)
and transfer(s) unto ________________________________________________________
___________________________(please print or typewrite name(s) and address(es),
including postal zip code(s) of assignee(s)) ("Assignee(s)") the entire
Percentage Interest represented by the within Class K Certificate and hereby
authorize(s) the registration of transfer of such interest to Assignee(s) on the
Certificate Register of the Trust Fund.


I (we) further direct the Certificate Registrar to issue a new Class K
Certificate of the entire Percentage Interest represented by the within Class K
Certificates to the above-named Assignee(s) and to deliver such Class K
Certificate to the following address:



___________________________________________


___________________________________________



Date: ____________________  ___________________________________________________
                            Signature by or on behalf of Assignor(s)




                            ___________________________________________________
                            Taxpayer Identification Number









                                    A-13-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
______________________________________________________________________________
for the account of ___________________________________________________________
account number ______________________________________________________.

This information is provided by ________________________________the Assignee(s)
named above, or _______________________ as its (their) agent.


                                            By: _______________________________



                                            ___________________________________
                                            [Please print or type name(s)]


                                            ___________________________________
                                            Title



                                            ___________________________________
                                            Taxpayer Identification Number

                                    A-13-12
<PAGE>


                  THIS CLASS L CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT




                                     A-14-1




<PAGE>






PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS L CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS _______%. BASED ON ITS ISSUE PRICE
OF ___________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED WITH
ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM DATED JULY
__, 1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY ____________%; (II) THE ANNUAL
YIELD OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY
________%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD
(JULY, 1999) AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE METHOD PRESCRIBED IN SECTION 1.1272-1(J),
EXAMPLE 3 OF THE OID



                                     A-14-2





<PAGE>

REGULATIONS (AS DEFINED IN THE PROSPECTUS DATED ___________, 1999), IS
APPROXIMATELY ________%.










                                     A-14-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS L


Initial Pass-Through Rate: 6.755%

First Distribution Date:             Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Certificate        Scheduled Final Distribution Date:
Balance of the Class L Certificates: April 15, 2014
$17,386,000

CUSIP: 74436JFN2                     Initial Certificate Balance of this
                                     Certificate: $17,3866,000

No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class L Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class M, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class L Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with the treatment of, this Certificate in
accordance with the preceding sentence for purposes






                                     A-14-4





<PAGE>

of federal income taxes, state and local income and franchise taxes and other
taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class L
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling Servicing Agreement.

                  Interest will accrue on the Class L Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class L
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class L Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the




                                     A-14-5



<PAGE>


aggregate Certificate Balance or Notional Balance, as applicable, of which is at
least $25,000, or otherwise (b) by check mailed to such Certificateholder. The
final distribution on this Certificate shall be made in like manner upon
presentation and surrender of this Certificate at the location specified in the
notice to Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class L Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has



                                     A-14-6



<PAGE>

informed, in each case, that the reoffer, resale, pledge or other transfer is
being made in reliance on Rule 144A, (B) to certain institutional "accredited
investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D
under the Securities Act or (C) pursuant to an exemption from, or in a
transaction not subject to, the registration requirements of the Securities Act
and applicable state securities laws.

                  The Class L Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class L Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not




                                     A-14-7




<PAGE>


result in the downgrading, withdrawal or qualification of the rating or ratings
then assigned to any outstanding Class of Certificates, as confirmed by each
Rating Agency in writing and, which, as evidenced by an Opinion of Counsel at
the expense of the party (other than the Trustee, unless such amendment modifies
or otherwise relates solely to the obligations, duties or rights of the Trustee)
requesting such amendment, shall not adversely affect in any material respect
the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on



                                     A-14-8





<PAGE>

any Distribution Date on which the aggregate Scheduled Principal Balance of the
Mortgage Loans remaining in the Trust Fund is less than 1% of the aggregate
Scheduled Principal Balance of the Mortgage Loans as of the Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


                                     A-14-9

<PAGE>


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

Dated:  ___________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                     By: _______________________________________
                             Authorized Officer


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

                  This is the Class L Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ____________________


                      THE CHASE MANHATTAN BANK, not in its
                      individual capacity but solely as Authenticating Agent



                     By: _______________________________________
                             Authorized Officer

                                    A-14-10
<PAGE>


ASSIGNMENT


FOR VALUE RECEIVED, the undersigned ("Assignor(s)") hereby sell(s), assign(s)
and transfer(s) unto _________________________________________________________
____________________________________(please print or typewrite name(s) and
address(es), including postal zip code(s) of assignee(s)) ("Assignee(s)") the
entire Percentage Interest represented by the within Class L Certificate and
hereby authorize(s) the registration of transfer of such interest to
Assignee(s) on the Certificate Register of the Trust Fund.


I (we) further direct the Certificate Registrar to issue a new Class L
Certificate of the entire Percentage Interest represented by the within Class L
Certificates to the above-named Assignee(s) and to deliver such Class L
Certificate to the following address:



_____________________________________


_____________________________________



Date: ________________________ ________________________________________________
                               Signature by or on behalf of Assignor(s)



                               ________________________________________________
                               Taxpayer Identification Number

                                    A-14-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: _______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
_____________________________________________________________________________
_____________________________________________________________________________
for the account of __________________________________________________________
account number ____________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                            By: ____________________________



                                            ________________________________
                                           [Please print or type name(s)]



                                            ________________________________
                                            Title



                                            ________________________________
                                            Taxpayer Identification Number


                                    A-14-12
<PAGE>

                  THIS CLASS M CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE





                                     A-15-1






<PAGE>


BENEFIT PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS M CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS _______%. BASED ON ITS ISSUE PRICE
OF ____________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED WITH
ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM JULY __,
1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY ___________%; (II) THE ANNUAL YIELD
OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY
_________%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD
(JULY, 1999) AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE METHOD PRESCRIBED IN




                                     A-15-2




<PAGE>



SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE
PROSPECTUS DATED_____________, 1999), IS APPROXIMATELY _______%.





                                     A-15-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS M


Initial Pass-Through Rate: 6.755%

First Distribution Date:               Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Class Certificate    Scheduled Final Distribution Date:
Balance of the Class M Certificates:   May 15, 2015
$4,347,000

CUSIP: 74436JFP7                       Initial Class Certificate Balance of this
                                       Certificate: $4,347,000


No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class M Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class N, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class M Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with



                                     A-15-4



<PAGE>



the treatment of, this Certificate in accordance with the preceding sentence for
purposes of federal income taxes, state and local income and franchise taxes and
other taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class M
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling Servicing Agreement.

                  Interest will accrue on the Class M Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class M
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class M Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States having
appropriate facilities therefor, if such Certificateholder provides the Trustee
with wiring instructions no less than five Business





                                     A-15-5

<PAGE>


Days prior to the related Record Date and is the registered owner of
Certificates the aggregate Certificate Balance or Notional Balance, as
applicable, of which is at least $25,000, or otherwise (b) by check mailed to
such Certificateholder. The final distribution on this Certificate shall be made
in like manner upon presentation and surrender of this Certificate at the
location specified in the notice to Certificateholders of such final
distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class M Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its




                                     A-15-6




<PAGE>

own account or a person purchasing for the account of a QIB, whom the Initial
Investor has informed, in each case, that the reoffer, resale, pledge or other
transfer is being made in reliance on Rule 144A, (B) to certain institutional
"accredited investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of
Regulation D under the Securities Act or (C) pursuant to an exemption from, or
in a transaction not subject to, the registration requirements of the Securities
Act and applicable state securities laws.

                  The Class M Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class M Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be





                                     A-15-7





<PAGE>

inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect




                                     A-15-8
<PAGE>


termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.
                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-15-9
<PAGE>


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

Dated:  _____________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                    By: ______________________________
                             Authorized Officer


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

                  This is the Class M Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ______________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Authenticating Agent



                    By: ________________________________
                             Authorized Officer

                                    A-15-10
<PAGE>


ASSIGNMENT


FOR VALUE RECEIVED, the undersigned ("Assignor(s)") hereby sell(s), assign(s)
and transfer(s) unto _________________________________________________________
___________________________(please print or typewrite name(s) and address(es),
including postal zip code(s) of assignee(s)) ("Assignee(s)") the entire
Percentage Interest represented by the within Class M Certificate and hereby
authorize(s) the registration of transfer of such interest to Assignee(s) on the
Certificate Register of the Trust Fund.


I (we) further direct the Certificate Registrar to issue a new Class M
Certificate of the entire Percentage Interest represented by the within Class M
Certificates to the above-named Assignee(s) and to deliver such Class M
Certificate to the following address:



_____________________________________


_____________________________________



Date: ___________________________ _____________________________________________
                                  Signature by or on behalf of Assignor(s)




                                   ____________________________________________
                                   Taxpayer Identification Number

                                    A-15-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
______________________________________________________________________________
for the account of  ___________________________________________________________
account number _____________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                By: _________________________________________




                                _____________________________________________
                               [Please print or type name(s)]



                                ____________________________________________
                                Title



                                ______________________________________________
                                Taxpayer Identification Number
                                    A-15-12
<PAGE>

                  THIS CLASS N CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE







                                     A-16-1



<PAGE>



BENEFIT PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS N CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS 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 SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS _______%. BASED ON ITS ISSUE PRICE
OF ____________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED WITH
ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM JULY __,
1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY ___________%; (II) THE ANNUAL YIELD
OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS APPROXIMATELY
_________%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD
(JULY, 1999) AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE METHOD PRESCRIBED IN


                                     A-16-2



<PAGE>



SECTION 1.1272-1(J), EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE
PROSPECTUS DATED_____________, 1999), IS APPROXIMATELY _______%.


                                     A-16-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS N


Initial Pass-Through Rate: 6.755%

First Distribution Date:              Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Class Certificate   Scheduled Final Distribution Date:
Balance of the Class M Certificates:  May 15, 2017
$8,693,000

CUSIP: 74436JFQ5                      Initial Class Certificate Balance of this
                                      Certificate: $8,693,000


No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class M Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class M, Class O, Class R-I, Class R-II and Class R-III Certificates
(together with the Class M Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate is 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.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and to
take no action inconsistent with






                                     A-16-4


<PAGE>

the treatment of, this Certificate in accordance with the preceding sentence for
purposes of federal income taxes, state and local income and franchise taxes and
other taxes imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class N
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling Servicing Agreement.

                  Interest will accrue on the Class N Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class N
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class M Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States having
appropriate facilities therefor, if such Certificateholder provides the Trustee
with wiring instructions no less than five Business








                                     A-16-5



<PAGE>

Days prior to the related Record Date and is the registered owner of
Certificates the aggregate Certificate Balance or Notional Balance, as
applicable, of which is at least $25,000, or otherwise (b) by check mailed to
such Certificateholder. The final distribution on this Certificate shall be made
in like manner upon presentation and surrender of this Certificate at the
location specified in the notice to Certificateholders of such final
distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class N Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its







                                     A-16-6






<PAGE>



own account or a person purchasing for the account of a QIB, whom the Initial
Investor has informed, in each case, that the reoffer, resale, pledge or other
transfer is being made in reliance on Rule 144A, (B) to certain institutional
"accredited investors" within the meaning of Rule 501(a)(1),(2),(3) or (7) of
Regulation D under the Securities Act or (C) pursuant to an exemption from, or
in a transaction not subject to, the registration requirements of the Securities
Act and applicable state securities laws.

                  The Class N Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class N Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be





                                     A-16-7


<PAGE>



inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect





                                     A-16-8




<PAGE>


termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.
                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-16-9
<PAGE>


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

Dated:  _____________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                    By: _________________________________
                             Authorized Officer


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

                  This is the Class N Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ______________________


                  THE CHASE MANHATTAN BANK, not in its
                  individual capacity but solely as Authenticating Agent



                  By: _________________________________
                             Authorized Officer

                                    A-16-10
<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 N 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 N
Certificate of the entire Percentage Interest represented by the within Class N
Certificates to the above-named Assignee(s) and to deliver such Class N
Certificate to the following address:


___________________________________________


___________________________________________




Date: ___________________________ _____________________________________________
                                  Signature by or on behalf of Assignor(s)




                                  _____________________________________________
                                  Taxpayer Identification Number

                                    A-16-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
for the account of ____________________________________________________________
account number _______________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                            By: ____________________________




                                            _________________________________
                                            [Please print or type name(s)]



                                            _________________________________
                                            Title



                                            _________________________________
                                            Taxpayer Identification Number

                                    A-16-12
<PAGE>


                  THIS CLASS O CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  PRINCIPAL PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN
INSTALLMENTS AS SET FORTH HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE




                                     A-17-1



<PAGE>

BENEFIT PLAN ASSETS BY REASON OF A BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS O CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE
IS AN INVESTMENT UNIT COMPRISED OF (1) 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 (2) A GRANTOR TRUST INTEREST
REPRESENTING BENEFICIAL OWNERSHIP OF THE RIGHTS TO EXCESS INTEREST AND DEFAULT
INTEREST, AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT.

                  THIS SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                  THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES FOR
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. THIS CERTIFICATE IS ISSUED ON JULY 28, 1999. THE INITIAL PER
ANNUM RATE OF INTEREST ON THIS CERTIFICATE IS _______%. BASED ON ITS ISSUE PRICE
OF ____________%, INCLUDING ACCRUED INTEREST, AND A STATED REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE, THIS CERTIFICATE IS ISSUED WITH
ORIGINAL ISSUE DISCOUNT FOR FEDERAL INCOME TAX PURPOSES. ASSUMING THAT THIS
CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS REFLECTING THE
PREPAYMENT ASSUMPTION (AS DEFINED IN THE PRIVATE PLACEMENT MEMORANDUM JULY __,
1999 WITH RESPECT TO THE OFFERING OF THE CERTIFICATES) USED TO PRICE THIS
CERTIFICATE: (I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL PRINCIPAL
BALANCE OF THIS CERTIFICATE IS APPROXIMATELY ___________%; (II) THE ANNUAL YIELD
OF THIS CERTIFICATE TO MATURITY, COMPOUNDED MONTHLY, IS









                                     A-17-2
<PAGE>

APPROXIMATELY
_________%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE FIRST ACCRUAL PERIOD
(JULY, 1999) AS A PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS
CERTIFICATE, CALCULATED USING THE METHOD PRESCRIBED IN SECTION 1.1272-1(J),
EXAMPLE 3 OF THE OID REGULATIONS (AS DEFINED IN THE PROSPECTUS
DATED_____________, 1999), IS APPROXIMATELY _______%.


                                     A-17-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                             SERIES 1999-C2, CLASS O


Initial Pass-Through Rate: 6.755%

First Distribution Date:             Cut-off Date: July 1, 1999
August 17, 1999

Aggregate Initial Class Certificate  Scheduled Final Distribution Date:
Balance of the Class M Certificates: September 15, 2023
$19,560,765

CUSIP: 74436JFR3                     Initial Class Certificate Balance of this
                                     Certificate: $19,560,765


No.:  1

                  This certifies that Cede & Co. is the registered owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class M Certificates. The Trust Fund, described more
fully below, consists primarily of a pool of commercial Mortgage Loans secured
by commercial and multifamily 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 and Servicing Agreement dated
as of July 1, 1999 (the "Pooling and Servicing Agreement"), by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee"). Capitalized terms used herein shall
have the meanings assigned thereto in the Pooling and Servicing Agreement. This
Certificate does not purport to summarize the Pooling and Servicing Agreement,
and reference is made to the Pooling and Servicing Agreement for the interests,
rights, benefits, obligations and duties evidenced hereby, and the limitations
thereon, and the rights, duties and immunities of the Trustee.

                  The Holder of this Certificate, by virtue of the acceptance
hereof, assents to the terms, provisions and conditions of the Pooling and
Servicing Agreement and is bound thereby. Also issued under the Pooling and
Servicing Agreement are the Class A-1, Class A-2, Class A-EC1, Class A-EC2,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class M, Class N, Class R-I, Class R-II and Class R-III Certificates
(together with the Class M Certificates, the "Certificates"; the Holders of
Certificates issued under the Pooling and Servicing Agreement are collectively
referred to herein as "Certificateholders").

                  This Certificate (except to the extent it represents the Class
O Grantor Trust Interest) is 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. Each
Holder of this Certificate, by acceptance




                                     A-17-4



<PAGE>

hereof, agrees to treat, and to take no action inconsistent with the treatment
of, this Certificate in accordance with the preceding sentence for purposes of
federal income taxes, state and local income and franchise taxes and other taxes
imposed on or measured by income.

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

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class O
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling Servicing Agreement.

                  Interest will accrue on the Class O Certificates during each
Interest Accrual Period (as defined below) at a rate equal to the Class M
Pass-Through Rate on the outstanding Certificate Balance hereof. All
calculations of interest on the Class M Certificates will be made on the basis
of a 360-day year consisting of twelve 30-day months. The "Interest Accrual
Period" with respect to any Distribution Date is the calendar month preceding
the month in which such Distribution Date occurs.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States having
appropriate facilities therefor, if such



                                     A-17-5




<PAGE>



Certificateholder provides the Trustee with wiring instructions no less than
five Business Days prior to the related Record Date and is the registered owner
of Certificates the aggregate Certificate Balance or Notional Balance, as
applicable, of which is at least $25,000, or otherwise (b) by check mailed to
such Certificateholder. The final distribution on this Certificate shall be made
in like manner upon presentation and surrender of this Certificate at the
location specified in the notice to Certificateholders of such final
distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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 Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class O Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an


                                     A-17-6

<PAGE>

institutional investor that the Initial Investor reasonably believes is a QIB
purchasing for its own account or a person purchasing for the account of a QIB,
whom the Initial Investor has informed, in each case, that the reoffer, resale,
pledge or other transfer is being made in reliance on Rule 144A, (B) to certain
institutional "accredited investors" within the meaning of Rule
501(a)(1),(2),(3) or (7) of Regulation D under the Securities Act or (C)
pursuant to an exemption from, or in a transaction not subject to, the
registration requirements of the Securities Act and applicable state securities
laws.

                  The Class O Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class O Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or



                                     A-17-7

<PAGE>

questions arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or the Trustee to make a P&I Advance or
Property Advance without the consent of the Holders of all Certificates
representing all of the Voting Rights of the Class or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in

                                     A-17-8
<PAGE>

respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                  Unless the Certificate of Authentication on this Certificate
has been executed by the Trustee or on its behalf by the Authenticating Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



                                     A-17-9
<PAGE>


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

Dated:  _____________________


                    THE CHASE MANHATTAN BANK, not in its
                    individual capacity but solely as Trustee



                    By: ___________________________________
                                Authorized Officer


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

                  This is the Class O Certificate referred to in the Pooling and
Servicing Agreement.

Dated:  ______________________


                  THE CHASE MANHATTAN BANK, not in its
                  individual capacity but solely as Authenticating Agent



                  By: ________________________________________
                              Authorized Officer

                                    A-17-10
<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 O 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 O
Certificate of the entire Percentage Interest represented by the within Class O
Certificates to the above-named Assignee(s) and to deliver such Class O
Certificate to the following address:


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


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




Date: ___________________________ _____________________________________________
                                  Signature by or on behalf of Assignor(s)




                                  _____________________________________________
                                  Taxpayer Identification Number

                                    A-17-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
_______________________________________________ for the account of
____________________________________________________________ account number
_______________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                            By: ____________________________




                                            _________________________________
                                            [Please print or type name(s)]



                                            _________________________________
                                            Title



                                            _________________________________
                                            Taxpayer Identification Number

                                     A-17-12
<PAGE>

                  THIS CLASS R-I CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF
OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
"RESIDUAL INTEREST" IN A "REAL ESTATE, MORTGAGE INVESTMENT CONDUIT" AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(A)(2) AND 860D OF THE 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 5.2(J) 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-1(C), TRANSFERS OF
THIS CERTIFICATE MAY BE DISREGARDED FOR FEDERAL INCOME TAX PURPOSES. IN ORDER TO
SATISFY A REGULATORY SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE
DISREGARDED, THE TRANSFEROR MAY BE REQUIRED, AMONG OTHER THINGS, TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED TRANSFEREE.

                  THE HOLDER OF THIS CERTIFICATE, BY ACCEPTANCE HEREOF, IS
DEEMED TO HAVE AGREED TO CONSENT TO ACT AS "TAX MATTERS PERSON" OF THE
UPPER-TIER REMIC AND TO THE APPOINTMENT OF THE TRUSTEE AS ATTORNEY-IN-FACT AND
AGENT FOR THE TAX MATTERS PERSON OR AS OTHERWISE PROVIDED IN THE



                                     A-18-1

<PAGE>

POOLING AND SERVICING AGREEMENT TO PERFORM THE FUNCTIONS OF A "TAX MATTERS
PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE CODE.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER



                                     A-18-2




<PAGE>

FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND
OF NO EFFECT.

                  THE CLASS R-I CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY 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)(1) AND 860D OF THE
CODE.

                  THIS SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                     A-18-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                            SERIES 1999-C2, CLASS R-I



CUSIP: 74436JFT9                                      Percentage Interest: 100%

         This certifies that _________________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in the Trust
Fund. The Class R-I Certificateholder is not entitled to interest or principal
distributions. The Class R-I Certificateholder will be entitled to receive the
proceeds of the remaining assets of the Upper-Tier REMIC, if any, on the
Scheduled Final Distribution Date for the Certificates, after distributions in
respect of any accrued but unpaid interest on the Certificates and after
distributions in reduction of principal balance have reduced the principal
balances of the Certificates to zero. It is not anticipated that there will be
any assets remaining in the Upper-Tier REMIC, the Middle-Tier REMIC, the
Lower-Tier REMIC or Trust Fund on the Final Scheduled Distribution Date
following the distributions on the Regular Certificates.

         The Trust Fund, described more fully below, consists primarily of a
pool of commercial Mortgage Loans secured by commercial and multifamily
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 and Servicing Agreement dated as of July 1, 1999 (the "Pooling
and Servicing Agreement"), by and among Prudential Securities Secured Financing
Corporation, as depositor (the "Depositor"), National Realty Funding L.C., as
master servicer (the "Master Servicer") and special servicer (the "Special
Servicer"), and The Chase Manhattan Bank, as trustee (the "Trustee").
Capitalized terms used herein shall have the meanings assigned thereto in the
Pooling and Servicing Agreement. This Certificate does not purport to summarize
the Pooling and Servicing Agreement, and reference is made to the Pooling and
Servicing Agreement for the interests, rights, benefits, obligations and duties
evidenced hereby, and the limitations thereon, and the rights, duties and
immunities of the Trustee.

         This Certificate represents a "residual interest" in a "real estate
mortgage investment conduit," as those terms are defined, respectively, in
Sections 860G(a)(2) and 860D of the Internal Revenue Code of 1986, as amended
(the "Code"). Each Holder of this Certificate, by acceptance hereof, agrees to
treat, and to take no action inconsistent with the treatment of, this
Certificate in accordance with the preceding sentence for purposes of federal
income taxes, state and local income and franchise taxes and other taxes imposed
on or measured by income.

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




                                     A-18-4

<PAGE>

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class R-I
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  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 last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the aggregate
Certificate Balance or Notional Balance, as applicable, of which is at least
$25,000, or otherwise (b) by check mailed to such Certificateholder. The final
distribution on this Certificate shall be made in like manner upon presentation
and surrender of this Certificate at the location specified in the notice to
Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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

                                     A-18-5

<PAGE>

shall pay to the Master Servicer all amounts distributable to the
Holders thereof, at which time the obligations of the Trustee to such Holders
with respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class R-I Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has informed, in
each case, that the reoffer, resale, pledge or other transfer is being made in
reliance on Rule 144A, (B) to certain institutional "accredited investors"
within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D under the
Securities Act or (C) pursuant to an exemption from, or in a transaction not
subject to, the registration requirements of the Securities Act and applicable
state securities laws.

                  The Class R-I Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class R-I Certificate will be
required to deliver to the Depositor, the Certificate Registrar and the Trustee
a transferee representation letter, substantially in the form set forth in the
Pooling and Servicing

                                     A-18-6
<PAGE>

Agreement referred to herein, affirming facts substantiating that the foregoing
transfer restrictions have been satisfied. Any transfer failing to meet the
requirements as set forth above shall be void and of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or


                                     A-18-7
<PAGE>

the Trustee to make a P&I Advance or Property Advance without the consent of the
Holders of all Certificates representing all of the Voting Rights of the Class
or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                                     A-18-8
<PAGE>

         Unless the Certificate of Authentication on this Certificate has been
executed by the Trustee or on its behalf by the Authenticating Agent, by manual
signature, this Certificate shall not be entitled to any benefit under the
Pooling and Servicing Agreement or be valid for any purpose.



                                     A-18-9
<PAGE>


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

Dated:  ____________________


                          THE CHASE MANHATTAN BANK, not in its
                          individual capacity but solely as
                          Trustee



                          By:  _________________________________________
                                         Authorized Officer



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

                  This is the Class R-I Certificate referred to in the Pooling
and Servicing Agreement.

Dated:  ____________________


                          THE CHASE MANHATTAN BANK, not in its
                          individual capacity but solely as
                          Authenticating Agent



                          By: _________________________________________
                                          Authorized Officer


                                    A-18-10


<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-I 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-I
Certificate of the entire Percentage Interest represented by the within
Class R-I Certificates to the above-named Assignee(s) and to deliver such
Class R-I Certificate to the following address:


___________________________________________


___________________________________________




Date: ___________________________ _____________________________________________
                                  Signature by or on behalf of Assignor(s)




                                  _____________________________________________
                                  Taxpayer Identification Number

                                    A-18-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
_______________________________________________________________________________
for the account of ____________________________________________________________
account number _______________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                            By: ____________________________




                                            _________________________________
                                            [Please print or type name(s)]



                                            _________________________________
                                            Title



                                            _________________________________
                                            Taxpayer Identification Number

                                     A-18-12
<PAGE>


                  THIS CLASS R-II CERTIFICATE DOES NOT REPRESENT AN OBLIGATION
OF OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
"RESIDUAL INTEREST" IN A "REAL ESTATE, MORTGAGE INVESTMENT CONDUIT" AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(A)(2) AND 860D OF THE 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 5.2(J) 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-1(C), TRANSFERS OF
THIS CERTIFICATE MAY BE DISREGARDED FOR FEDERAL INCOME TAX PURPOSES. IN ORDER TO
SATISFY A REGULATORY SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE
DISREGARDED, THE TRANSFEROR MAY BE REQUIRED, AMONG OTHER THINGS, TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED TRANSFEREE.

                  THE HOLDER OF THIS CERTIFICATE, BY ACCEPTANCE HEREOF, IS
DEEMED TO HAVE AGREED TO CONSENT TO ACT AS "TAX MATTERS PERSON" OF THE
MIDDLE-TIER REMIC AND TO THE APPOINTMENT OF THE TRUSTEE AS ATTORNEY-IN-FACT AND
AGENT FOR THE TAX MATTERS PERSON OR AS OTHERWISE PROVIDED IN THE


                                     A-19-1
<PAGE>

POOLING AND SERVICING AGREEMENT TO PERFORM THE FUNCTIONS OF A "TAX MATTERS
PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE CODE.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER

                                     A-19-2
<PAGE>

FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND OF NO
EFFECT.

                  THE CLASS R-II CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY 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)(1) AND 860D OF THE
CODE.

                  THIS SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").


                                     A-19-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                           SERIES 1999-C2, CLASS R-II



CUSIP: 74436JFT9                                  Percentage Interest:  100%

         This certifies that _________________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in the Trust
Fund. The Class R-II Certificateholder is not entitled to interest or principal
distributions. The Class R-II Certificateholder will be entitled to receive the
proceeds of the remaining assets of the Middle-Tier REMIC, if any, on the
Scheduled Final Distribution Date for the Certificates, after distributions in
respect of any accrued but unpaid interest on the Certificates and after
distributions in reduction of principal balance have reduced the principal
balances of the Certificates to zero. It is not anticipated that there will be
any assets remaining in the Upper-Tier REMIC, the Middle-Tier REMIC, the
Lower-Tier REMIC or Trust Fund on the Final Scheduled Distribution Date
following the distributions on the Regular Certificates.

         The Trust Fund, described more fully below, consists primarily of a
pool of commercial Mortgage Loans secured by commercial and multifamily
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 and Servicing Agreement dated as of July 1, 1999 (the "Pooling
and Servicing Agreement"), by and among Prudential Securities Secured Financing
Corporation, as depositor (the "Depositor"), National Realty Funding L.C., as
master servicer (the "Master Servicer") and special servicer (the "Special
Servicer"), and The Chase Manhattan Bank, as trustee (the "Trustee").
Capitalized terms used herein shall have the meanings assigned thereto in the
Pooling and Servicing Agreement. This Certificate does not purport to summarize
the Pooling and Servicing Agreement, and reference is made to the Pooling and
Servicing Agreement for the interests, rights, benefits, obligations and duties
evidenced hereby, and the limitations thereon, and the rights, duties and
immunities of the Trustee.

         This Certificate represents a "residual interest" in a "real estate
mortgage investment conduit," as those terms are defined, respectively, in
Sections 860G(a)(2) and 860D of the Internal Revenue Code of 1986, as amended
(the "Code"). Each Holder of this Certificate, by acceptance hereof, agrees to
treat, and to take no action inconsistent with the treatment of, this
Certificate in accordance with the preceding sentence for purposes of federal
income taxes, state and local income and franchise taxes and other taxes imposed
on or measured by income.

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

                                    A-19-4
<PAGE>

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class R-II
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  The Holder hereof by its acceptance of this Certificate agrees
to look solely to the assets of the Trust Fund as provided in the Pooling and
Servicing Agreement for payment hereunder and that the Trustee, in its
individual capacity, is not personally liable to the Holder hereof for any
amounts payable under this Certificate and the Pooling and Servicing Agreement.

                  All distributions (other than the final distribution on any
Certificate) will be made by the Paying Agent to the persons in whose names the
Certificates are registered at the close of business on each Record Date, which
will be the last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the aggregate
Certificate Balance or Notional Balance, as applicable, of which is at least
$25,000, or otherwise (b) by check mailed to such Certificateholder. The final
distribution on this Certificate shall be made in like manner upon presentation
and surrender of this Certificate at the location specified in the notice to
Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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
                                     A-19-5
<PAGE>

within one year after the second notice any Certificate shall not have been
surrendered for cancellation, the Master Servicer 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 Master Servicer all amounts distributable to the Holders
thereof, at which time the obligations of the Trustee to such Holders with
respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class R-II Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has informed, in
each case, that the reoffer, resale, pledge or other transfer is being made in
reliance on Rule 144A, (B) to certain institutional "accredited investors"
within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D under the
Securities Act or (C) pursuant to an exemption from, or in a transaction not
subject to, the registration requirements of the Securities Act and applicable
state securities laws.

                  The Class R-II Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of
                                     A-19-6
<PAGE>
ERISA, whose underlying assets include benefit plan assets by reason of a
benefit plan's investment in the entity.

                  Each prospective transferee of a Class R-II Certificate will
be required to deliver to the Depositor, the Certificate Registrar and the
Trustee a transferee representation letter, substantially in the form set forth
in the Pooling and Servicing Agreement referred to herein, affirming facts
substantiating that the foregoing transfer restrictions have been satisfied. Any
transfer failing to meet the requirements as set forth above shall be void and
of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the


                                     A-19-7
<PAGE>

timing of, payments received on Mortgage Loans which are required to be
distributed on any Certificate without the consent of each affected
Certificateholder; (ii) change the percentages of Voting Rights of Holders of
Certificates which are required to consent to any action or inaction under the
Pooling and Servicing Agreement, without the consent of the Holders of all
Certificates then outstanding; or (ii) alter the servicing standard set forth in
the Pooling and Servicing Agreement or the obligations of the Master Servicer or
the Trustee to make a P&I Advance or Property Advance without the consent of the
Holders of all Certificates representing all of the Voting Rights of the Class
or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing


                                     A-19-8
<PAGE>

Agreement. In no event, however, will the trust created by the Pooling and
Servicing Agreement continue beyond the expiration of 21 years from the death of
the last surviving descendant(s) of Joseph P. Kennedy, the late ambassador of
the United States to the Court of St. James' living on the date hereof.

         Unless the Certificate of Authentication on this Certificate has been
executed by the Trustee or on its behalf by the Authenticating Agent, by manual
signature, this Certificate shall not be entitled to any benefit under the
Pooling and Servicing Agreement or be valid for any purpose.






                                     A-19-9
<PAGE>


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

Dated:  ____________________


                         THE CHASE MANHATTAN BANK, not in its
                         individual capacity but
                         solely as Trustee



                         By: __________________________________________
                                          Authorized Officer



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

                  This is the Class R-II Certificate referred to in the Pooling
and Servicing Agreement.

Dated:  _____________________


                           THE CHASE MANHATTAN BANK, not in its
                           individual capacity butsolely as
                           Authenticating Agent



                           By: __________________________________________
                                               Authorized Officer




                                    A-19-10
<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-II 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-II
Certificate of the entire Percentage Interest represented by the within
Class R-II Certificates to the above-named Assignee(s) and to deliver such
Class R-II Certificate to the following address:


___________________________________________


___________________________________________




Date: ___________________________ _____________________________________________
                                  Signature by or on behalf of Assignor(s)




                                  _____________________________________________
                                  Taxpayer Identification Number

                                    A-19-11
<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
for the account of ____________________________________________________________
account number _______________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                            By: ____________________________




                                            _________________________________
                                            [Please print or type name(s)]



                                            _________________________________
                                            Title



                                            _________________________________
                                            Taxpayer Identification Number

                                     A-19-12
<PAGE>

                  THIS CLASS R-III CERTIFICATE DOES NOT REPRESENT AN OBLIGATION
OF OR INTEREST IN THE DEPOSITOR, ANY ORIGINATOR, THE MORTGAGE LOAN SELLERS, THE
MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE
AFFILIATES. NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

                  FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
"RESIDUAL INTEREST" IN A "REAL ESTATE, MORTGAGE INVESTMENT CONDUIT" AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G(A)(2) AND 860D OF THE 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 5.2(J) 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-1(C), TRANSFERS OF
THIS CERTIFICATE MAY BE DISREGARDED FOR FEDERAL INCOME TAX PURPOSES. IN ORDER TO
SATISFY A REGULATORY SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE
DISREGARDED, THE TRANSFEROR MAY BE REQUIRED, AMONG OTHER THINGS, TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED TRANSFEREE.

                  THE HOLDER OF THIS CERTIFICATE, BY ACCEPTANCE HEREOF, IS
DEEMED TO HAVE AGREED TO CONSENT TO ACT AS "TAX MATTERS PERSON" OF THE
LOWER-TIER REMIC AND TO THE APPOINTMENT OF THE TRUSTEE AS ATTORNEY-IN-FACT AND
AGENT FOR THE TAX MATTERS PERSON OR AS OTHERWISE PROVIDED IN THE


                                     A-20-1
<PAGE>

POOLING AND SERVICING AGREEMENT TO PERFORM THE FUNCTIONS OF A "TAX MATTERS
PARTNER" FOR PURPOSES OF SUBCHAPTER C OF CHAPTER 63 OF SUBTITLE F OF THE CODE.

                  THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"), OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE, AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN COMPLIANCE WITH THE 1933 ACT AND OTHER APPLICABLE LAWS AND ONLY (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN INSTITUTIONAL INVESTOR THAT THE
HOLDER REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER, WITHIN THE
MEANING OF RULE 144A (A "QIB") PURCHASING FOR ITS OWN ACCOUNT OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) TO AN INSTITUTION THAT IS AN "ACCREDITED INVESTOR" WITHIN THE
MEANING OF RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER THE 1933 ACT
AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES.

                  THIS CERTIFICATE OR ANY INTEREST HEREIN MAY NOT BE PURCHASED
BY A TRANSFEREE THAT IS (A) AN EMPLOYEE BENEFIT PLAN TRUST OR ACCOUNT SUBJECT TO
TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
("ERISA"), OR SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (THE "CODE"), OR A GOVERNMENTAL PLAN DEFINED IN SECTION 3(32) OF ERISA
SUBJECT TO ANY FEDERAL, STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW") (EACH,
A "BENEFIT PLAN"), OR (B) AN ENTITY, INCLUDING AN INSURANCE COMPANY SEPARATE
ACCOUNT OR AN INSURANCE COMPANY GENERAL ACCOUNT IF THE ASSETS IN ANY SUCH
ACCOUNTS CONSTITUTE "PLAN ASSETS" FOR PURPOSES OF REGULATION SECTION 2510.3-101
OF ERISA, WHOSE UNDERLYING ASSETS INCLUDE BENEFIT PLAN ASSETS BY REASON OF A
BENEFIT PLAN'S INVESTMENT IN THE ENTITY.

                  EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE
A TRANSFEREE REPRESENTATION LETTER, SUBSTANTIALLY IN THE FORM SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN, AFFIRMING FACTS
SUBSTANTIATING THAT THE FOREGOING TRANSFER RESTRICTIONS HAVE BEEN SATISFIED. ANY
TRANSFER
                                     A-20-2
<PAGE>

FAILING TO MEET THE REQUIREMENTS AS SET FORTH ABOVE SHALL BE VOID AND OF NO
EFFECT.

                  THE CLASS R-III CERTIFICATES ARE SUBORDINATED IN RESPECT OF
DISTRIBUTIONS OF INTEREST AND PRINCIPAL TO CERTAIN OTHER CLASSES OF
CERTIFICATES.

                  SOLELY 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)(1) AND 860D OF THE
CODE.

                  THIS SECURITY IS NOT A "MORTGAGE RELATED SECURITY" FOR
PURPOSES OF THE SECONDARY MORTGAGE MARKET ENHANCEMENT ACT ("SMMEA").

                                     A-20-3
<PAGE>


               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATE,
                           SERIES 1999-C2, CLASS R-III



CUSIP:____________                               Percentage Interest:  100%

         This certifies that _________________________________ is the registered
owner of the Percentage Interest evidenced by this Certificate in the Trust
Fund. The Class R-III Certificateholder is not entitled to interest or principal
distributions. The Class R-III Certificateholder will be entitled to receive the
proceeds of the remaining assets of the Lower-Tier REMIC, if any, on the
Scheduled Final Distribution Date for the Certificates, after distributions in
respect of any accrued but unpaid interest on the Certificates and after
distributions in reduction of principal balance have reduced the principal
balances of the Certificates to zero. It is not anticipated that there will be
any assets remaining in the Upper-Tier REMIC, the Middle-Tier REMIC, the
Lower-Tier REMIC or Trust Fund on the Final Scheduled Distribution Date
following the distributions on the Regular Certificates.

         The Trust Fund, described more fully below, consists primarily of a
pool of commercial Mortgage Loans secured by commercial and multifamily
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 and Servicing Agreement dated as of July 1, 1999 (the "Pooling
and Servicing Agreement"), by and among Prudential Securities Secured Financing
Corporation, as depositor (the "Depositor"), National Realty Funding L.C., as
master servicer (the "Master Servicer") and special servicer (the "Special
Servicer"), and The Chase Manhattan Bank, as trustee (the "Trustee").
Capitalized terms used herein shall have the meanings assigned thereto in the
Pooling and Servicing Agreement. This Certificate does not purport to summarize
the Pooling and Servicing Agreement, and reference is made to the Pooling and
Servicing Agreement for the interests, rights, benefits, obligations and duties
evidenced hereby, and the limitations thereon, and the rights, duties and
immunities of the Trustee.

         This Certificate represents a "residual interest" in a "real estate
mortgage investment conduit," as those terms are defined, respectively, in
Sections 860G(a)(2) and 860D of the Internal Revenue Code of 1986, as amended
(the "Code"). Each Holder of this Certificate, by acceptance hereof, agrees to
treat, and to take no action inconsistent with the treatment of, this
Certificate in accordance with the preceding sentence for purposes of federal
income taxes, state and local income and franchise taxes and other taxes imposed
on or measured by income.

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





                                     A-20-4



<PAGE>

                  Pursuant to the terms of the Pooling and Servicing Agreement,
the Trustee, or the Paying Agent on behalf of the Trustee, will distribute
(other than the final distribution on any Certificate), on the fifteenth day of
each month, or if such fifteenth day is not a Business Day, the Business Day
immediately following such fifteenth day, commencing in August, 1999, provided
that no Distribution Date will fall on a date that is fewer than 4 Business Days
following the related Determination Date (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 after taking into
account transfers and exchanges occurring prior to the related Record Date) of
that portion of the aggregate amount of any principal and interest (including
Excess Appraisal Reduction Collections) then distributable to the Class R-III
Certificates for such Distribution Date, all as more fully described in the
Pooling and Servicing Agreement. This Certificate is limited in right of payment
to, among other things, certain collections and recoveries in respect of the
Mortgage Loans, as more specifically set forth herein and in the Pooling and
Servicing Agreement.

                  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 last Business Day of the month immediately preceding the month in
which the related Distribution Date occurs. Such distributions will be made (a)
by wire transfer in immediately available funds to the account specified by the
Certificateholder at a bank or other entity located in the United States 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 and is the registered owner of Certificates the aggregate
Certificate Balance or Notional Balance, as applicable, of which is at least
$25,000, or otherwise (b) by check mailed to such Certificateholder. The final
distribution on this Certificate shall be made in like manner upon presentation
and surrender of this Certificate at the location specified in the notice to
Certificateholders of such final distribution.

                  Any funds not distributed on the Termination Date because of
failure of Certificateholders to tender their Certificates shall be set aside
and held in trust for the account of the non-tendering Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the Termination Date has been given pursuant to Section 9.1 of the Pooling
and Servicing Agreement shall not have been surrendered for cancellation within
six months after the time specified in such notice, the Master Servicer shall
mail a second notice to the remaining Certificateholders, at their 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 Master Servicer 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
                                     A-20-5
<PAGE>

shall pay to the Master Servicer all amounts distributable to the Holders
thereof, at which time the obligations of the Trustee to such Holders with
respect to such amounts shall terminate, and the Master Servicer shall
thereafter hold such amounts for the benefit of such Holders. 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 9.1 of the Pooling and Servicing
Agreement. Such funds held by the Master Servicer shall not be invested.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth, the transfer of this Certificate is
registerable in the Certificate Register only upon surrender of this Certificate
for registration of transfer at the corporate trust office of the Certificate
Registrar or at the office of any transfer agent. The Certificate Registrar
shall require that this Certificate be duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by, the Holder hereof or such Holder's attorney duly authorized in
writing. Thereupon, one or more new Certificates of a like outstanding
Certificate Balance or Notional balance of the same Class in authorized
denominations will be executed by the Trustee or the Authenticating Agent and
authenticated by the Authenticating Agent and delivered by the Certificate
Registrar to the designated transferee or transferees.

                  The Class R-III Certificates have not been and will not be
registered under the 1933 Act or any state or foreign securities law and may not
be reoffered, resold, pledged or otherwise transferred except (A) pursuant to
Rule 144A under the 1933 Act to an institutional investor that the Initial
Investor reasonably believes is a QIB purchasing for its own account or a person
purchasing for the account of a QIB, whom the Initial Investor has informed, in
each case, that the reoffer, resale, pledge or other transfer is being made in
reliance on Rule 144A, (B) to certain institutional "accredited investors"
within the meaning of Rule 501(a)(1),(2),(3) or (7) of Regulation D under the
Securities Act or (C) pursuant to an exemption from, or in a transaction not
subject to, the registration requirements of the Securities Act and applicable
state securities laws.

                  The Class R-III Certificates or interests therein may not be
purchased by a transferee that is (a) an employee benefit plan trust or account
subject to Title I of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or subject to Section 4975 of the Internal Revenue Code of
1986, as amended (the "Code"), or a governmental plan defined in Section 3(32)
of ERISA subject to any federal, state or local law which is, to a material
extent, similar to the foregoing provisions of ERISA or the Code ("Similar Law")
(each, a "benefit plan"), or (b) an entity, including an insurance company
separate account or an insurance company general account if the assets in any
such accounts constitute "plan assets" for purposes of Regulation Section
2510.3-101 of ERISA, whose underlying assets include benefit plan assets by
reason of a benefit plan's investment in the entity.

                  Each prospective transferee of a Class R-III Certificate will
be required to deliver to the Depositor, the Certificate Registrar and the
Trustee a transferee representation letter, substantially in the form set forth
in the Pooling and Servicing

                                     A-20-6
<PAGE>

Agreement referred to herein, affirming facts substantiating that the foregoing
transfer restrictions have been satisfied. Any transfer failing to meet the
requirements as set forth above shall be void and of no effect.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Master Servicer, the Trustee, 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 them shall be affected by notice to the contrary.

                  No fee or service charge shall be imposed by the Certificate
Registrar for its services in respect of any registration of transfer or
exchange of this Certificate referred to in Section 5.2 of the Pooling and
Servicing Agreement, except that the Certificate Registrar may require payment
by each transferor of a sum sufficient to cover any tax, expense or other
governmental charge payable in connection with any such transfer.

                  The Pooling and Servicing Agreement may be amended from time
to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee, without the consent of any of the Certificateholders, (i) to cure any
ambiguity, (ii) to correct or supplement any provisions therein that may be
inconsistent with any other provisions therein, (iii) to amend any provision
thereof to the extent necessary or desirable to maintain the rating or ratings
assigned to each of the Classes of Regular Certificates by each Rating Agency,
or (iv) to make any other provisions with respect to matters or questions
arising under the Pooling and Servicing Agreement, which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in the downgrading, withdrawal or qualification of the rating or
ratings then assigned to any outstanding Class of Certificates, as confirmed by
each Rating Agency in writing and, which, as evidenced by an Opinion of Counsel
at the expense of the party (other than the Trustee, unless such amendment
modifies or otherwise relates solely to the obligations, duties or rights of the
Trustee) requesting such amendment, shall not adversely affect in any material
respect the interests of any Certificateholder.

                  The Pooling and Servicing Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of each of the Classes of Regular
Certificates representing not less than 66-2/3% of the aggregate Voting Rights
allocated to each Class of Certificates affected by the amendment for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of the Pooling and Servicing Agreement or of modifying in any
manner the rights of the Certificateholders; provided, however, that no such
amendment shall: (i) reduce in any manner the amount of, or delay the timing of,
payments received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of each affected Certificateholder; (ii) change
the percentages of Voting Rights of Holders of Certificates which are required
to consent to any action or inaction under the Pooling and Servicing Agreement,
without the consent of the Holders of all Certificates then outstanding; or (ii)
alter the servicing standard set forth in the Pooling and Servicing Agreement or
the obligations of the Master Servicer or


                                     A-20-7
<PAGE>

the Trustee to make a P&I Advance or Property Advance without the consent of the
Holders of all Certificates representing all of the Voting Rights of the Class
or Classes affected thereby.

                  Further, the Depositor, the Master Servicer, the Special
Servicer and the Trustee, at any time and from time to time, without the consent
of the Certificateholders, may amend the Pooling and Servicing Agreement to
modify, eliminate or add to any of its provisions to such extent as shall be
necessary to maintain the qualification of the Trust REMICs as three separate
REMICs, or to prevent the imposition of any additional material state or local
taxes, at all times that any Certificates are outstanding; provided, however,
that such action, as evidenced by an opinion of counsel, 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.

                  No amendment shall cause any of the Upper-Tier REMIC, the
Middle-Tier REMIC or the Lower-Tier REMIC to fail to qualify as a REMIC, as
evidenced by an opinion of counsel.

                  The Master Servicer, the Special Servicer, the Depositor or
the Holders of the Class R-III Certificates representing greater than a 50%
Percentage Interest of the Class R-III Certificates will have the option, in
that order, upon 30 days' prior Notice of Termination given to the Trustee and
the Master Servicer, which notice the Trustee is required to forward to
Certificateholders in the manner set forth in the Pooling and Servicing
Agreement, to purchase all of the Mortgage Loans and all property acquired in
respect of any Mortgage Loan remaining in the Trust Fund, and thereby effect
termination of the Trust Fund and early retirement of the then outstanding
Certificates, on any Distribution Date on which the aggregate Scheduled
Principal Balance of the Mortgage Loans remaining in the Trust Fund is less than
1% of the aggregate Scheduled Principal Balance of the Mortgage Loans as of the
Cut-off Date.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the purchase of the Mortgage
Loans and properties acquired in respect thereof by the Master Servicer, the
Special Servicer, the Depositor or the Holders of the Class R-III Certificates
as described above; (ii) the later of (a) the distribution to Certificateholders
of final payment with respect to the Mortgage Loans or (b) the disposition of
all property acquired upon foreclosure or deed in lieu of foreclosure with
respect to the Mortgage Loans and the remittance to the Certificateholders of
all funds due under the Pooling and Servicing Agreement; or (iii) the sale of
assets of the Trust Fund after the Certificate Balances and Notional Balances of
all the Certificates (other than the Class R-I, Class R-II and Class R-III
Certificates) have been reduced to zero under circumstances set forth in the
Pooling and Servicing Agreement. In no event, however, will the trust created by
the Pooling and Servicing Agreement continue beyond the expiration of 21 years
from the death of the last surviving descendant(s) of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James' living on the
date hereof.

                                     A-20-8
<PAGE>

         Unless the Certificate of Authentication on this Certificate has been
executed by the Trustee or on its behalf by the Authenticating Agent, by manual
signature, this Certificate shall not be entitled to any benefit under the
Pooling and Servicing Agreement or be valid for any purpose.

                                     A-20-9
<PAGE>


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

Dated:  ____________________


                          THE CHASE MANHATTAN BANK, not in its
                          individual   capacity   but
                          solely as Trustee



                           By: __________________________________________
                                            Authorized Officer



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

                  This is the Class R-III Certificate referred to in the Pooling
and Servicing Agreement.

Dated:  _____________________


                           THE CHASE MANHATTAN BANK, not in its
                           individual  capacity  but solely as
                           Authenticating Agent



                           By: __________________________________________
                                          Authorized Officer



                                    A-20-10

<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-III 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-III
Certificate of the entire Percentage Interest represented by the within Class
R-III Certificates to the above-named Assignee(s) and to deliver such Class
R-III Certificate to the following address:


___________________________________________


___________________________________________




Date: ___________________________ _____________________________________________
                                  Signature by or on behalf of Assignor(s)




                                  _____________________________________________
                                  Taxpayer Identification Number

                                    A-20-11

<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
for the account of ____________________________________________________________
account number _______________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                            By: ____________________________




                                            _________________________________
                                            [Please print or type name(s)]



                                            _________________________________
                                            Title



                                            _________________________________
                                            Taxpayer Identification Number


                                    A-20-12


<PAGE>


DISTRIBUTION INSTRUCTIONS

                  The Assignee(s) should include the following for purposes of
distribution:

Address of the Assignee(s) for the purpose of receiving notices and
distributions: ______________________________________________________________
______________________________________________________________________________
______________________________________________________________________________

Distributions, if be made by wire transfer in immediately available funds to
______________________________________________________________________________
for the account of ____________________________________________________________
account number _______________________________.

This information is provided by _______________________________ the Assignee(s)
named above, or ________________________________ as its (their) agent.


                                            By: ____________________________




                                            _________________________________
                                            [Please print or type name(s)]



                                            _________________________________
                                            Title



                                            _________________________________
                                            Taxpayer Identification Number


                                    A-20-13


<PAGE>

                                                                       EXHIBIT B

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
   CONTROL       LOAN             LOAN
   NUMBER       NUMBER         CONTRIBUTOR                              PROPERTY NAME
- -----------------------------------------------------------------------------------------------------------------------------------
<S>           <C>              <C>                    <C>
      6                          BRIDGER              VARIOUS
    6.10      215990028          Bridger              1376 Bordeaux
    6.20      215990053          Bridger              1380 Bordeaux
     25       300980020          Bridger              Southwind Mobile Home Estates
     26       610980009          Bridger              K-Mart Rogers
     36       415990042          Bridger              Alameda Technology Center
     105      400980013          Bridger              Heritage Estates / Flamingo Shores
     118      202980008          Bridger              2801 Red Dog Drive
     121      400980010          Bridger              Royal View Gardens
     125      410990037          Bridger              Hen-Ridge Apartments
     128      400980015          BRIDGER              COMFORT INN/KNIGHTS INN ROLL-UP
   128.10     400980015A         Bridger              Comfort Inn
   128.20     400980015B         Bridger              Knights Inn
     142      60598007           Bridger              1682 Novato Blvd.
     146      400990040          Bridger              Bonneville Gardens
     153      600980001          Bridger              901 E Street
     164      410990035          Bridger              Sandra Court Apartments
     174      400980016          Bridger              Twin Valley Estates
     177      201980005          Bridger              131 So. Maple Ave.
     178      100980011          Bridger              4140 Lockbourne
     183      202980006          Bridger              Southern Station
     185      202990026          Bridger              West Haven
     188      210990027          Bridger              Valley View
     203      410990036          Bridger              Leverington Court Apartments
     204      400980014          Bridger              Oak Bend MHP

      1       03-0810828         GREENWICH            CROWN HOTELS
    1.10      03-0810828A        Greenwich            Atlanta Holiday Inn- Downtown
    1.20      03-0810828B        Greenwich            Holiday Inn
    1.30      03-0810828C        Greenwich            Holiday Inn Holidome
    1.40      03-0810828D        Greenwich            Asheville Comfort Suites
    1.50      03-0810828E        Greenwich            Holiday Inn Executive Park
    1.60      03-0810828F        Greenwich            Wyndham Garden
    1.70      03-0810828G        Greenwich            Beaver Falls Holiday Inn
    1.80      03-0810828H        Greenwich            Courtyard by Marriott
    1.90      03-0810828I        Greenwich            East Comfort Inn
    1.91      03-0810828J        Greenwich            Wyndham Garden
    1.92      03-0810828K        Greenwich            Johnstown Holiday Inn
    1.93      03-0810828L        Greenwich            Holiday Inn Express
    1.94      03-0810828M        Greenwich            Pottstown Comfort Inn
    1.95      03-0810828N        Greenwich            Holiday Inn Holidome
    1.96      03-0810828O        Greenwich            Rock Hill Holiday Inn
      2       03-0810141         Greenwich            Bridgepointe Shopping Center
      3       03-0810618         Greenwich            122 Fifth Avenue
      9       03-0810140         Greenwich            Ventana Vista Apartments
     10       03-0810054         Greenwich            Park Plaza Shopping Center
     13       03-0810102         Greenwich            Boulder Run Shopping Center
     14       03-0221360         Greenwich            West 49th Street
     15       03-0810072         Greenwich            Brenden Theatres
     16       03-0810052         Greenwich            The Pavillions at Mesa
     17       03-0221361         Greenwich            Desert Star Apartments
     19       9811010012         Greenwich            North Valley Medical Plaza
     21       03-0221428         Greenwich            Boardwalk @ Anderson Springs
     23       03-0810596         Greenwich            Pembrooke Square Medical Center
     27       03-0810056         Greenwich            Park Fair Mall
     29       03-0810110         Greenwich            Buckhead Exchange
     30       03-0810122         Greenwich            Pascack Plaza
     31       03-0810037         Greenwich            Days Inn Hotel
     34       03081090008        Greenwich            Hampton Inn - Sea Tac
     35       03-0221351         Greenwich            Devir Street Apartments
     37       9811010011         Greenwich            Clocktower Apartments Phase I
     38       03-0221371         Greenwich            Best Western Cascadia Inn
     39       03-0810108         Greenwich            Global Plaza West
     40       03-0810597         Greenwich            Ponce de Leon Care Center
     41       03-0221420         Greenwich            1000 Henry Street
     42       03-0810082         Greenwich            55 Post Road West
     43       03-0221331         Greenwich            Greenway Terrace
     45       03-0221336         Greenwich            Bayside Willows Apartments
     46       03-0221448         Greenwich            Westgate Plaza
     49       03-0810061         GREENWICH            APPLE CREEK MHP / SELF STORAGE AND ORCHARD LAKE MHP (ROLL-UP
    49.10     03-0810061A        Greenwich            Apple Creek Mobile Home Park / Self Storage
    49.20     03-0810061B        Greenwich            First Security Self Storage
    49.30     03-0810061C        Greenwich            Orchard Lake Mobile Home Park
     51       03-0221365         Greenwich            Westpointe II Apartments
     52       03-0810086         Greenwich            CB/Buckhead - Roswell
     53       03-0810078         Greenwich            Park Green Apartments
     54       03-0221366         Greenwich            Bridle Path Apartments
     56       03-0221357         Greenwich            Hawaii Market Shopping Center
     60       03-0221330         Greenwich            La Fuente Inn
     61       03-0221356         Greenwich            Pueblo Hills Shopping Center
     62       03-0810112         Greenwich            The Park Belvedere
     64       03-0810584         Greenwich            Lee Park Plaza
     65       03-0810565         Greenwich            Hood River Care Center
     66       03-0810566         Greenwich            221 Route 4 East
     68       03-0810139         Greenwich            Essex Warehouse
     69       03-0810610         Greenwich            Freeman Decorating Company
     70       03-0810608         Greenwich            Doctors Hospital of West Covina
     71       9902010038         Greenwich            Beven Street Warehouse
     72       03-0810093         Greenwich            Crescenta Valley Mini Storage
     73       03-0221367         Greenwich            Stonebridge Health Center
     74       03-0221338         Greenwich            Wagner Heights Nursing and Rehabilitation Center
     75       03-0221340         Greenwich            22 East 67th Street
     76       03-0810611         Greenwich            Flemington Arms Apartments
     78       03-0221349         Greenwich            Shrewsbury Crossing Assisted Living Facility
     80       03-0221355         Greenwich            Gillette Nursing Home
     81       03-0221427         Greenwich            Sierra Apartments
     82       03-0221432         Greenwich            6845 Deerpath Building
     83       03-0810113         Greenwich            Palace Plaza Shopping Center
     84       03-0221362         Greenwich            Sunplace Apartments
     85       03-0810071         Greenwich            Meadow Wood Crown Plaza
     86       03-0221358         Greenwich            Oakbridge Retail Center
     87       03-0221353         Greenwich            Gateway Plaza Shopping Center
     102      03-0810014         Greenwich            English Gardens Apartments
     103      03-0810030         Greenwich            Pembroke Place North Shopping Center
     104      03-0221434         Greenwich            The Northgate Office Building
     108      9811010009         Greenwich            Napoleon Medical Office Building
     110      03-0221332         Greenwich            Rancho San Diego Self Storage
     113      03-0221423         Greenwich            Jamaica Avenue Building
     119      03-0221363         Greenwich            Forest Brooke Apartments
     120      9811010015         Greenwich            Pleasant Village Shopping Center
     122      9811010010         Greenwich            Raymour & Flanigan Center
     123      03-0221424         Greenwich            Capital City Plaza
     124      9812010027         Greenwich            Quality Inn and Suites - Aberdeen
     126      03-0221426         Greenwich            Graham Center
     130      03-0221350         Greenwich            Village Shops at Chandler
     133      03-0810590         Greenwich            12th and Monroe Shops and 1204 Newton St. NE
     134      03-0810073         Greenwich            Sierra Apartments
     137      03-0810571         Greenwich            Colonial Square Apartments
     138      03-0221421         Greenwich            Elks Plaza Shopping Center
     139      9903020001         Greenwich            Days Inn - Arlington
     140      03-0810080         Greenwich            Seth I Apartments
     143      03-0810602         Greenwich            Lindenwald Plaza Shopping Center
     144      03-0221435         Greenwich            T.I.G. Industrial Building
     148      03-0810106         Greenwich            Cypress Gardens Mobile Home Park
     151      940906389          Greenwich            Park Meadows Apartments
     154      9811010014         Greenwich            Princeton Woods Shopping Center
     155      03-0810606         Greenwich            1212 Hancock Street
     158      03-0221425         Greenwich            Hilltop Willow Branch Apartments
     159      03-0810090         Greenwich            D'Agostino Supermarket
     162      03-0221352         Greenwich            Tooele Main Street Shops
     163      03-0810083         Greenwich            CB/Buckhead - Alpharetta
     166      03-0810605         Greenwich            Westheimer Center
     168      03-0810111         Greenwich            3900 Richmond Avenue
     170      03-0810587         Greenwich            Raintree Office Building
     171      03-0810576         Greenwich            1770 Post Road Associates
     172      03-0810081         Greenwich            CVS Store
     173      03-0810130         Greenwich            Allentown Self Storage
     175      03-0221359         Greenwich            636 Eighth Avenue
     180      03-0810614         Greenwich            Magnolia Center Office Building
     181      03-0810089         Greenwich            CB/Buckhead - Duluth
     182      03-0810612         Greenwich            Willows Apartments
     184      940907032          Greenwich            3951 Vestal Parkway East
     186      03-0221369         Greenwich            Milton Square Shopping Center
     189      03-0221327         Greenwich            282-299 Grand Street
     192      03-0810084         Greenwich            CB/Buckhead - Fulton
     196      03-0810593         Greenwich            2600-2602 Jefferson Street
     198      03-0221333         Greenwich            Alamo Self Storage
     200      03-0810087         Greenwich            CB/Buckhead - Marietta
     201      03-0810064         Greenwich            Diamond Plaza
     205      03-0810560         Greenwich            L'Abri Apartments
     209      03-0810557         Greenwich            Rambler Mobile Home Park
     210      03-0810555         Greenwich            Howard Johnson
     213      03-0810613         Greenwich            Best Western Jed Prouty Motor Inn
     215      03-0810619         Greenwich            Trade Fair Supermarket
     222      03-0221328         Greenwich            Sternberg Apartments
     223      940907356          Greenwich            Hillcrest Apartments
     224      03-0810575         Greenwich            235 Glenville Road
     226      03-0810594         Greenwich            Commerce Park Office / Warehouse
     227      03-0810615         Greenwich            Bel-Air Mobile Home Park
     228      03-0810533         Greenwich            Parkchester Apartments
     229      03-0810588         Greenwich            Bandera Landing
     232      03-0810578         Greenwich            1215 NE 23rd Street
     233      03-0810572         Greenwich            Cypress Villas Apartments
     234      03-0810579         Greenwich            Neico Investments, LLC

      5       GL981131           KeyBank              Emery/Busch Industrial Building
     18                          KEYBANK              VARIOUS
    18.10     4164695            KeyBank              Pine Lake Apartments
    18.20     4164709            KeyBank              Terrace Trace Apartments
    18.30     4164733            KeyBank              Jupiter Cove Apartments I
    18.40     4164814            KeyBank              Rivers End I Apartments
    18.50     4164831            KeyBank              Cypress Apartments
    18.60     GL991009           KeyBank              Jupiter Cove III
     22                          KEYBANK              VARIOUS
    22.10     6218               KeyBank              Princeton Court Apartments
    22.20     6219               KeyBank              Elmtree Park Apartments
    22.30     6220               KeyBank              Meadowood Apartments
    22.40     6221               KeyBank              Rosewood Commons Apartments
    22.50     6223               KeyBank              Acadia Court Apartments
     24       GL981134           KeyBank              Laguna Properties Building
     28                          KEYBANK              VARIOUS
    28.10     6029               KeyBank              Pine Terrace I & II Apartments
    28.20     6033               KeyBank              Sanford Court Apartments
    28.30     6034               KeyBank              Applewood I & II Apartments
     44       4794               KeyBank              Rolla Center
     48       4163141            KeyBank              Cheyenne Mountain Shopping Center
     79       4163231            KeyBank              Clearwater Commons
     90       4161904            KeyBank              Westbay Assisted Living Residence
     116      RM991008           KeyBank              Westwinds Mobile Home Park
     129      4163257            KEYBANK              KEYSTONE WAY SHOPPES / CVS PHARMACY / TACO BELL
   129.10     4163257A           KeyBank              Sears Hardware / Keystone Way Shoppes
   129.20     4163257B           KeyBank              CVS Pharmacy / Taco Bell
     131      4164873            KeyBank              Meldon Place Apartments
     136      4163583            KeyBank              Cambridge Plaza
     149      4161548            KeyBank              Jamestown Apartments
     152      4165039            KeyBank              Carmel Self Storage
     161      6222               KeyBank              Heathmore II Apartments
     167      4164954            KeyBank              Winthrop Court Apartments
     169      4162366            KeyBank              Middlefield Mobile Home Park
     190      4161327            KeyBank              Issaquah Building
     191      4163281            KeyBank              Quail Street Commons
     195      6032               KeyBank              Palm Side Apartments
     206      6217               KeyBank              Willowood East Apartments
     211      4163176            KeyBank              Big 5 Sporting Goods - KlamathFalls
     212      4161262            KeyBank              Big 5 Sporting Goods - Bullhead City
     214      6031               KeyBank              Winter Woods II Apartments
     216      4162480            KeyBank              Fulton East Shopping Center
     218      4163214            KeyBank              Park Plaza Shopping Center
     221      4162471            KeyBank              Jason Commercial Building
     231      SM991004           KeyBank              Mt. Orange Mobile Home Park
      4       6519               NRF                  Dudley Farms Plaza
      7                          NRF                  VARIOUS
    7.10      5201               NRF                  Festival at Pasadena
    7.20      6098               NRF                  Festival at Pasadena Pad Building
      8       6423               NRF                  Palouse Empire Mall
     11       4088               NRF                  Shadowridge Heights Apartments
     12       5410               NRF                  Bayside Office Center
     20       5554               NRF                  4250 Veterans Highway
     32       5468               NRF                  BeautiControl Office
     33       6761               NRF                  REXBURG STUDENT HOUSING
    33.10     6761A              NRF                  Autumn Winds Apartments
    33.20     6761B              NRF                  Somerset Apartments
    33.30     6761C              NRF                  Brookside Village Apartments
     47       1109               NRF                  Riverfront Apartments
     50       5397               NRF                  Kennedy Square
     55       3770               NRF                  Heritage Court Apartments
     57       5462               NRF                  Santa Fe Place Apartments
     58       2261               NRF                  Iron Mountain Building
     59       1853               NRF                  Shore Center Shopping Center
     63       4058               NRF                  The Hesser Center
     67       6571               NRF                  Lochwood III Apartments
     77                          NRF                  VARIOUS
    77.10     5623               NRF                  Colonial Park Apartments
    77.20     5625               NRF                  Jackson Trace Apartments
    77.30     5624               NRF                  Fox Valley Apartments
     88                          NRF                  VARIOUS
    88.10     5435               NRF                  Eagle Trace Apartments
    88.20     5434               NRF                  Ashbury Court Apartments
     89       6415               NRF                  Office Depot Tallahassee
     100      5900               NRF                  Yerington Plaza
     101      6348               NRF                  CAPTEC FRANCHISE CAPITAL PARTNERS, L.P. IV
   101.10     6348A              NRF                  Arby's Restaurant
   101.20     6348B              NRF                  Taco Bell Restaurant
   101.30     6348C              NRF                  Taco Bell Restaurant
   101.40     6348D              NRF                  Tony Roma's Restaurant
   101.50     6348E              NRF                  Del Taco Restaurant
   101.60     6348F              NRF                  Winger's Restaurant
     106      3604               NRF                  HIGHLAND HALL/GOLFVIEW MANOR
   106.10     3604A              NRF                  Highland Hall
   106.20     3604B              NRF                  Golfview Manor
     107      6588               NRF                  Walgreens Drug Store
     109      6071               NRF                  Teakwood Village Apartments
     111      6091               NRF                  Eden Roc Apartments & Americana Apartments A & B
     112      5603               NRF                  Olathe Duplexes
     114      5551               NRF                  Queen Anne's Gate V Apartments
     115      6416               NRF                  Office Depot Ormond Beach
     117      5267               NRF                  South Arcade Retail Building
     127      5369               NRF                  Branford Industrial Complex
     132      6884               NRF                  Monticello Village Apartments
     135      4740               NRF                  Stassney Square Shopping Center
     141      3222               NRF                  Post Polaris Business Center
     145      6243               NRF                  Holly Shopping Center
     147      6347               NRF                  CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III
   147.10     6347A              NRF                  Jack-in-the-Box
   147.20     6347B              NRF                  Taco Bell Restaurant
   147.30     6347C              NRF                  Tony Roma's Restaurant
     150      6834               NRF                  Sorrento Mesa Office Plaza
     156      6914               NRF                  Winans Home Center
     157      5090               NRF                  Pacific Breeze Apartments
     160      4810               NRF                  Southbridge Crossing
     165      5655               NRF                  450 & 440 Waverly Avenue
     176      5942               NRF                  Land O' Lakes Village Apartments
     179      4591               NRF                  The Colton Block
     187      6096               NRF                  Kristie Manor Apartments
     193      5780               NRF                  Paradise Pointe
     194      4410               NRF                  Boardwalk Boutiques
     197      5965               NRF                  CE-FAIR Apartments
     199      5992               NRF                  39 Forest Avenue
     207      5729               NRF                  200-231 Harrison Avenue
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                 PROPERTY                         PROPERTY               PROPERTY
                     PROPERTY ADDRESS                              CITY                            STATE                 ZIP CODE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                             <C>                     <C>
VARIOUS                                                          SUNNYVALE                       CALIFORNIA               94089
1376 Bordeaux                                                    Sunnyvale                       California               94089
1380 Bordeaux                                                    Sunnyvale                       California               94089
7300 Luther Drive                                                Sacramento                      California               95823
2115 West Walnut Avenue                                          Rogers                          Arkansas                 72756
1255 - 1275 Harbor Bay Parkway                                   Alameda                         California               94502
3275 U.S. Highway 92                                             Winter Haven                    Florida                  33881
2801 Red Dog Drive                                               Knoxville                       Tennessee                37914
1351 East Pepper Drive                                           El Cajon                        California               92021
205-15 Rock Street                                               Philadelphia                    Pennsylvania             19128
VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
333 S.E. First Avenue                                            Florida City                    Florida                  33034
1223 N.E. First Avenue                                           Florida City                    Florida                  33034
1682 Novato Blvd.                                                Novato                          California               94947
705 South Redwood Rd.                                            Salt Lake City                  Utah                     84104
901 E. Street                                                    San Rafael                      California               94901
7014-24 Ridge Ave.                                               Philadelphia                    Pennsylvania             19128
241 Lovers Lane                                                  Charlestown                     New Hampshire            03603
131 S. Maple Ave.                                                S. San Francisco                California               94080
4140 Lockbourne Road                                             Columbus                        Ohio                     43207
306 W. Depot Ave.                                                Knoxville                       Tennessee                37917
3661 West Haven Center                                           Knoxville                       Tennessee                37921
700 North Reed St.                                               Sedro Woolley                   Washington               98284
631 Leverington Ave.                                             Philadelphia                    Pennsylvania             19128
14818 Shark St.                                                  Hudson                          Florida                  34667

VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
101 International Drive                                          Atlanta                         Georgia                  30303
100 South George Street                                          Cumberland                      Maryland                 21502
5400 Holiday Drive                                               Frederick                       Maryland                 21703
890 Brevard Road                                                 Asheville                       North Carolina           28806
8520 University Executive Park Drive                             Charlotte                       North Carolina           28262
4620 South Miami Boulevard                                       Durham                          North Carolina           27703
7195 Eastwood Drive                                              Beaver Falls                    Pennsylvania             15010
3327 Street Road                                                 Bensalem                        Pennsylvania             19020
4021 Union Deposit Road                                          Harrisburg                      Pennsylvania             17109
765 Eisenhower Boulevard                                         Harrisburg                      Pennsylvania             17111
250 Market Street                                                Johnstown                       Pennsylvania             15901
1440 Scalp Avenue                                                Johnstown                       Pennsylvania             15904
99 Robinson Street                                               Pottstown                       Pennsylvania             19464
2000 Loucks Road                                                 York                            Pennsylvania             17404
2640 North Cherry Hill                                           Rock Hill                       South Carolina           29730
2200 - 3020 Bridgepointe Parkway                                 San Mateo                       California               94404
122 Fifth Avenue                                                 New York                        New York                 10011
5051 North Sabino Canyon Road                                    Tucson                          Arizona                  85750
26705, 26741, 26841, 26851, 26611 and 26601 Aliso Creek Road     Aliso Viejo                     California               92656
325-327 Franklin Avenue                                          Wyckoff                         New Jersey               07481
308, 310, 318 - 332, 340 West 49th Street                        New York                        New York                 10020
Davis Street at I-80                                             Vacaville                       California               95688
1837 - 1955 West Guadalupe Road                                  Mesa                            Arizona                  85202
1106 West Bell Road                                              Phoenix                         Arizona                  85023
3811 East Bell Road                                              Phoenix                         Arizona                  85032
SEC Dobson and Ray Roads                                         Chandler                        Arizona                  85224
11355 Pembrooke Square                                           Waldorf                         Maryland                 20603
100 Euclid Avenue                                                Des Moines                      Iowa                     50309
3167 Peachtree Road NE                                           Atlanta                         Georgia                  30305
1-23 Perlman Drive                                               Spring Valley                   New York                 10977
8350 Edes Avenue                                                 Oakland                         California               94621
19445 Pacific Highway South                                      SeaTac                          Washington               98188
66, 92 and 108 Devir Street                                      Malden                          Massachusetts            02148
Two Clocktower Place                                             Nashua                          New Hampshire            03060
2800 Pacific Avenue                                              Everett                         Washington               98201
3645 - 3675 South Durango Drive                                  Las Vegas                       Nevada                   89117
1999 Old Moultrie Road                                           St. Augustine                   Florida                  32086
1000 Henry Street                                                Kailua-Kona                     Hawaii                   96740
55 Post Road West                                                Westport                        Connecticut              06880
15400 - 15472 North 99th Avenue                                  Sun City                        Arizona                  85351
530 Sunnyview Drive                                              Pinole                          California               94564
North side of Route 30                                           East Whiteland Twp.             Pennsylvania             19355
VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
2189 East Ohio Pike                                              Amelia                          Ohio                     45102
2189 East Ohio Pike                                              Amelia                          Ohio                     45102
969 State Route 28                                               Milford                         Ohio                     45150
6465 West Lane                                                   Stockton                        California               95210
5395 Roswell Road                                                Atlanta                         Georgia                  30342
8100 Bellaire                                                    Houston                         Texas                    77036
1619 Bridle Path Drive                                           Stockton                        California               95207
120 East Valley Boulevard                                        San Gabriel                     California               91776
1513 East 16th Street                                            Yuma                            Arizona                  85365
2221, 2233 and 2269 Rampart Boulevard                            Las Vegas                       Nevada                   89128
101 - 115 West 79th Street                                       New York                        New York                 10024
520-540 Bergen Boulevard                                         Palisades Park                  New Jersey               07650
729 Henderson Road                                               Hood River                      Oregon                   97031
211 Route 4 East                                                 Paramus                         New Jersey               07652
5702 Corporate Drive                                             St. Joseph                      Missouri                 64507
1000 Elmwood Park Boulevard                                      Harahan                         Louisiana                70123
725 South Orange Avenue                                          West Covina                     California               91790
6040 Beven Street                                                Jefferson Parish                Louisiana                70123
4441 Cloud Avenue                                                La Crescenta                    California               91214
11125 Circle Drive                                               Austin                          Texas                    78736
9289 Branstetter Place                                           Stockton                        California               95209
22 East 67th Street                                              New York                        New York                 10021
81-95 North Main Street                                          Flemington                      New Jersey               08822
311 West Main Street                                             Shrewsbury                      Massachusetts            01545
3310 Elm Road NE                                                 Warren                          Ohio                     44483
150 - 220 Trantor Place                                          Staten Island                   New York                 10302
6845 Deerpath Road                                               Elkridge                        Maryland                 21227
2350 and 2450 Montebello Sq. Dr.                                 Colorado Springs                Colorado                 80909
1950 North 43rd Avenue                                           Phoenix                         Arizona                  85035
1575 Delucci Lane                                                Reno                            Nevada                   89502
7944 Tree Lane                                                   Madison                         Wisconsin                53717
24933 Santa Clara Street                                         Hayward                         California               94544
15031 West 138th                                                 Olathe                          Kansas                   66061
8913-9091 Taft Street                                            Pembroke Pines                  Florida                  33024
950 Northgate Drive                                              San Rafael                      California               94903
2633 Napoleon Avenue                                             New Orleans                     Louisiana                70115
10499 Austin Drive                                               Spring Valley                   California               91978
163-05 and 163-17 Jamaica Avenue                                 Queens                          New York                 11432
107 Forest Brooke Way                                            Delaware                        Ohio                     43015
6700 Santa Rita Road                                             Pleasanton                      California               94588
110 - 120 South West End Boulevard                               Quakertown                      Pennsylvania             18951
3401 Hartzdale Drive                                             Camp Hill                       Pennsylvania             17011
793 West Bel Air Avenue                                          Aberdeen                        Maryland                 21001
771-785 Anderson Drive, 815-825 Franciscan Drive                 San Rafael                      California               94901
820 West Warner Road                                             Chandler                        Arizona                  85224
3500 - 3520 12th Street NE and 1204 Newton Street NE             Washington                      District of Columbia     20017
7475 Stockton Boulevard                                          Sacramento                      California               95823
1440-91 West Rich Street                                         Columbus                        Ohio                     43223
169 - 187 West Merrick Road                                      Freeport                        New York                 11520
1195 North Watson Road                                           Arlington                       Texas                    76011
417 Margaret                                                     Plattsburgh                     New York                 12901
4025 Pleasant Avenue  (US 127)                                   Hamilton                        Ohio                     45015
8491 Rhonda Drive                                                Canton Township                 Michigan                 48188
4650 East Lake Mead Boulevard                                    Las Vegas                       Nevada                   89115
851-976 Mount Werner Circle                                      Colorado Springs                Colorado                 80903
17064 Jefferson Davis Highway                                    Dumfries                        Virginia                 22026
1212 Hancock Street                                              Quincy                          Massachusetts            02109
2200 Rivers Street                                               San Pablo                       California               94806
257 West 17th Street                                             New York                        New York                 10011
752-788 Main Street                                              Tooele                          Utah                     84074
3800 Mansell Road                                                Alpharetta                      Georgia                  30022
5661 Westheimer                                                  Houston                         Texas                    77056
3900 Richmond Avenue                                             Staten Island                   New York                 10312
25 North Spruce Street                                           Colorado Springs                Colorado                 80905
1770 - 1776 Boston Post Road                                     Milford                         Connecticut              06460
4345 South Cobb Drive                                            Smyrna                          Georgia                  30080
1700 South 4th Street                                            Allentown                       Pennsylvania             18103
636 Eighth Avenue                                                New York                        New York                 10018
3214 West McGraw Street                                          Seattle                         Washington               98199
3850 Pleasant Hill Road                                          Duluth                          Georgia                  30136
1661 Fifth Street                                                Elko                            Nevada                   89801
3951 Vestal Parkway East                                         Vestal                          New York                 13850
701-727 South Janesville Street                                  Milton                          Wisconsin                53563
282, 284, 286, 290 and 299 Grand Street                          New York                        New York                 10002
3650 Habersham Road                                              Atlanta                         Georgia                  30305
2600 - 2602 Jefferson Street                                     Wilmington                      Delaware                 19802
5666 Carpinteria Avenue                                          Carpinteria                     California               93013
37 Johnson Ferry Road                                            Marietta                        Georgia                  30067
2000 W. 79th St.                                                 Chicago                         Illinois                 60620
703 and 707 South West 16th Street                               Loveland                        Colorado                 80537
9225 East Main Street                                            Mesa                            Arizona                  85207
5171 Brecksville Road                                            Richfield                       Ohio                     44286
52-54 Main Street                                                Bucksport                       Maine                    04416
30-08  30th Avenue                                               Astoria                         New York                 11102
65 Sherman Street                                                Portland                        Maine                    04101
1105 Ronstan Drive                                               Killeen                         Texas                    76542
235 Glenville Road                                               Greenwich                       Connecticut              06831
7102-7176 Oaklawn Drive                                          San Antonio                     Texas                    78229
2201 Leonard Road                                                Bryan                           Texas                    77801
430 West 7th Street                                              Plainfield                      New Jersey               07060
8015 Bandera Landing                                             San Antonio                     Texas                    28250
1215 NE 23rd Street                                              Pompano Beach                   Florida                  33064
220 SW 8th Street                                                Pompano Beach                   Florida                  33060
3095 Sterling Circle                                             Boulder                         Colorado                 80301

12 Celina Avenue                                                 Nashua                          New Hampshire            03063
VARIOUS                                                          VARIOUS                         FLORIDA                  VARIOUS
1924 Pine Loch Terrace                                           Tampa                           Florida                  33613
9135 Talina Lane                                                 Tampa                           Florida                  33637
17873-A Thelma Avenue                                            Jupiter                         Florida                  33458
5520 Collins Road                                                Jacksonville                    Florida                  32244
6200 Cypress Point Drive                                         Panama City Beach               Florida                  32408
17937 Thelma Avenue                                              Jupiter                         Florida                  33458
VARIOUS                                                          VARIOUS                         INDIANA                  VARIOUS
103 Princeton Court                                              Evansville                      Indiana                  47715
11023 Elmtree Park Drive                                         Indianapolis                    Indiana                  46229
8611 Meadowood Drive                                             Newburgh                        Indiana                  47630
5586 Rosewood Commons Drive                                      Indianapolis                    Indiana                  46254
3008 Acadia Court                                                Bloomington                     Indiana                  47401
5005 East Philadelphia Street                                    Ontario                         California               91761
VARIOUS                                                          VARIOUS                         FLORIDA                  VARIOUS
322 South Burkett Avenue                                         Callaway                        Florida                  32404
3291 South Sanford Avenue                                        Sanford                         Florida                  32773
101 East New Hampshire Avenue                                    DeLand                          Florida                  32724
901 & 1003 South Bishop Avenue                                   Rolla                           Missouri                 65401
1670 E. Cheyenne Mountain Boulevard                              Colorado Springs                Colorado                 80906
4519 East 82nd Street                                            Indianapolis                    Indiana                  46250
4920 Viceroy Court                                               Cape Coral                      Florida                  33904
505 Williams Street                                              Cheyenne                        Wyoming                  82007
VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
1122-1168 Keystone Way                                           Carmel                          Indiana                  46032
1391 & 1421 South Rangeline Road                                 Carmel                          Indiana                  46032
1736 C Brownstone Blvd.                                          Toledo                          Ohio                     43614
51 South Champion Street                                         Youngstown                      Ohio                     44503
1347-1394 Bluff Avenue                                           Grandview Heights               Ohio                     43212
3750 Bauer Drive West                                            Carmel                          Indiana                  46032
5984 Heathmore Drive                                             Indianapolis                    Indiana                  46227
720 Ridgeview Drive                                              Frankfort                       Kentucky                 40601
15871 Swine Creek Road                                           Middlefield Township            Ohio                     44062
6010 - 221st Place Southeast                                     Issaquah                        Washington               98027
938 Quail Street                                                 Lakewood                        Colorado                 80215
210 Interchange Drive                                            Palm Bay                        Florida                  32907
3787 Willowood Drive                                             Indianapolis                    Indiana                  46236
3500 Washburn Way                                                Klamath Falls                   Oregon                   97603
1835 Highway 95                                                  Bullhead City                   Arizona                  86442
15300 West Colonial Drive                                        Winter Garden                   Florida                  34787
2039 - 2109 Locust Street, S.E.                                  Canal Fulton                    Ohio                     44614
2807-2829 Lower Wetumpka Road                                    Montgomery                      Alabama                  36110
601 South Jason St.                                              Denver                          Colorado                 80223
Mt. Orange Rd.                                                   Slate Hill                      New York                 10973
100-228 RHL Boulevard                                            South Charleston                West Virginia            25309
8135 RITCHIE HIGHWAY                                             PASADENA                        MARYLAND                 21122
8135 Ritchie Highway                                             Pasadena                        Maryland                 21122
8135 Ritchie Highway                                             Pasadena                        Maryland                 21122
1850 W. Pullman Road (Highway #8)                                Moscow                          Idaho                    83843
1510 South Melrose Drive                                         Vista                           California               92083
150 Mount Vernon Street                                          Boston                          Massachusetts            02125
4250 Veterans Memorial Highway                                   Holbrook                        New York                 11741
2121 Midway Road                                                 Carrollton                      Texas                    75006
VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
160 West 5th South                                               Rexburg                         Idaho                    83440
480 South 100 West                                               Rexburg                         Idaho                    83440
487 South 3rd West                                               Rexburg                         Idaho                    83440
726 First Avenue North                                           Nashville                       Tennessee                37201
4950 West Kennedy Boulevard                                      Tampa                           Florida                  33609
335 & 336 Center Road                                            Vernon                          Connecticut              06066
350 North Festival Drive                                         El Paso                         Texas                    79912
6935 Flanders Drive                                              San Diego                       California               92121
22304-22400 Lake Shore Blvd.                                     Euclid                          Ohio                     44123
1,25, & 77 Sundial Avenue                                        Manchester                      New Hampshire            03103
1437 Slate Run Road                                              New Albany                      Indiana                  47150
VARIOUS                                                          VARIOUS                         ALABAMA                  VARIOUS
4600 Sprague Avenue                                              Anniston                        Alabama                  36206
500 Whites Gap Road                                              Jacksonville                    Alabama                  36265
5112 McClellan Boulevard                                         Anniston                        Alabama                  36206
VARIOUS                                                          WICHITA                         KANSAS                   VARIOUS
925 West 29th Street South                                       Wichita                         Kansas                   67217
1940 South Woodlawn                                              Wichita                         Kansas                   67218
3151 Capital Circle N. E.                                        Tallahassee                     Florida                  32303
176 West Goldfield Avenue                                        Yerington                       Nevada                   89447
VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
4740 Cemetery Road                                               Hilliard                        Ohio                     43026
32270 Van Dyke Avenue                                            Warren                          Michigan                 48093
67556 Main Street                                                Richmond                        Michigan                 48062
775 Vista Ridge Mall Drive                                       Lewisville                      Texas                    75067
3624 California Avenue                                           Bakersfield                     California               93309
2336 East Baseline Road                                          Mesa                            Arizona                  85204
VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
239 West Pittsburgh Road                                         New Castle                      Pennsylvania             16101
616 Golf Course Road                                             Aliquippa                       Pennsylvania             15001
32732 Michigan Avenue                                            Wayne                           Michigan                 48184
515 Gardere Lane                                                 Baton Rouge                     Louisiana                70820
1128 Victor St. / 233 & 252 River Street                         East Lansing                    Michigan                 48823
913 Jan Mar                                                      Olathe                          Kansas                   66062
88 & 102 Queen Anne's Court                                      Weymouth                        Massachusetts            02189
405 West Granada Boulevard                                       Ormand Beach                    Florida                  32174
1401-1419 First Avenue & 92-96Union Street                       Seattle                         Washington               98101
12109-12115 Branford Street                                      Sun Valley                      California               91352
606 East Redbud Drive                                            Stillwater                      Oklahoma                 74075
512 W. Stassney Lane                                             Austin                          Texas                    78745
6330 Polaris Avenue                                              Las Vegas                       Nevada                   89118
104 - 224 Holly Street                                           Nampa                           Idaho                    83651
VARIOUS                                                          VARIOUS                         VARIOUS                  VARIOUS
3750 Meridian Street South                                       Puyallup                        Washington               98373
45590 Gratiot Avenue                                             Macomb                          Michigan                 48042
4521 Southside Boulevard                                         Jacksonville                    Florida                  32216
5230 Carroll Canyon Road                                         San Diego                       California               92121
1770 Hwy 395                                                     Minden                          Nevada                   89423
2850 Adrian Street                                               San Diego                       California               92110
Indiana Street & Highway 67                                      Mooresville                     Indiana                  46158
450 & 440 Waverly Avenue                                         Patchogue                       New York                 11772
21101 Voyager Boulevard                                          Land O' Lakes                   Florida                  34639
558-596 Main Street, 2-4 Austin Street & 8-10 Austin Street      Worcester                       Massachusetts            01608
4814 Kristie Drive                                               Del City                        Oklahoma                 73115
118 Colony Drive                                                 Jefferson City                  Tennessee                37760
938-982 Maple Road                                               Amherst                         New York                 14221
14140-14168 Cedar Road                                           University Heights              Ohio                     44121
39 Forest Avenue                                                 Portland                        Maine                    04104
200-231 Harrison Avenue                                          Boston                          Massachusetts            02111
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                                ORIGINAL
             PROPERTY                                                                                          PRINCIPAL
               TYPE                                                     BORROWER NAME                           BALANCE
- -------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                                                                       <C>
INDUSTRIAL                          BORDEAUX PARTNERS LLC                                                     11,700,000
Industrial                          Bordeaux Partners LLC                                                      4,748,000
Industrial                          Bordeaux Partners, LLC                                                     6,952,000
Manufactured Housing                Carol E. Williams,  Kimberly Layne Williams and Dale A. Will               6,850,000
Retail-Single Tenant                K-GO, LLC                                                                  6,500,000
Office                              Gloria S. Y. Gee, as Successor Trustee                                     5,700,000
Manufactured Housing                Corrigan Group Two, L.C.                                                   3,150,000
Industrial                          Red Dog Drive LLC                                                          2,800,000
Manufactured Housing                Royal View Gardens, Inc.                                                   2,685,000
Multifamily                         Henridge Properties, L.P.                                                  2,575,000
HOTEL - LIMITED SERVICE             PARLON CORPORATION                                                         2,485,000
Hotel - Limited Service             Parlon Corporation                                                         1,883,000
Hotel - Limited Service             Parlon Corporation                                                           602,000
Office                              Asia Fountain Group, Inc.                                                  2,200,000
Manufactured Housing                The Vanderhout Family Limited Partnership                                  2,000,000
Office                              Arthur Franklin Bridge Testamentary Trust                                  1,900,000
Multifamily                         Sandra Court Properties, L.P.                                              1,560,000
Manufactured Housing                Narje, LLC                                                                 1,480,000
Industrial                          W. Roberts Pedrick and Melanie M. Pedrick                                  1,450,000
Industrial                          4140 Lockbourne Limited                                                    1,450,000
Office                              Southern Station Partnership, Ltd.                                         1,400,000
Retail-Unanchored                   West Haven Acquisition, LLC                                                1,350,000
Manufactured Housing                Valley View III                                                            1,300,000
Multifamily                         Leverington Properties, L.P.                                               1,056,000
Manufactured Housing                Corrigan Group, L.C.                                                       1,050,000

HOTEL - FULL SERVICE                CROWN AMERICAN ASSOCIATES AND MARYLAND MOTEL MANAGEMENT, INC             $69,450,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc              12,500,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               3,400,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               7,200,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               2,700,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               7,600,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               7,500,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               3,900,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               6,500,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               3,250,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc                 975,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               1,200,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc                 750,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               5,100,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               4,975,000
Hotel - Full Service                Crown American Associates and Maryland Motel Management, Inc               1,900,000
Retail-Anchored                     Bridgepointe LLC                                                          39,000,000
Office                              122 Fifth Associates                                                      27,150,000
Multifamily                         Ventana Vista Investors Limited Partnership                               11,377,000
Retail-Unanchored                   Leaseback of California II, LLC                                           11,000,000
Retail-Anchored                     Munico Associates                                                         10,440,000
Multifamily                         310 W 49 St. Assoc. LP and Haga Realty                                    10,000,000
Retail-Single Tenant                Vintage Ranch Properties, L.P.                                             9,400,000
Retail-Unanchored                   Mesa Pavilion Associates, LLC                                              9,200,000
Multifamily                         Bigelow Arizona Limited Liability Company                                  8,850,000
Office                              Phoenix North Star, Ltd.                                                   8,500,000
Retail-Anchored                     Raydob, L.L.C.                                                             8,240,000
Office                              Charles County Resources Investors                                         6,750,000
Retail-Anchored                     HPM Investments, Inc.                                                      6,500,000
Retail-Unanchored                   Krinsky-Finkel, LLC                                                        5,925,000
Mixed Use                           Pascack Industries, Inc.                                                   5,850,000
Hotel - Limited Service             Brilliance Investment, LLC                                                 5,865,000
Hotel - Limited Service             Airport Investment Company, Inc.                                           5,800,000
Multifamily                         Malden Park Place Company, LLC                                             5,780,000
Multifamily                         Nashua Plaza Housing Associates Limited Partnership                        5,680,000
Hotel - Limited Service             AMA Holdings, LLC, SEA Holdings, LLC, DGH Holdings, LLC and                5,500,000
Retail-Unanchored                   Durango-Twain L.L.C.                                                       5,400,000
Nursing Home, Skilled               Healthcare Properties of St. Augustine, Inc.                               5,400,000
Mixed Use                           A.R.B.P., LLC                                                              5,250,000
Office                              Westmark Industries, LLC                                                   5,200,000
Retail-Anchored                     Greenway Terrace LLC                                                       5,200,000
Multifamily                         Bayside Willows, Inc.                                                      5,030,000
Retail-Anchored                     Westgate Plaza LP                                                          5,000,000
MANUFACTURED HOUSING                A/C, INC.                                                                  4,885,000
Manufactured Housing                A/C, Inc.                                                                  2,442,500
Self-Storage                        A/C, Inc.                                                                    557,736
Manufactured Housing                A/C, Inc.                                                                  1,884,764
Multifamily                         Westpointe Limited Partnership                                             4,820,000
Mixed Use                           Realmark VII, L.P.                                                         4,800,000
Multifamily                         8100 Bellaire Corporation                                                  4,700,000
Multifamily                         Bridle Path Place Limited Partnership                                      4,590,000
Retail-Unanchored                   Hawaii Property, Inc.                                                      4,500,000
Hotel - Limited Service             PLJV, LLC                                                                  4,300,000
Retail-Shadow Anchored              Patton Rampart, LLC                                                        4,330,000
Retail-Unanchored                   Park Belvedere LLC                                                         4,200,000
Mixed Use                           Boulevard East Associates, Ltd.                                            4,200,000
Nursing Home, Skilled               Hood River Care Associates                                                 4,150,000
Retail-Anchored                     221 Route 4 East Corp.                                                     4,150,000
Industrial                          Migo Limited Liability Company                                             4,000,000
Industrial                          3501 North Causeway Associates                                             4,000,000
Nursing Home, Skilled               Doctor's Hospital of West Covina, Inc.                                     4,000,000
Industrial                          Beven Street Properties, LLC                                               3,970,000
Self-Storage                        Mini Storage, Ltd.                                                         3,850,000
Nursing Home                        SB Realty Corporation                                                      3,850,000
Nursing Home                        Wagner Hts, LLC                                                            3,800,000
Office                              FREP, LLC                                                                  3,780,000
Multifamily                         Flemington Fidelco, LLC                                                    3,720,000
Assisted Living Facility            Highland Holdings, LLC                                                     3,700,000
Nursing Home, Skilled               Gillette Associates, Limited Partnership                                   3,600,000
Multifamily                         Trantor Realty Associates                                                  3,585,000
Office                              Peregrine Properties LLC                                                   3,525,000
Retail-Unanchored                   Ridgeview Plaza                                                            3,500,000
Multifamily                         Sunplace Investment Associates, LP                                         3,525,000
Office                              Meadow Wood Crown Plaza, Inc.                                              3,500,000
Retail-Unanchored                   ORC LLC, GMAIN LLC, RMAIN LLC                                              3,500,000
Retail-Shadow Anchored              Atalaya Properties, Inc.                                                   3,500,000
Multifamily                         Holiday Properties Partnership                                             3,300,000
Retail-Unanchored                   ADI Properties and Pembroke Biscayne, LLC                                  3,200,000
Office                              Northgate Group, LLC                                                       3,200,000
Office                              2633 Napoleon                                                              3,060,000
Self-Storage                        First European Ventures, LLC                                               3,100,000
Retail-Unanchored                   Jamaica Avenue Realty LLC                                                  3,000,000
Multifamily                         Forest Brooke Apartments LTD                                               2,800,000
Retail-Unanchored                   Pleasant Village Associates                                                2,700,000
Retail-Unanchored                   Furniture Executives No. 7, L.P.                                           2,700,000
Retail-Anchored                     Capital Plaza Associates, LP                                               2,900,000
Hotel - Full Service                Megha, Inc                                                                 2,650,000
Retail-Unanchored                   The Graham Center LLC                                                      2,600,000
Mixed Use                           820 West Warner, LLC                                                       2,475,000
Retail-Anchored                     12th and Monroe LP                                                         2,300,000
Multifamily                         Packard Properties, LLC                                                    2,250,000
Multifamily                         Colonial Square Investor, Ltd.                                             2,200,000
Retail-Unanchored                   Elks Plaza LLC                                                             1,900,000
Hotel - Limited Service             Kunal Hospitality, L.L.C.                                                  2,160,000
Multifamily                         JDD, LLC                                                                   2,160,000
Retail-Anchored                     Moskowitz Family II Ltd.                                                   2,100,000
Industrial                          Two Irish Guys II, LLC                                                     2,100,000
Manufactured Housing                Vegas Mobile Park One, L.P.                                                2,000,000
Multifamily                         Park Meadows Apartments                                                    1,975,000
Retail-Unanchored                   VF-Princeton Woods 3, LLC                                                  1,800,000
Office                              United Real Estate Investors, Inc.                                         1,800,000
Multifamily                         Willow Branch Apartments, Inc.                                             1,700,000
Retail-Single Tenant                257 Associates, LLC                                                        1,675,000
Retail-Unanchored                   Tooele Centers, LLC                                                        1,650,000
Mixed Use                           Realmark X, L.L.C.                                                         1,600,000
Retail-Unanchored                   CP Westheimer LLC                                                          1,550,000
Mixed Use                           Richmond Avenue Associates                                                 1,500,000
Office                              Raintree Office Building LLC                                               1,500,000
Mixed Use                           1770 Post Road Associates                                                  1,500,000
Retail-Single Tenant                Robert S. and Mary Jane Hakemian                                           1,500,000
Self-Storage                        National Self-Storage Associates, L.L.C.                                   1,485,000
Mixed Use                           Eighth Avenue Associates                                                   1,500,000
Mixed Use                           Arthur Van der Wel                                                         1,400,000
Mixed Use                           Realmark IX, L.L.C.                                                        1,408,000
Multifamily                         Ernest and Betty Vandegrift                                                1,400,000
Retail-Unanchored                   Colonial Properties, LLC                                                   1,400,000
Retail-Anchored                     Milton Development, LTD                                                    1,360,000
Mixed Use                           Roman Realty Co., LLC and Dora Straus Family LP Association                1,300,000
Mixed Use                           Realmark Habersham, L.L.C.                                                 1,200,000
Multifamily                         Sudler Partnership                                                         1,160,000
Self-Storage                        Carpinteria Self Storage LLC                                               1,150,000
Mixed Use                           Realmark I, Ltd.                                                           1,100,000
Retail-Unanchored                   Parkway Bank & Trust Company Trust #11604                                  1,088,000
Multifamily                         Blutegel 3, LLP                                                            1,060,000
Manufactured Housing                AGA Property Management LLC                                                1,000,000
Hotel - Limited Service             BCAM Corp.                                                                 1,000,000
Hotel - Limited Service             Bucksport Motel Properties, Inc.                                             875,000
Retail-Single Tenant                30-08 Realty Corp.                                                           862,000
Multifamily                         HCR Properties Limited Liability Company                                     636,000
Multifamily                         Killeen Hillcrest, LTD                                                       650,000
Office                              Joan S. Orlovitz                                                             615,000
Mixed Use                           Commerce Oaklawn, LTD                                                        600,000
Manufactured Housing                Eight Star Corporation                                                       525,000
Multifamily                         Parkchester, Inc.                                                            500,000
Retail-Unanchored                   South Bend Development Inc.                                                  500,000
Multifamily                         Luis and Neyda Jimenez                                                       312,000
Multifamily                         Aurelain and Maria Victoria Gava                                             304,000
Industrial                          Neico Investments, LLC                                                       300,000

Industrial                          Berkshire-Nashua, L.L.C.                                                  12,350,000
MULTIFAMILY                         VARIOUS                                                                    8,546,250
Multifamily                         Pine Lake Apartments, Ltd.                                                   660,000
Multifamily                         Terrace Trace Apartments, Ltd.                                             1,650,000
Multifamily                         Lexford FLKB, L.L.C.                                                       1,650,000
Multifamily                         Rivers End Apartments, Ltd.                                                1,417,500
Multifamily                         Cypress Apartments, Ltd.                                                   1,432,500
Multifamily                         Lexford FLKB II L.L.C.                                                     1,736,250
MULTIFAMILY                         VARIOUS                                                                    6,862,000
Multifamily                         Princeton Court Apartments of Evansville, Ltd.                               917,000
Multifamily                         Elmtree Park Apartments of Indianapolis, II, LP                              947,000
Multifamily                         Meadowood Apartments of Warrick County, Ltd.                                 993,000
Multifamily                         Rosewood Commons Apartments ofIndianapolis, Ltd.                           1,887,000
Multifamily                         Acadia Court Apartments of Bloomington, Ltd.                               2,118,000
Industrial                          Laguna Properties Limited Partnership                                      6,675,000
MULTIFAMILY                         VARIOUS                                                                    6,195,000
Multifamily                         Pine Terrace Apartments, Ltd.                                              2,193,000
Multifamily                         Sanford Court Investors, Ltd.                                              1,782,000
Multifamily                         Applewood Apartments, LTD.                                                 2,220,000
Retail-Anchored                     Phybell Development Corporation                                            5,000,000
Retail-Anchored                     Dial Realty-Cheyenne Mountain,L.L.C.                                       4,890,000
Congregate Care                     Residential Care I, L.L.C.                                                 3,600,000
Assisted Living Facility            Juniper Eventide, L.P.                                                     3,350,000
Manufactured Housing                Cheyenne MHP, Limited                                                      2,800,000
RETAIL-ANCHORED                     BARNES INVESTMENT II COMPANY                                               2,500,000
Retail-Anchored                     Barnes Investment II Company                                               1,395,349
Retail-Unanchored                   Barnes Investment II Company                                               1,104,651
Multifamily                         Meldon Place Apartments of Toledo, Ltd.                                    2,418,750
Office                              Tri-State Plaza Place Limited Partnership                                  2,200,000
Multifamily                         Jamestown Apartments Corp.                                                 2,000,000
Self-Storage                        Carmel Self Storage, LLC                                                   1,900,000
Multifamily                         Heathmoore Apartments of Indianapolis, II, Inc.                            1,649,000
Multifamily                         Winthrop Court Apartments of Frankfort, Ltd.                               1,500,000
Manufactured Housing                Middlefield Properties, LLC                                                1,500,000
Industrial                          KALE, LLC                                                                  1,290,000
Office                              Quail Street Company LLC                                                   1,275,000
Multifamily                         Palm Side Apartments, Ltd.                                                 1,162,000
Multifamily                         Willowood East Apartments of Indianapolis, Ltd.                            1,031,000
Retail-Single Tenant                No Apples I - Klamath Falls, L.L.C.                                          952,000
Retail-Single Tenant                No Apples I - Bullhead City, L.L.C.                                          948,000
Multifamily                         Winter Woods Apartments II, Ltd.                                             866,000
Retail-Unanchored                   Galen M. Oakes and Beulah Oakes                                              750,000
Retail-Unanchored                   Park Plaza Associates, Ltd.                                                  750,000
Industrial                          The Jason Company L.L.C.                                                     675,000
Manufactured Housing                Geoffrey Boynton and Nancy Boynton                                           350,000
Retail-Anchored                     THF-D Charleston Development Limited Liability Company                    17,550,000
VARIOUS                             FESTIVAL PASADENA ASSOCIATES, L.P., ET AL.                                11,680,000
Retail-Anchored                     Festival Pasadena Associates, L.P., et al.                                 9,280,000
Office                              Festival Pasadena Associates, L.P., et al.                                 2,400,000
Retail-Anchored                     Palouse Empire Mall Associates                                            11,500,000
Multifamily                         HCA Shadowridge Heights LLC                                               10,700,000
Office                              Bayside Merchandise Mart Limited Partnership                              10,425,000
Office                              4250 Vets Highway, LLC                                                     8,462,000
Office                              JLH Properties, Inc.                                                       5,800,000
MULTIFAMILY                         CORPORATE PLAZA LIMITED                                                    5,765,000
Multifamily                         Corporate Plaza Limited                                                    1,123,052
Multifamily                         Corporate Plaza Limited                                                    2,770,195
Multifamily                         Corporate Plaza Limited                                                    1,871,753
Multifamily                         Riverfront Partnership                                                     4,875,000
Office                              Kennedy Square Investors, L.C.                                             4,825,000
Multifamily                         JCM Associates, L.L.C.                                                     4,460,000
Multifamily                         Merit El Paso Apartments Limited Partnership                               4,400,000
Industrial                          KCSD Limited Partnership                                                   4,369,000
Retail-Anchored                     Miles G. Carter, an Individual                                             4,300,000
Office                              Haverford-Hathaway, LLC                                                    4,200,000
Multifamily                         The Sprigler Family Limited Partnership                                    4,100,000
MULTIFAMILY                         VARIOUS                                                                    3,699,000
Multifamily                         Colonial Park Apartments, LLC.                                             1,475,000
Multifamily                         Jackson Trace Apartments, LLC                                              1,224,000
Multifamily                         Fox Valley Apartments, LLC                                                 1,000,000
MULTIFAMILY                         THE MARTYNES FAMILY TRUST                                                  3,415,000
Multifamily                         The Martynes Family Trust                                                  2,015,000
Multifamily                         The Martynes Family Trust                                                  1,400,000
Retail-Single Tenant                The Richard C. Dunsay Real Property Trust                                  3,360,000
Retail-Anchored                     Yerington Shopping Center, LLC                                             3,316,200
RETAIL-SINGLE TENANT                CAPTEC FRANCHISE CAPITAL PARNERS L.P. IV                                   3,276,000
Retail-Single Tenant                Captec Franchise Capital Parners L.P. IV                                     465,047
Retail-Single Tenant                Captec Franchise Capital Parners L.P. IV                                     377,205
Retail-Single Tenant                Captec Franchise Capital Parners L.P. IV                                     382,372
Retail-Single Tenant                Captec Franchise Capital Parners L.P. IV                                     981,767
Retail-Single Tenant                Captec Franchise Capital Parners L.P. IV                                     601,978
Retail-Single Tenant                Captec Franchise Capital Parners L.P. IV                                     467,631
NURSING HOME                        TRADE AROUND THE WORLD OF PENNSYLVANIA, INC.                               3,080,000
Nursing Home                        Trade Around the World of Pennsylvania, Inc.                               1,464,262
Nursing Home                        Trade Around the World of Pennsylvania, Inc.                               1,615,738
Retail-Single Tenant                Chicago Salvage Stock Stores, Inc.                                         3,050,000
Multifamily                         Teakwood Village, L.L.C.                                                   3,035,000
Multifamily                         Vaer Associates, L.L.C.                                                    3,000,000
Multifamily                         Olathe Duplexes, LLC                                                       3,000,000
Multifamily                         Q.A. V Limited Partnership, a Mass. Limited Partnership                    2,851,000
Retail-Single Tenant                The Richard C. Dunsay Real Property Trust                                  2,825,000
Retail-Unanchored                   Harbor Properties, Inc.                                                    2,800,000
Industrial                          Branford Investments, LLC                                                  2,500,000
Multifamily                         Linden Investments, L.L.C.                                                 2,414,000
Retail-Unanchored                   Cedar Contracting, Inc. d/b/a Cedar Corporation                            2,239,000
Industrial                          The Louis Somers and Debra Somers 1993 Living Trust                        2,100,000
Retail-Anchored                     Bonanza Investments, LLC                                                   2,025,000
RETAIL-UNANCHORED                   CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III                                 1,994,000
Retail-Unanchored                   Captec Franchise Capital Partners L.P. III                                   690,231
Retail-Unanchored                   Captec Franchise Capital Partners L.P. III                                   409,026
Retail-Unanchored                   Captec Franchise Capital Partners L.P. III                                   894,744
Office                              Downtown Properties Development Corporation                                1,975,000
Retail-Unanchored                   James W. Winans and Ruth C. Winans                                         1,763,000
Multifamily                         Edwina N. Decker Trust                                                     1,700,000
Retail-Unanchored                   TKC Properties, LLC                                                        1,668,000
Office                              Waverly Plaza LLC                                                          1,550,000
Multifamily                         LOL Village Limited Partnership                                            1,460,000
Multifamily                         Pacific Land LLC                                                           1,433,000
Multifamily                         Coolidge-Kristie Equities, L.L.C.                                          1,300,000
Manufactured Housing                Paradise Pointe, L.L.C.                                                    1,181,000
Retail-Unanchored                   Boardwalk Boutiques Partnership                                            1,185,000
Multifamily                         Erez Ltd.                                                                  1,148,000
Office                              39 Forest Avenue LLC                                                       1,128,000
Multifamily                         231 Harrison Avenue Limited Partnership                                    1,000,000
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                  1ST INT.
                                        GROSS           NET                        & PRIN.   INTEREST
           CUT-OFF DATE  LOAN          MORTGAGE      MORTGAGE         NOTE         PAYMENT    ACCRUAL           DUE
             BALANCE     TYPE            RATE          RATE           DATE          DATE      METHOD            DATE
- ------------------------------------------------------------------------------------------------------------------------
<S>                     <C>            <C>           <C>            <C>           <C>      <C>                  <C>
           11,676,920   FIXED           7.7700%       7.6770%       04/08/99      06/01/99 ACTUAL / 360           1
            4,738,634   Fixed           7.7700%       7.6770%       04/08/99      06/01/99 Actual / 360           1
            6,938,286   Fixed           7.7700%       7.6770%       04/08/99      06/01/99 Actual / 360           1
            6,605,927   Fixed           8.3770%       8.2240%       10/02/95      12/01/95 Actual / 360           1
            6,469,716   Fixed           7.7500%       7.6570%       03/30/99      05/01/99 Actual / 360           1
            5,693,384   Fixed           7.8750%       7.7820%       04/21/99      06/01/99 Actual / 360           1
            3,145,355   Fixed           8.8000%       8.6870%       03/10/99      05/01/99 Actual / 360           1
            2,780,734   Fixed           7.3750%       7.2720%       12/16/98      02/01/99 Actual / 360           1
            2,682,184   Fixed           8.2500%       8.1170%       04/16/99      06/01/99 Actual / 360           1
            2,569,770   Fixed           7.5000%       7.4070%       03/24/99      05/01/99 Actual / 360           1
            2,474,078   FIXED           8.8000%       8.6670%       03/03/99      05/01/99 ACTUAL / 360           1
            1,874,724   Fixed           8.8000%       8.6670%       03/03/99      05/01/99 Actual / 360           1
              599,354   Fixed           8.8000%       8.6670%       03/03/99      05/01/99 Actual / 360           1
            2,084,890   Fixed           7.2500%       7.1570%       11/25/98      01/01/99 Actual / 360           1
            1,997,309   Fixed           7.3000%       7.1670%       04/19/99      06/01/99 Actual / 360           1
            1,878,013   Fixed           7.2500%       7.1570%       08/14/98      10/01/98 Actual / 360           1
            1,556,832   Fixed           7.5000%       7.4070%       03/24/99      05/01/99 Actual / 360           1
            1,475,758   Fixed           8.1600%       8.0270%       03/19/99      05/01/99 Actual / 360           1
            1,444,219   Fixed           7.7500%       7.6570%       03/03/99      04/01/99 Actual / 360           1
            1,437,802   Fixed           7.2500%       7.1570%       12/29/98      02/01/99 Actual / 360           1
            1,386,798   Fixed           7.2500%       7.0970%       01/26/99      03/01/99 Actual / 360           1
            1,348,692   Fixed           8.5000%       8.3970%       05/04/99      07/01/99 Actual / 360           1
            1,295,108   Fixed           7.5000%       7.4070%       01/05/99      03/01/99 Actual / 360           1
            1,053,855   Fixed           7.5000%       7.4070%       03/24/99      05/01/99 Actual / 360           1
            1,048,401   Fixed           8.6750%       8.5420%       03/02/99      05/01/99 Actual / 360           1

          $69,289,658   FIXED           8.0800%       8.0270%       05/03/99      06/01/99 ACTUAL / 360           1
           12,471,141   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            3,392,150   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            7,183,377   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            2,693,766   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            7,582,454   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            7,482,684   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            3,890,996   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            6,484,993   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            3,242,497   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
              972,749   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            1,197,230   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
              748,268   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            5,088,225   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            4,963,514   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
            1,895,613   Fixed           8.0800%       8.0270%       05/03/99      06/01/99 Actual / 360           1
           38,921,165   Fixed           7.5200%       7.4670%       03/26/99      05/01/99 Actual / 360           1
           27,098,390   Fixed           7.7800%       7.7270%       03/04/99      05/01/99 Actual / 360           1
           11,353,185   Fixed           7.3700%       7.3170%       03/29/99      05/01/99 Actual / 360           1
           10,899,246   Fixed           7.0700%       7.0170%       06/30/98      09/01/98 30 / 360               1
           10,355,992   Fixed           7.2500%       7.1970%       11/11/98      01/01/99 Actual / 360           1
            9,875,416   Fixed           7.0900%       7.0370%       03/04/98      05/01/98 Actual / 360           1
            9,334,620   Fixed           8.0800%       8.0270%       11/02/98      01/01/99 Actual / 360           1
            9,124,979   Fixed           6.2700%       6.2170%       09/11/98      11/01/98 Actual / 360           1
            8,735,526   Fixed           6.9000%       6.8470%       08/28/98      10/01/98 Actual / 360           1
            8,483,996   Fixed           7.8200%       7.7170%       03/16/99      05/01/99 Actual / 360           1
            8,166,546   Fixed           7.2000%       7.1470%       07/30/98      09/01/98 Actual / 360           1
            6,695,418   Fixed           8.0500%       7.9970%       10/29/98      12/01/98 Actual / 360           1
            6,367,553   Fixed           7.5500%       7.4970%       07/28/98      09/01/98 30 / 360               1
            5,890,277   Fixed           7.4100%       7.3570%       01/15/99      03/01/99 Actual / 360           1
            5,810,908   Fixed           7.5500%       7.4970%       12/30/98      02/01/99 Actual / 360           1
            5,796,232   Fixed           7.5000%       7.4470%       08/17/98      10/01/98 30 / 360               1
            5,754,326   Fixed           8.2000%       8.0970%       10/30/98      12/01/98 Actual / 360           1
            5,733,819   Fixed           6.9000%       6.8470%       08/27/98      10/01/98 Actual / 360           1
            5,654,423   Fixed           7.8400%       7.7370%       11/30/98      01/01/99 Actual / 360           1
            5,391,074   Fixed           7.7500%       7.6970%       07/13/98      09/01/98 Actual / 360           1
            5,369,824   Fixed           7.7100%       7.6570%       01/20/99      03/01/99 Actual / 360           1
            5,350,286   Fixed           7.3000%       7.2470%       10/13/98      12/01/98 Actual / 360           1
            5,203,290   Fixed           7.2100%       7.1570%       07/31/98      09/01/98 Actual / 360           1
            5,137,311   Fixed           7.0100%       6.9570%       08/28/98      10/01/98 Actual / 360           1
            5,133,243   Fixed           6.9500%       6.8970%       08/22/98      10/01/98 Actual / 360           1
            4,976,186   Fixed           7.1250%       7.0720%       05/12/98      07/01/98 Actual / 360           1
            4,930,706   Fixed           7.6250%       7.5720%       12/31/97      02/01/98 Actual / 360           1
            4,846,563   FIXED           6.9700%       6.9170%       08/20/98      10/01/98 ACTUAL / 360           1
            2,423,281   Fixed           6.9700%       6.9170%       08/20/98      10/01/98 Actual / 360           1
              553,348   Fixed           6.9700%       6.9170%       08/20/98      10/01/98 Actual / 360           1
            1,869,934   Fixed           6.9700%       6.9170%       08/20/98      10/01/98 Actual / 360           1
            4,782,167   Fixed           6.8200%       6.7670%       09/21/98      11/01/98 Actual / 360           1
            4,748,282   Fixed           7.0000%       6.9470%       09/19/98      11/01/98 Actual / 360           1
            4,654,483   Fixed           7.0000%       6.9470%       10/08/98      12/01/98 Actual / 360           1
            4,553,973   Fixed           6.8200%       6.7670%       09/21/98      11/01/98 Actual / 360           1
            4,417,440   Fixed           7.6250%       7.5720%       08/18/98      10/01/98 Actual / 360           1
            4,234,690   Fixed           7.6250%       7.5720%       08/27/98      10/01/98 Actual / 360           1
            4,201,787   Fixed           6.7500%       6.6970%       09/15/98      11/01/98 Actual / 360           1
            4,192,016   Fixed           7.7800%       7.7270%       03/23/99      05/01/99 Actual / 360           1
            4,162,310   Fixed           7.4500%       7.3970%       10/15/98      12/01/98 Actual / 360           1
            4,125,787   Fixed           7.3500%       7.2970%       10/05/98      12/01/98 Actual / 360           1
            4,103,282   Fixed           7.4100%       7.3570%       08/28/98      10/01/98 Actual / 360           1
            3,991,876   Fixed           7.5000%       7.4470%       03/05/99      05/01/99 Actual / 360           1
            3,968,418   Fixed           7.3600%       7.3070%       11/04/98      01/01/99 Actual / 360           1
            3,951,249   Fixed           8.7500%       8.6970%       10/15/98      12/01/98 Actual / 360           1
            3,949,489   Fixed           7.6100%       7.5070%       03/23/99      05/01/99 Actual / 360           1
            3,807,107   Fixed           7.4700%       7.4170%       08/27/98      10/01/98 Actual / 360           1
            3,804,527   Fixed           7.5000%       7.4470%       08/17/98      10/01/98 Actual / 360           1
            3,754,256   Fixed           7.3750%       7.3220%       08/21/98      10/01/98 Actual / 360           1
            3,725,063   Fixed           7.2500%       7.1970%       06/19/98      08/01/98 Actual / 360           1
            3,690,066   Fixed           7.2500%       7.1970%       11/02/98      01/01/99 Actual / 360           1
            3,675,856   Fixed           7.8000%       7.7470%       08/07/98      10/01/98 Actual / 360           1
            3,548,140   Fixed           7.8750%       7.8220%       05/26/98      07/01/98 Actual / 360           1
            3,530,827   Fixed           7.0000%       6.9470%       06/06/98      08/01/98 Actual / 360           1
            3,481,424   Fixed           7.2000%       7.1470%       08/13/98      10/01/98 Actual / 360           1
            3,481,297   Fixed           7.9900%       7.9370%       01/13/99      03/01/99 Actual / 360           1
            3,479,404   Fixed           6.9000%       6.8470%       08/28/98      10/01/98 Actual / 360           1
            3,475,917   Fixed           7.3750%       7.3220%       12/07/98      02/01/99 Actual / 360           1
            3,473,194   Fixed           6.9500%       6.8970%       09/30/98      11/01/98 Actual / 360           1
            3,465,500   Fixed           7.1400%       7.0870%       06/10/98      08/01/98 Actual / 360           1
            3,252,671   Fixed           7.0950%       7.0420%       01/26/98      03/01/98 30 / 360               1
            3,173,843   Fixed           7.1500%       7.0970%       08/13/98      10/01/98 30 / 360               1
            3,173,072   Fixed           7.5000%       7.4470%       07/08/98      09/01/98 Actual / 360           1
            3,038,678   Fixed           8.0700%       7.9670%       11/16/98      01/01/99 Actual / 360           1
            3,018,094   Fixed           7.3750%       7.3220%       04/06/98      06/01/98 Actual / 360           1
            2,963,194   Fixed           7.2500%       7.1970%       08/24/98      10/01/98 Actual / 360           1
            2,771,406   Fixed           7.0000%       6.9470%       10/23/98      12/01/98 Actual / 360           1
            2,695,013   Fixed           7.9000%       7.7970%       03/09/99      05/01/99 Actual / 360           1
            2,681,388   Fixed           8.1300%       8.0270%       11/25/98      01/01/99 Actual / 360           1
            2,679,783   Fixed           7.1250%       7.0720%       03/31/98      05/01/98 Actual / 360           1
            2,634,333   Fixed           8.2700%       8.1670%       12/30/98      02/01/99 Actual / 360           1
            2,541,864   Fixed           7.6250%       7.5720%       08/17/98      10/01/98 Actual / 360           1
            2,444,311   Fixed           7.3500%       7.2970%       07/17/98      09/01/98 Actual / 360           1
            2,278,281   Fixed           7.1500%       7.0970%       09/29/98      12/01/98 Actual / 360           1
            2,230,487   Fixed           6.9000%       6.8470%       07/21/98      09/01/98 Actual / 360           1
            2,160,339   Fixed           7.4600%       7.4070%       08/07/98      10/01/98 Actual / 360           1
            2,155,348   Fixed           8.8750%       8.8220%       06/24/97      08/01/97 30 / 360               1
            2,154,168   Fixed           8.4800%       8.4270%       03/23/99      05/01/99 Actual / 360           1
            2,150,183   Fixed           7.8000%       7.7470%       10/30/98      01/01/99 Actual / 360           1
            2,083,818   Fixed           7.5000%       7.4470%       11/03/98      01/01/99 Actual / 360           1
            2,072,212   Fixed           7.3300%       7.2770%       07/02/98      09/01/98 Actual / 360           1
            1,992,133   Fixed           7.8200%       7.7670%       02/09/99      04/01/99 Actual / 360           1
            1,932,762   Fixed           7.5000%       7.2670%       11/12/97      01/01/98 Actual / 360           1
            1,795,528   Fixed           7.6400%       7.5370%       02/24/99      04/01/99 Actual / 360           1
            1,790,242   Fixed           7.9000%       7.8470%       01/26/99      03/01/99 Actual / 360           1
            1,681,899   Fixed           7.1500%       7.0970%       05/12/98      07/01/98 Actual / 360           1
            1,665,010   Fixed           7.2500%       7.1970%       10/23/98      12/01/98 Actual / 360           1
            1,618,825   Fixed           7.3750%       7.3220%       08/28/98      10/01/98 Actual / 360           1
            1,582,761   Fixed           7.0000%       6.9470%       09/19/98      11/01/98 Actual / 360           1
            1,535,609   Fixed           7.2500%       7.1970%       10/29/98      12/01/98 Actual / 360           1
            1,494,291   Fixed           7.9900%       7.9370%       02/24/99      04/01/99 Actual / 360           1
            1,484,789   Fixed           7.3500%       7.2970%       09/24/98      11/01/98 Actual / 360           1
            1,482,493   Fixed           7.2000%       7.1470%       08/14/98      10/01/98 Actual / 360           1
            1,480,704   Fixed           7.2500%       7.1970%       11/11/98      01/01/99 Actual / 360           1
            1,478,602   Fixed           7.3400%       7.2870%       02/24/99      04/01/99 Actual / 360           1
            1,472,071   Fixed           7.5000%       7.4470%       08/27/98      10/01/98 Actual / 360           1
            1,393,265   Fixed           8.6300%       8.5770%       12/31/98      03/01/99 30 / 360               1
            1,392,830   Fixed           7.0000%       6.9470%       09/19/98      11/01/98 Actual / 360           1
            1,390,332   Fixed           8.1200%       8.0670%       11/10/98      01/01/99 Actual / 360           1
            1,373,704   Fixed           8.2300%       7.9970%       11/04/97      01/01/98 Actual / 360           1
            1,342,471   Fixed           7.5000%       7.4470%       07/10/98      09/01/98 Actual / 360           1
            1,284,575   Fixed           7.4700%       7.4170%       08/27/98      10/01/98 Actual / 360           1
            1,187,071   Fixed           7.0000%       6.9470%       09/19/98      11/01/98 Actual / 360           1
            1,150,115   Fixed           7.7500%       7.6970%       10/30/98      12/01/98 Actual / 360           1
            1,129,992   Fixed           7.1250%       7.0720%       09/23/98      11/01/98 Actual / 360           1
            1,088,148   Fixed           7.0000%       6.9470%       09/19/98      11/01/98 Actual / 360           1
            1,086,058   Fixed           8.0400%       7.9870%       03/11/99      05/01/99 Actual / 360           1
            1,047,734   Fixed           7.2500%       7.1970%       08/05/98      10/01/98 Actual / 360           1
              989,760   Fixed           7.9500%       7.8970%       08/17/98      10/01/98 Actual / 360           1
              985,367   Fixed           8.1900%       8.1370%       09/15/98      11/01/98 Actual / 360           1
              867,412   Fixed           9.2000%       9.1470%       12/08/98      02/01/99 Actual / 360           1
              857,919   Fixed           8.2600%       8.2070%       03/26/99      05/01/99 Actual / 360           1
              628,783   Fixed           9.3750%       9.3220%       05/18/98      07/01/98 Actual / 360           1
              621,602   Fixed           8.3100%       8.0770%       11/04/97      01/01/98 Actual / 360           1
              606,036   Fixed           8.2200%       8.1670%       09/08/98      11/01/98 Actual / 360           1
              594,311   Fixed           7.7300%       7.6770%       09/23/98      11/01/98 Actual / 360           1
              523,136   Fixed           8.3400%       8.2870%       02/05/99      04/01/99 Actual / 360           1
              492,386   Fixed           7.8900%       7.8370%       09/11/98      11/01/98 Actual / 360           1
              490,092   Fixed           8.4700%       8.4170%       11/04/98      01/01/99 30 / 360               1
              309,238   Fixed           8.1100%       8.0570%       09/23/98      11/01/98 Actual / 360           1
              300,944   Fixed           7.4000%       7.3470%       09/16/98      11/01/98 Actual / 360           1
              295,304   Fixed           7.6800%       7.6270%       09/10/98      11/01/98 Actual / 360           1

           12,341,663   Fixed           7.9700%       7.9170%       05/13/99      07/01/99 Actual / 360           1
            8,528,055   FIXED           7.3700%       7.3016%       04/28/99      06/01/99 ACTUAL / 360           1
              658,595   Fixed           7.3700%       7.1170%       04/28/99      06/01/99 Actual / 360           1
            1,646,487   Fixed           7.3700%       7.3170%       04/28/99      06/01/99 Actual / 360           1
            1,646,487   Fixed           7.3700%       7.3170%       04/28/99      06/01/99 Actual / 360           1
            1,414,482   Fixed           7.3700%       7.3170%       04/28/99      06/01/99 Actual / 360           1
            1,429,450   Fixed           7.3700%       7.3170%       04/28/99      06/01/99 Actual / 360           1
            1,732,554   Fixed           7.3700%       7.3170%       04/28/99      06/01/99 Actual / 360           1
            6,816,528   FIXED           7.6000%       7.5470%       12/31/98      02/01/99 ACTUAL / 360           1
              910,923   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
              940,725   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
              986,420   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            1,874,496   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            2,103,965   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            6,664,037   Fixed           7.6900%       7.6370%       04/22/99      06/01/99 Actual / 360           1
            6,153,948   FIXED           7.6000%       7.5470%       12/31/98      02/01/99 ACTUAL / 360           1
            2,178,468   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            1,770,191   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            2,205,289   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            4,978,092   Fixed           7.2500%       7.1970%       02/01/99      04/01/99 Actual / 360           1
            4,853,905   Fixed           6.9500%       6.8970%       12/07/98      02/01/99 Actual / 360           1
            3,566,971   Fixed           7.8000%       7.7470%       01/15/99      03/01/99 Actual / 360           1
            3,326,017   Fixed           7.7300%       7.6770%       07/15/98      09/01/98 Actual / 360           1
            2,796,884   Fixed           7.6500%       7.5970%       05/21/99      07/01/99 Actual / 360           1
            2,445,523   FIXED           7.5000%       7.4470%       01/26/99      03/01/99 ACTUAL / 360           1
            1,364,943   Fixed           7.5000%       7.4470%       01/26/99      03/01/99 Actual / 360           1
            1,080,580   Fixed           7.5000%       7.4470%       01/26/99      03/01/99 Actual / 360           1
            2,413,601   Fixed           7.3700%       7.3170%       04/28/99      06/01/99 Actual / 360           1
            2,194,346   Fixed           8.7400%       8.6870%       03/31/99      05/01/99 Actual / 360           1
            1,982,125   Fixed           7.1000%       7.0470%       06/26/98      08/01/98 Actual / 360           1
            1,894,604   Fixed           8.2100%       8.1570%       03/26/99      05/01/99 Actual / 360           1
            1,638,073   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            1,496,807   Fixed           7.3700%       7.3170%       04/28/99      06/01/99 Actual / 360           1
            1,491,671   Fixed           7.7500%       7.6970%       01/21/99      03/01/99 Actual / 360           1
            1,282,547   Fixed           7.5000%       7.4470%       01/21/99      03/01/99 Actual / 360           1
            1,267,409   Fixed           7.3100%       7.2570%       02/02/99      03/01/99 Actual / 360           1
            1,154,300   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
            1,024,168   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
              945,849   Fixed           7.7500%       7.4970%       12/11/98      02/01/99 Actual / 360           1
              941,875   Fixed           7.7500%       7.4970%       12/04/98      02/01/99 Actual / 360           1
              860,261   Fixed           7.6000%       7.5470%       12/31/98      02/01/99 Actual / 360           1
              748,607   Fixed           8.0800%       7.8270%       04/22/99      06/01/99 Actual / 360           1
              745,154   Fixed           7.7500%       7.4970%       12/31/98      02/01/99 Actual / 360           1
              673,819   Fixed           8.3800%       8.1270%       04/12/99      06/01/99 Actual / 360           1
              349,619   Fixed           8.5000%       8.2470%       05/14/99      07/01/99 Actual / 360           1
           17,536,726   Fixed           8.0000%       7.9170%       05/19/99      07/01/99 30 / 360               1
           11,635,676   FIXED           7.4500%       7.3470%       02/01/99      03/01/99 30 / 360               1
            9,244,784   Fixed           7.4500%       7.3470%       02/01/99      03/01/99 30 / 360               1
            2,390,892   Fixed           7.4500%       7.3470%       02/01/99      03/01/99 30 / 360               1
           11,479,097   Fixed           7.7500%       7.6970%       05/18/99      07/01/99 Actual / 360           1
           10,620,679   Fixed           6.4700%       6.3670%       10/02/98      12/01/98 30 / 360               1
           10,391,638   Fixed           7.9500%       7.8970%       03/02/99      05/01/99 Actual / 360           1
            8,456,391   Fixed           8.0600%       8.0070%       05/13/99      07/01/99 30 / 360               1
            5,792,273   Fixed           8.3300%       8.2770%       05/24/99      07/01/99 30 / 360               1
            5,756,330   FIXED           7.4500%       7.3470%       04/02/99      06/01/99 30 / 360               1
            1,121,363   Fixed           7.4500%       7.3470%       04/02/99      06/01/99 30 / 360               1
            2,766,029   Fixed           7.4500%       7.3470%       04/02/99      06/01/99 30 / 360               1
            1,868,938   Fixed           7.4500%       7.3470%       04/02/99      06/01/99 30 / 360               1
            4,863,747   Fixed           7.3500%       7.2470%       03/25/99      05/01/99 30 / 360               1
            4,804,993   Fixed           8.1500%       8.0970%       02/26/99      04/01/99 30 / 360               1
            4,422,775   Fixed           6.4800%       6.4270%       09/09/98      11/01/98 30 / 360               1
            4,390,221   Fixed           7.5400%       7.4870%       03/04/99      05/01/99 30 / 360               1
            4,304,366   Fixed           6.5300%       6.4770%       05/29/98      02/01/99 30 / 360               1
            4,240,889   Fixed           7.1100%       7.0570%       07/23/98      09/01/98 30 / 360               1
            4,182,641   Fixed           8.1700%       8.0670%       02/24/99      04/01/99 30 / 360               1
            4,090,227   Fixed           7.2400%       7.1870%       04/27/99      06/01/99 30 / 360               1
            3,681,373   FIXED           7.2814%       7.2284%        VARIOUS      04/01/99 30 / 360               1
            1,467,914   Fixed           7.2300%       7.1770%       02/01/99      04/01/99 30 / 360               1
            1,218,120   Fixed           7.2300%       7.1770%       02/01/99      04/01/99 30 / 360               1
              995,339   Fixed           7.4200%       7.3670%       02/03/99      04/01/99 30 / 360               1
            3,411,553   FIXED           8.2500%       8.1970%        VARIOUS      07/01/99 30 / 360               1
            2,012,966   Fixed           8.2500%       8.1970%       05/17/99      07/01/99 30 / 360               1
            1,398,587   Fixed           8.2500%       8.1970%       05/17/99      07/01/99 30 / 360               1
            3,352,502   Fixed           7.5200%       7.4170%       03/22/99      05/01/99 30 / 360               1
            3,309,161   Fixed           7.7700%       7.6670%       03/02/99      05/01/99 30 / 360               1
            3,276,000   FIXED           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              465,047   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              377,205   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              382,372   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              981,767   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              601,978   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              467,631   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
            3,055,911   FIXED           8.7700%       8.7170%       01/28/99      03/01/99 30 / 360               1
            1,452,810   Fixed           8.7700%       8.7170%       01/28/99      03/01/99 30 / 360               1
            1,603,101   Fixed           8.7700%       8.7170%       01/28/99      03/01/99 30 / 360               1
            3,047,856   Fixed           7.7700%       7.7170%       05/19/99      07/01/99 30 / 360               1
            3,024,853   Fixed           7.6800%       7.6270%       03/19/99      05/01/99 30 / 360               1
            2,995,501   Fixed           7.2500%       7.1970%       04/26/99      06/01/99 Actual / 360           1
            2,979,245   Fixed           7.9300%       7.8770%       02/11/99      04/01/99 30 / 360               1
            2,845,397   Fixed           7.6400%       7.5870%       03/02/99      05/01/99 Actual / 360           1
            2,818,696   Fixed           7.5200%       7.4170%       03/22/99      05/01/99 30 / 360               1
            2,791,627   Fixed           8.3700%       8.3170%       03/18/99      05/01/99 30 / 360               1
            2,486,914   Fixed           8.1100%       7.9570%       01/27/99      03/01/99 30 / 360               1
            2,409,871   Fixed           7.9400%       7.8870%       05/20/99      07/01/99 30 / 360               1
            2,229,761   Fixed           8.1800%       8.0770%       02/09/99      04/01/99 30 / 360               1
            2,089,180   Fixed           7.9600%       7.8570%       03/30/99      05/01/99 30 / 360               1
            2,022,857   Fixed           7.9600%       7.9070%       05/05/99      07/01/99 30 / 360               1
            1,994,000   FIXED           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              690,231   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              409,026   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
              894,744   Fixed           8.5000%       8.4470%       03/26/99      05/01/01 30 / 360               1
            1,973,715   Fixed           8.1500%       8.0970%       05/05/99      07/01/99 30 / 360               1
            1,761,217   Fixed           8.2400%       8.1870%       05/06/99      07/01/99 30 / 360               1
            1,696,569   Fixed           8.0200%       7.8670%       03/30/99      05/01/99 30 / 360               1
            1,659,061   Fixed           7.6400%       7.5870%       03/08/99      05/01/99 30 / 360               1
            1,546,649   Fixed           7.8500%       7.7970%       04/29/99      06/01/99 30 / 360               1
            1,455,660   Fixed           7.5400%       7.4870%       02/17/99      04/01/99 30 / 360               1
            1,426,052   Fixed           8.4500%       8.3970%       03/19/99      05/01/99 30 / 360               1
            1,297,055   Fixed           7.5600%       7.5070%       04/19/99      06/01/99 30 / 360               1
            1,178,455   Fixed           7.8700%       7.8170%       04/21/99      06/01/99 30 / 360               1
            1,174,680   Fixed           7.9000%       7.8470%       01/26/99      03/01/99 30 / 360               1
            1,144,761   Fixed           7.5700%       7.5170%       02/24/99      04/01/99 Actual / 360           1
            1,125,933   Fixed           8.8600%       8.8070%       04/01/99      06/01/99 30 / 360               1
              998,058   Fixed           7.6900%       7.6370%       03/16/99      05/01/99 Actual / 360           1
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
   GRACE                          MONTHLY
  PERIOD      PAYMENT              DEBT
  (DAYS)     FREQUENCY            SERVICE                       CROSS COLLATERALIZED / CROSS DEFAULTED
- ---------------------------------------------------------------------------------------------------------------------
<S>          <C>                 <C>       <C>
     5           12              88,527.15 215990053, 215990028
     5           12              35,925.38 215990053
     5           12              52,601.77 215990028
    10           12              52,638.28
     5           12              52,474.56
     5           12              41,328.96
     5           12              24,893.64
     5           12              20,464.63
     5           12              20,171.51
     5           12              18,044.77
     5           12              22,039.56
     5           12              16,700.40
     5           12               5,339.16
     5           12              15,176.34
     5           12              13,711.42
     5           12              13,733.33
     5           12              10,907.75
    10           12              11,580.19
     5           12              10,952.27
     5           12              10,810.89
     5           12              11,065.26
     5           12              10,870.57
     5           12               9,089.79
     5           12               7,383.71
     5           12               8,204.17

     5           12            $539,712.13
     5           12             107,530.61
     5           12              27,912.20
     5           12              55,366.82
     5           12              18,531.87
     5           12              56,281.98
     5           12              59,485.02
     5           12              27,454.62
     5           12              50,562.26
     5           12              22,878.85
     5           12               8,693.96
     5           12              11,439.43
     5           12               6,177.29
     5           12              37,063.74
     5           12              34,775.86
     5           12              15,557.62
     5           12             273,227.96
    10           12             195,069.07
     5           12              78,539.35
    10           12              73,701.13
     5           12              75,461.04
    10           12              67,840.25
     5           12              73,049.59
     5           12              56,765.71
    10           12              62,549.46
     5           12              61,306.72
    10           12              56,521.60
    10           12              52,321.37
    10           12              52,562.46
     5           12              43,439.00
     5           12              43,421.42
    10           12              43,341.83
     5           12              45,536.48
    10           12              38,067.09
     5           12              41,046.04
    10           12              45,538.69
     5           12              40,646.05
    10           12              39,205.69
    10           12              36,048.16
    10           12              36,785.70
    10           12              36,920.65
    10           12              34,243.86
    10           12              35,766.51
    10           12              32,401.66
    10           12              16,200.83
    10           12               3,699.40
    10           12              12,501.43
    10           12              31,807.98
    10           12              33,925.40
    10           12              33,218.62
    10           12              30,290.09
    10           12              36,901.78
    10           12              33,941.73
    10           12              38,554.06
     5           12              30,176.43
    10           12              30,901.16
    10           12              28,592.34
    10           12              30,425.60
     5           12              27,968.58
    10           12              29,196.35
    10           12              35,348.43
     5           12              32,249.61
    10           12              28,376.07
    10           12              28,723.62
    10           12              28,036.62
    10           12              27,584.46
    10           12              26,888.42
    10           12              26,635.21
    10           12              27,763.25
    10           12              25,575.87
    10           12              25,602.26
     5           12              26,990.39
    10           12              24,913.77
    10           12              25,580.79
     5           12              23,406.88
    10           12              23,865.93
    10           12              22,165.93
    10           12              21,613.02
    10           12              22,616.08
     5           12              23,759.65
    10           12              24,944.95
    10           12              21,887.50
    10           12              19,970.73
     5           12              19,623.75
     0           12              21,072.09
    10           12              31,523.92
     5           12              20,929.36
    10           12              22,334.39
    10           12              18,049.24
    10           12              16,476.67
    10           12              14,818.50
    10           12              17,669.28
    10           12              18,349.55
     5           12              17,363.80
    10           12              15,549.20
    10           12              15,518.81
    10           12              15,433.43
     5           12              15,198.61
    10           12              14,595.08
     5           12              12,758.87
    10           12              13,773.66
    10           12              11,602.71
     5           12              11,426.45
    10           12              13,273.79
    10           12              11,308.47
    10           12              11,203.51
     5           12              11,567.31
    10           12              10,938.93
    10           12              10,793.83
     5           12              11,855.64
     5           12              10,819.94
    10           12              12,183.57
    10           12              11,396.09
    10           12               9,951.45
    10           12              10,916.95
    10           12              11,019.60
    10           12              10,147.71
    10           12               9,673.06
    10           12               8,481.35
    10           12               8,761.81
    10           12               9,074.82
    10           12               7,774.57
     5           12               8,013.72
    10           12               7,661.75
    10           12               7,685.07
    10           12               8,483.03
    10           12               7,985.50
    10           12               7,350.22
    10           12               5,562.39
    10           12               5,959.34
    10           12               5,228.63
    10           12               4,524.10
    10           12               4,170.99
    10           12               4,148.04
    10           12               4,914.91
    10           12               2,430.85
    10           12               2,226.80
    10           12               2,449.91

    10           12              90,361.75
     5           12              62,435.13 4164695, 4164709, 4164733, 4164814, 4164831, GL991009
     5           12               4,821.67 4164709, 4164733, 4164814, 4164831, GL991009
     5           12              12,054.17 4164695, 4164733, 4164814, 4164831, GL991009
     5           12              12,054.17 4164695, 4164709, 4164814, 4164831, GL991009
     5           12              10,355.63 4164695, 4164709, 4164733, 4164831, GL991009
     5           12              10,465.21 4164695, 4164709, 4164733, 4164814, GL991009
     5           12              12,684.28 4164695, 4164709, 4164733, 4164814, 4164831
     5           12              51,156.76 6218, 6219, 6220, 6221, 6223
     5           12               6,836.31 6219, 6220, 6221, 6223
     5           12               7,059.96 6218, 6220, 6221, 6223
     5           12               7,402.89 6218, 6219, 6221, 6223
     5           12              14,067.74 6218, 6219, 6220, 6223
     5           12              15,789.86 6218, 6219, 6220, 6221
     5           12              48,955.06
     5           12              46,184.22 6029, 6033, 6034
     5           12              16,348.99 6033, 6034
     5           12              13,284.95 6029, 6034
     5           12              16,550.28 6029, 6033
     5           12              36,140.34
    10           12              34,405.67
     5           12              29,915.09
    10           12              23,953.53
    10           12              20,965.75
     5           12              26,380.67
     5           12              14,724.09
     5           12              11,656.58
     5           12              17,670.32
     5           12              18,072.22
     5           12              13,440.64
     5           12              14,929.80
     5           12              12,293.43
     5           12              10,958.34
     5           12              11,329.93
     5           12               9,532.99
     5           12               9,265.13
     5           12               8,662.80
     5           12               7,686.19
     5           12               7,190.73
     5           12               7,160.52
     5           12               6,456.10
    10           12               5,828.43
     5           12               5,664.97
    10           12               5,380.81
    10           12               2,859.87
     5           12             130,274.13
     5           12              81,268.73 6098, 5201
     5           12              64,569.68 6098
     5           12              16,699.05 5201
     5           12              95,174.22
     5           12              67,420.31
     5           12              80,879.53
     5           12              62,445.46
     5           12              47,988.44
     5           12              40,112.52
     5           12               7,814.13
     5           12              19,274.85
     5           12              13,023.55
    10           12              33,587.39
     5           12              37,720.85
    10           12              28,131.60
     5           12              30,886.04
     5           12              34,438.02
    10           12              30,693.91
     5           12              32,890.69
     5           12              29,608.67
     5           12              26,811.74 5623, 5624,5625, (CROSS DEFAULTED ONLY)
     5           12              10,642.40 5624,5625 (Cross-Defaulted Only)
     5           12               8,831.39 5623,5624 (Cross-Defaulted Only)
     5           12               7,337.95 5623,5625 (Cross-Defaulted Only)
     5           12              26,925.57 5434, 5435
     5           12              15,887.27 5434
     5           12              11,038.30 5435
     5           12              23,539.64
     5           12              23,803.51
     5           12              28,429.89
     5           12               4,035.79
     5           12               3,273.47
     5           12               3,318.32
     5           12               8,520.00
     5           12               5,224.10
     5           12               4,058.21
     5           12              27,257.61
     5           12              12,958.54
     5           12              14,299.07
     5           12              21,892.74
     5           12              22,784.93
     5           12              20,670.58
     5           12              24,962.67
     5           12              20,208.63
     5           12              19,791.51
     5           12              22,301.59
     5           12              19,477.93
     5           12              20,101.61
     5           12              17,548.79
     5           12              17,513.00
     5           12              15,575.66
     5           12              17,304.40
     5           12               5,989.98
     5           12               3,549.62
     5           12               7,764.79
     5           12              14,698.90
     5           12              13,888.60
     5           12              12,497.71
     5           12              13,580.44
     5           12              11,809.54
    10           12              10,248.55
     5           12              12,390.60
     5           12               9,657.68
     5           12               9,013.68
     5           12               9,838.19
     5           12               8,165.10
     5           12               9,358.23
     5           12               7,122.71
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
   SEASONING      LO    DEF      YM5     YM4     YM3     YM2     YM1     YM    5%    4%    3%   2%    1%     OPEN
- --------------------------------------------------------------------------------------------------------------------
<S>               <C>    <C>      <C>     <C>     <C>     <C>    <C>     <C>   <C>   <C>   <C>   <C>   <C>    <C>
       2          36     0        0       0       0       0      82      0     0     0     0     0     0      3
       2          36     0        0       0       0       0      82      0     0     0     0     0     0      3
       2          36     0        0       0       0       0      82      0     0     0     0     0     0      3
       44         24     0        0       0       0       0       0      54    0     0     0     0     0      6
       3         120     0        0       0       0       0      127     0     0     0     0     0     0      3
       2          36     81       0       0       0       0       0      0     0     0     0     0     0      3
       3          36     0        0       0       0       0      24      0     12    12    12   12     9      3
       6          72     0        0       0       0       0      45      0     0     0     0     0     0      3
       2          48     0        0       0       0       0      69      0     0     0     0     0     0      3
       3          36     81       0       0       0       0       0      0     0     0     0     0     0      3
       3          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       3          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       3          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       7          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       2          48     0        0       0       0       0      69      0     0     0     0     0     0      3
       10         60     0        0       0       0       0      57      0     0     0     0     0     0      3
       3          36     81       0       0       0       0       0      0     0     0     0     0     0      3
       3          36     0        0       0       0       0      81      0     0     0     0     0     0      3
       4          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       6          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       5          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       1          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       5          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       3          36     81       0       0       0       0       0      0     0     0     0     0     0      3
       3          36     0        0       0       0       0      24      0     12    12    12   12     9      3

       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       2          0      0        0       0       0       0      60      0     0     0     0     0    12      13
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       3          48     66       0       0       0       0       0      0     0     0     0     0     0      6
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       11         59     0        0       0       0       0      54      0     0     0     0     0     0      6
       7          31     86       0       0       0       0       0      0     0     0     0     0     0      3
       15         60     0        0       0       0       0      54      0     0     0     0     0     0      6
       7          31     86       0       0       0       0       0      0     0     0     0     0     0      3
       9          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       10        156    141       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     89       0       0       0       0       0      0     0     0     0     0     0      3
       11         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       8          60     54       0       0       0       0       0      0     0     0     0     0     0      6
       11         60     0        0       0       0       0      120     0     0     0     0     0     0      60
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       10         36     0        0       0       0       0      78      0     0     0     0     0     0      6
       8          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       10         36     78       0       0       0       0       0      0     0     0     0     0     0      6
       7          31     89       0       0       0       0       0      0     0     0     0     0     0      0
       11        114     0        0       0       0       0       0      0     0     0     0     0     0      6
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       8          36     81       0       0       0       0       0      0     0     0     0     0     0      3
       11         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       10         34     83       0       0       0       0       0      0     0     0     0     0     0      3
       10         36     78       0       0       0       0       0      0     0     0     0     0     0      6
       13         60     0        0       0       0       0      54      0     0     0     0     0     0      6
       18         96     0        0       0       0       0      60      0     0     0     0     0     0      24
       10         60     0        0       0       0       0      56      0     0     0     0     0     0      4
       10         60     0        0       0       0       0      56      0     0     0     0     0     0      4
       10         60     0        0       0       0       0      56      0     0     0     0     0     0      4
       10         60     0        0       0       0       0      56      0     0     0     0     0     0      4
       9          60    114       0       0       0       0       0      0     0     0     0     0     0      6
       9          33     84       0       0       0       0       0      0     0     0     0     0     0      3
       8          32     88       0       0       0       0       0      0     0     0     0     0     0      0
       9          60    114       0       0       0       0       0      0     0     0     0     0     0      6
       10         34    203       0       0       0       0       0      0     0     0     0     0     0      3
       10         36    223       0       0       0       0       0      0     0     0     0     0     0      5
       9          96     81       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       8          90     84       0       0       0       0       0      0     0     0     0     0     0      6
       8          60     54       0       0       0       0       0      0     0     0     0     0     0      6
       10         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       7          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       8          60     57       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       10         34     83       0       0       0       0       0      0     0     0     0     0     0      3
       10         60     57       0       0       0       0       0      0     0     0     0     0     0      3
       10         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       12         36     78       0       0       0       0       0      0     0     0     0     0     0      6
       7          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       10         36     78       0       0       0       0       0      0     0     0     0     0     0      6
       13         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       12         36    138       0       0       0       0       0      0     0     0     0     0     0      6
       10         34     80       0       0       0       0       0      0     0     0     0     0     0      6
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       10        156    141       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       9          36     78       0       0       0       0       0      0     0     0     0     0     0      6
       12         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       17         0      0        0       0       0       0      84      0     0     0     12   12     6      6
       10         60     0        0       0       0       0      54      0     0     0     0     0     0      6
       11         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       7          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       14         60     0        0       0       0       0      108     0     0     0     0     0     0      72
       10         36     0        0       0       0       0      78      0     0     0     0     0     0      6
       8          84     0        0       0       0       0       0      0     36    12    12   12    78      6
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       7          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       15         60     0        0       0       0       0      54      0     0     0     0     0     0      6
       6          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       10        120     90       0       0       0       0       0      0     0     0     0     0     0      6
       11         36     81       0       0       0       0       0      0     0     0     0     0     0      3
       8          60     54       0       0       0       0       0      0     0     0     0     0     0      6
       11         60     0        0       0       0       0      54      0     0     0     0     0     0      6
       10         34     81       0       0       0       0       0      0     0     0     0     0     0      6
       24         0      0        0       0       0       0      114     0     0     0     0     0     0      6
       3          27     93       0       0       0       0       0      0     0     0     0     0     0      0
       7          31     86       0       0       0       0       0      0     0     0     0     0     0      3
       7          31     86       0       0       0       0       0      0     0     0     0     0     0      3
       11         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       4          60     0        0       0       0       0      58      0     0     0     0     0     0      3
       19         36     0        0       0       0       0      78      0     0     0     0     0     0      6
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       5          48     66       0       0       0       0       0      0     0     0     0     0     0      6
       13         60     0        0       0       0       0      54      0     0     0     0     0     0      6
       8          32    145       0       0       0       0       0      0     0     0     0     0     0      3
       10        120    114       0       0       0       0       0      0     0     0     0     0     0      6
       9          33     84       0       0       0       0       0      0     0     0     0     0     0      3
       8          48     69       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       9          60     54       0       0       0       0       0      0     0     0     0     0     0      6
       10         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       7          31    128       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       10         36     18       0       0       0       0       0      0     0     0     0     0     0      6
       5          0      0        0       0       0       0      180     0     12    12    12   12     9      3
       9          33     84       0       0       0       0       0      0     0     0     0     0     0      3
       7          0      0        0       0       0       0      114     0     0     0     0     0     0      6
       19         0      0       96       0       0       0       0      0     12    0     0     0     0      12
       11         35     79       0       0       0       0       0      0     0     0     0     0     0      6
       10         60     0        0       0       0       0      54      0     0     0     0     0     0      6
       9          33     84       0       0       0       0       0      0     0     0     0     0     0      3
       8          0      0        0       0       0       0      114     0     0     0     0     0     0      6
       9          60    120       0       0       0       0       0      0     0     0     0     0     0      60
       9          33     84       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     93       0       0       0       0       0      0     0     0     0     0     0      0
       10         60     54       0       0       0       0       0      0     0     0     0     0     0      6
       10         0      0        0       0       0       0      114     0     0     0     0     0     0      6
       9          0      0        0       0       0       0      120     0     12    12    12   12     6      6
       6          0      0        0       0       0       0      120     0     12    12    12   12    12      60
       3          0      0        0       0       0       0      180     0     12    12    12   12     6      6
       13         59     0        0       0       0       0       0      0     13    12    12   12     6      6
       19         48     0       60       0      72       0       0      0     0     0     0     0     0      24
       9          0      0        0       0       0       0      120     0     12    12    12   12    12      60
       9          0      0        0       0       0       0      114     0     0     0     0     0     0      6
       4          0      0        0       0       0       0      114     0     0     0     0     0     0      6
       9          0      0        0       0       0       0      120     0     12    12    12   12    12      60
       7          0      0        0       0       0       0      120     0     12    12    12   12     6      6
       9          0      0        0       0       0       0      120     0     12    12    12   12    12      60
       9          0      0        0       0       0       0      114     0     0     0     0     0     0      6
       9          0      0        0       0       0       0      114     0     0     0     0     0     0      6

       1          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       5          60     0        0       0       0       0      177     0     0     0     0     0     0      3
       11         36     0        0       0       0       0       0      0     0     0     12   12    21      3
       1          25     56       0       0       0       0       0      0     0     0     0     0     0      3
       5          72     0        0       0       0       0      69      0     0     0     0     0     0      3
       5          72     0        0       0       0       0      69      0     0     0     0     0     0      3
       5          72     0        0       0       0       0      69      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       12         60     0        0       0       0       0      57      0     0     0     0     0     0      3
       3          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       5          29     89       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       6          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       6          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       2          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       6          30     87       0       0       0       0       0      0     0     0     0     0     0      3
       2          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       1          60     0        0       0       0       0      57      0     0     0     0     0     0      3
       1          25    116       0       0       0       0       0      0     0     0     0     0     0      3
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       5          29     88       0       0       0       0       0      0     0     0     0     0     0      3
       1          25     92       0       0       0       0       0      0     0     0     0     0     0      3
       8          32     85       0       0       0       0       0      0     0     0     0     0     0      3
       3          0      90       0       0       0       0      27      0     0     0     0     0     0      3
       1          25     92       0       0       0       0       0      0     0     0     0     0     0      3
       1          25     92       0       0       0       0       0      0     0     0     0     0     0      3
       2          48     0        0       0      36       0      33      0     0     0     0     0     0      3
       2          48     0        0       0      36       0      33      0     0     0     0     0     0      3
       2          48     0        0       0      36       0      33      0     0     0     0     0     0      3
       2          48     0        0       0      36       0      33      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       4          28    113       0       0       0       0       0      0     0     0     0     0     0      3
       9          0      0        0       0       0      96       0      0     0     0     0    12     0      12
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       13         0      0       180      0       0       0       0      0     12    12    0     0     0      20
       11         0      0        0       0      96       0       0      0     0     0     12    0     0      12
       4          28    113       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       1          0      0        0      180     12      12      12      0     0     0     0     0     0      24
       1          0      0        0      180     12      12      12      0     0     0     0     0     0      24
       1          0      0        0      180     12      12      12      0     0     0     0     0     0      24
       3          27    210       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       5          0      0        0       0       0       0      117     0     0     0     0     0     0      3
       5          0      0        0       0       0       0      117     0     0     0     0     0     0      3
       5          0      0        0       0       0       0      117     0     0     0     0     0     0      3
       1          25     92       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       2          26    115       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       3          0      90       0       0       0       0      27      0     0     0     0     0     0      3
       3          27    210       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       5          0      0       117      0       0       0       0      0     0     0     0     0     0      3
       1          0      0       117      0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       3          60     0        0       0      48       0      33      0     0     0     0     0     0      3
       1          25     92       0       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       3          0      90      27       0       0       0       0      0     0     0     0     0     0      3
       1          25     92       0       0       0       0       0      0     0     0     0     0     0      3
       1          25    116       0       0       0       0       0      0     0     0     0     0     0      3
       3          0      0        0      141      0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       5          0      0       141      0       0       0       0      0     0     0     0     0     0      3
       4          28     89       0       0       0       0       0      0     0     0     0     0     0      3
       2          26     91       0       0       0       0       0      0     0     0     0     0     0      3
       3          27     90       0       0       0       0       0      0     0     0     0     0     0      3
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
                           YIELD                            ORIGINAL                                        REMAINING
       YIELD            MAINTENANCE         ORIGINAL         TERM TO         MATURITY      REMAINING         TERM TO
    MAINTENANCE         CALCULATION       AMORTIZATION      MATURITY          DATE OR     AMORTIZATION       MATURITY
    DESCRIPTION           METHOD              TERM           OR ARD             ARD           TERM            OR ARD
- -------------------------------------------------------------------------------------------------------------------------
<S>                     <C>               <C>               <C>              <C>          <C>                <C>
                             3                300              121            06/01/09        298              119
                                              300              121            06/01/09        298              119
                                              300              121            06/01/09        298              119
                             3                344              84             10/02/02        300               40
                             3                250              250            02/01/20        247              247
                                              360              120            05/01/09        358              118
                             3                300              120            04/01/09        297              117
                             3                300              120            12/15/08        294              114
                             3                360              120            05/01/09        358              118
                                              360              120            04/01/09        357              117
                             3                240              120            04/01/09        237              117
                                              240              120            04/01/09        237              117
                                              240              120            04/01/09        237              117
                             3                300              120            12/01/08        293              113
                             3                360              120            05/01/09        358              118
                             3                300              120            09/01/08        290              110
                                              360              120            04/01/09        357              117
                             3                300              120            04/01/09        297              117
                             3                300              120            03/01/09        296              116
                             3                276              120            12/29/08        270              114
                             3                240              120            02/01/09        235              115
                             3                300              120            05/03/09        299              119
                             3                360              120            02/01/09        355              115
                                              360              120            04/01/09        357              117
                             3                360              120            04/01/09        357              117

   TREASURY FLAT             5                300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
   Treasury Flat                              300              85             05/31/06        298               83
                                              360              120            04/01/09        357              117
                                              360              120            04/01/09        357              117
                                              360              120            04/01/09        357              117
   Treasury Flat             5                360              119            07/01/08        349              108
                                              300              120            12/01/08        293              113
   Treasury Flat             4                360              120            04/01/08        345              105
                                              300              120            12/01/08        293              113
                                              360              120            10/01/08        351              111
                                              300              300            09/01/23        290              290
                                              360              119            03/01/09        357              116
                                              360              120            08/01/08        349              109
                                              300              120            11/01/08        292              112
   Treasury Flat             5                240              240            08/01/18        229              229
                                              300              120            02/01/09        295              115
                                              300              120            01/01/09        294              114
   Treasury Flat             5                300              120            09/01/08        290              110
                                              300              120            11/01/08        292              112
                                              360              120            09/01/08        350              110
                                              360              120            12/01/08        353              113
                                              240              120            08/01/08        229              109
                                              300              120            02/01/09        295              115
                                              300              120            11/01/08        292              112
                                              360              120            08/01/08        349              109
                                              300              120            09/01/08        290              110
                                              300              120            09/01/08        290              110
   Treasury Flat             4                360              120            06/01/08        347              107
   Treasury Flat             5                360              180            01/01/13        342              162
   TREASURY FLAT             5                360              120            09/01/08        350              110
   Treasury Flat                              360              120            09/01/08        350              110
   Treasury Flat                              360              120            09/01/08        350              110
   Treasury Flat                              360              120            09/01/08        350              110
                                              360              180            10/01/13        351              171
                                              300              120            10/01/08        291              111
                                              300              120            11/01/08        292              112
                                              360              180            10/01/13        351              171
                                              240              240            09/01/18        230              230
                                              264              264            09/01/20        254              254
                                              180              180            10/01/13        171              171
                                              360              120            04/01/09        357              117
                                              300              180            11/01/13        292              172
                                              360              120            11/01/08        352              112
                                              300              120            09/01/08        290              110
                                              360              120            03/31/09        357              117
                                              300              120            12/01/08        293              113
                                              240              120            11/01/08        232              112
                                              240              120            04/01/09        237              117
                                              300              120            09/01/08        290              110
                                              300              120            09/01/08        290              110
                                              300              120            09/01/08        290              110
                                              300              120            07/01/08        288              108
                                              300              120            12/01/08        293              113
                                              360              120            09/01/08        350              110
                                              300              120            06/01/08        287              107
                                              300              180            07/01/13        288              168
                                              300              120            09/01/08        290              110
                                              300              120            02/01/09        295              115
                                              300              300            09/01/23        290              290
                                              300              120            01/01/09        294              114
                                              360              120            10/01/08        351              111
                                              360              120            07/01/08        348              108
   Treasury Flat             5                360              120            02/01/08        343              103
   Treasury Flat             5                360              120            09/01/08        350              110
                                              360              120            08/01/08        349              109
                                              300              120            12/01/08        293              113
   Treasury Flat             4                240              240            05/01/18        226              226
   Treasury Flat             4                300              120            09/01/08        290              110
                                              300              240            11/01/18        292              232
                                              360              120            04/01/09        357              117
                                              300              120            12/01/08        293              113
   Treasury Flat             4                300              120            04/01/08        285              105
                                              300              120            01/01/09        294              114
                                              216              216            09/01/16        206              206
                                              300              120            08/01/08        289              109
                                              300              120            11/01/08        292              112
   Treasury Flat             5                360              120            08/01/08        349              109
                                              240              121            10/01/08        230              111
   Treasury Flat             5                300              120            07/01/07        276               96
                                              300              120            04/01/09        297              117
                                              360              120            12/01/08        353              113
                                              300              120            12/01/08        293              113
                                              300              120            08/01/08        289              109
   Treasury Flat             5                300              121            03/31/09        296              117
   Treasury Flat             4                300              120            12/01/07        281              101
                                              360              120            03/01/09        356              116
                                              300              120            02/01/09        295              115
   Treasury Flat             4                360              120            06/01/08        347              107
                                              360              180            11/01/13        352              172
                                              240              240            09/01/18        230              230
                                              300              120            10/01/08        291              111
                                              300              120            11/01/08        292              112
                                              300              120            03/01/09        296              116
                                              300              120            10/01/08        291              111
                                              300              120            09/01/08        290              110
                                              240              162            06/01/12        233              155
                                              300              120            03/01/09        296              116
                                              240              60             09/01/03        230               50
   Treasury Flat             5                300              240            02/01/19        295              235
                                              300              120            10/01/08        291              111
   Treasury Flat             5                300              120            12/01/08        293              113
   Treasury Flat             4                300              120            12/01/07        281              101
                                              300              120            08/01/08        289              109
   Treasury Flat             4                300              120            09/01/08        290              110
                                              300              120            10/01/08        291              111
   Treasury Flat             5                300              120            11/01/08        292              112
                                              240              240            10/01/18        231              231
                                              300              120            10/01/08        291              111
                                              360              120            04/01/09        357              117
                                              300              120            09/01/08        290              110
   Treasury Flat             5                300              120            09/01/08        290              110
   Treasury Flat             5                240              180            10/01/13        231              171
   Treasury Flat             5                240              240            01/01/19        234              234
   Treasury Flat             5                240              240            04/01/19        237              237
                                              300              120            06/01/08        287              107
   Treasury Flat             4                204              204            12/01/14        185              185
   Treasury Flat             5                240              240            10/01/18        231              231
   Treasury Flat             5                300              120            10/01/08        291              111
   Treasury Flat             5                300              120            03/01/09        296              116
   Treasury Flat             5                240              240            10/01/18        231              231
   Treasury Flat             5                180              180            12/01/13        173              173
   Treasury Flat             5                300              240            10/01/18        291              231
   Treasury Flat             5                300              120            10/01/08        291              111
   Treasury Flat             5                240              120            10/01/08        231              111

   Treasury Flat             1                360              120            06/01/09        359              119
                                              300              120            05/01/09        298              118
                                              300              120            05/01/09        298              118
                                              300              120            05/01/09        298              118
                                              300              120            05/01/09        298              118
                                              300              120            05/01/09        298              118
                                              300              120            05/01/09        298              118
                                              300              120            05/01/09        298              118
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              324              120            05/01/09        322              118
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
                                              300              120            03/01/09        296              116
                                              300              120            01/01/09        294              114
   Treasury Flat             1                240              240            02/01/19        235              235
                                              360              84             08/01/05        349               73
                                              300              84             06/01/06        299               83
   TREASURY FLAT             1                144              144            02/01/11        139              139
   Treasury Flat                              144              144            02/01/11        139              139
   Treasury Flat                              144              144            02/01/11        139              139
                                              300              120            05/01/09        298              118
                                              300              120            04/01/09        297              117
   Treasury Flat             1                360              120            07/01/08        348              108
   Treasury Flat             1                300              120            04/01/09        297              117
                                              300              120            01/01/09        294              114
                                              300              120            05/01/09        298              118
                                              300              120            02/01/09        295              115
                                              300              120            02/01/09        295              115
                                              300              121            03/01/09        295              116
                                              300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
   Treasury Flat             1                300              120            01/01/09        294              114
   Treasury Flat             1                300              120            01/01/09        294              114
                                              300              120            01/01/09        294              114
   Treasury Flat             2                300              120            05/01/09        298              118
                                              300              120            01/01/09        294              114
   Treasury Flat             2                300              120            05/01/09        298              118
   Treasury Flat             2                286              120            06/01/09        285              119
                                              344              144            06/01/11        343              143
                                              360              120            02/01/09        355              115
                                              360              120            02/01/09        355              115
                                              360              120            02/01/09        355              115
                                              235              120            06/01/09        234              119
                                              360              120            11/01/08        352              112
   Treasury Flat             1                291              120            04/01/09        288              117
                                              360              120            06/01/09        359              119
                                              264              120            06/01/09        263              119
   TREASURY FLAT             1                360              120            05/01/09        358              118
   Treasury Flat                              360              120            05/01/09        358              118
   Treasury Flat                              360              120            05/01/09        358              118
   Treasury Flat                              360              120            05/01/09        358              118
                                              360              120            04/01/09        357              117
                                              300              144            03/01/11        296              140
   Treasury Flat             1                360              120            10/01/08        351              111
                                              360              120            04/01/09        357              117
   Treasury Flat             1                217              224            02/01/17        211              211
   Treasury Flat             1                300              120            08/01/08        289              109
                                              300              144            03/01/11        296              140
                                              300              120            05/01/09        298              118
                                              300              120            03/01/09        296              116
                                              300              120            03/01/09        296              116
                                              300              120            03/01/09        296              116
                                              300              120            03/01/09        296              116
   TREASURY FLAT             1                300              240            06/01/19        299              239
   Treasury Flat                              300              240            06/01/19        299              239
   Treasury Flat                              300              240            06/01/19        299              239
                                              360              240            04/01/19        357              237
                                              360              120            04/01/09        357              117
   TREASURY FLAT             1                240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   TREASURY FLAT             1                240              120            02/01/09        235              115
   Treasury Flat                              240              120            02/01/09        235              115
   Treasury Flat                              240              120            02/01/09        235              115
                                              360              120            06/01/09        359              119
                                              300              120            04/01/09        297              117
                                              360              144            05/01/11        358              142
                                              240              120            03/01/09        236              116
   Treasury Flat             1                360              120            04/01/09        357              117
                                              360              240            04/01/19        357              237
                                              300              120            04/01/09        297              117
   Treasury Flat             1                300              120            02/01/09        295              115
   Treasury Flat             1                240              120            06/01/09        239              119
                                              300              120            03/01/09        296              116
   Treasury Flat             1                240              144            04/01/11        237              141
                                              300              120            06/01/09        299              119
   TREASURY FLAT             1                240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
   Treasury Flat                              240              120            04/01/09        240              117
                                              360              120            06/01/09        359              119
                                              300              144            06/01/11        299              143
   Treasury Flat             1                360              144            04/01/11        357              141
                                              240              120            04/01/09        237              117
                                              300              120            05/01/09        298              118
                                              360              120            03/01/09        356              116
                                              240              120            04/01/09        237              117
                                              300              120            05/01/09        298              118
                                              300              120            05/01/09        298              118
   Treasury Flat             1                240              144            02/01/11        235              139
                                              360              120            03/01/09        356              116
                                              300              120            05/01/09        298              118
                                              360              120            04/01/09        357              117
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                     BALLOON                                    CURRENT OR
     BALLOON, FULLY                                   /ARD                                       FUTURE
       AMORTIZING                    BALLOON/ARD       LTV     DUE ON          DUE ON          SUBORDINATE               APPRAISAL
         OR ARD                        BALANCE        RATIO     SALE        ENCUMBRANCE         FINANCING                 VALUE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>             <C>         <C>          <C>                 <C>                  <C>
         BALLOON                      9,584,889       56.9%     YES             YES                 NO                  16,850,000
         Balloon                      3,889,662       56.8%     Yes             Yes                 No                   6,850,000
         Balloon                      5,695,227       57.0%     Yes             Yes                 No                  10,000,000
         Balloon                      6,354,434       72.4%     Yes             Yes                 No                   8,780,000
    Fully Amortizing                    344,013        5.1%     Yes             Yes                 No                   6,700,000
         Balloon                      5,092,896       61.0%     Yes             Yes                 No                   8,350,000
         Balloon                      2,873,549       68.4%     Yes             Yes                 No                   4,200,000
         Balloon                      2,271,603       50.5%     Yes             Yes                 No                   4,500,000
         Balloon                      2,420,313       64.5%     Yes             Yes                Yes                   3,750,000
         Balloon                      2,278,927       70.8%     Yes             Yes                 No                   3,220,000
         BALLOON                      1,810,004       51.0%     YES             YES                 NO                   3,550,000
         Balloon                      1,371,524       51.0%     Yes             Yes                 No                   2,690,000
         Balloon                        438,480       51.0%     Yes             Yes                 No                     860,000
         Balloon                      1,697,026       43.0%     Yes             Yes                 No                   3,950,000
         Balloon                      1,761,716       58.7%     Yes             Yes                 No                   3,000,000
         Balloon                      1,535,784       51.6%     Yes             Yes                 No                   2,975,000
         Balloon                      1,380,630       70.8%     Yes             Yes                 No                   1,950,000
         Balloon                      1,228,968       60.8%     Yes             Yes                 No                   2,020,000
         Balloon                      1,190,989       51.1%     Yes             Yes                 No                   2,330,000
         Balloon                      1,114,349       55.7%     Yes             Yes                 No                   2,000,000
         Balloon                        966,286       40.3%     Yes             Yes                 No                   2,400,000
         Balloon                      1,131,621       44.4%     Yes             Yes                 No                   2,550,000
         Balloon                      1,149,892       65.7%     Yes             Yes                 No                   1,750,000
         Balloon                        934,580       70.8%     Yes             Yes                 No                   1,320,000
         Balloon                        955,232       58.8%     Yes             Yes                 No                   1,625,000

         BALLOON                    $62,043,338       52.6%     YES             YES                YES                $117,950,000
         Balloon                     12,361,326       52.6%     Yes             Yes                Yes                  23,500,000
         Balloon                      3,208,685       52.6%     Yes             Yes                Yes                   6,100,000
         Balloon                      6,364,768       52.6%     Yes             Yes                Yes                  12,100,000
         Balloon                      2,130,356       52.6%     Yes             Yes                Yes                   4,050,000
         Balloon                      6,469,971       52.6%     Yes             Yes                Yes                  12,300,000
         Balloon                      6,838,181       52.6%     Yes             Yes                Yes                  13,000,000
         Balloon                      3,156,083       52.6%     Yes             Yes                Yes                   6,000,000
         Balloon                      5,812,453       52.6%     Yes             Yes                Yes                  11,050,000
         Balloon                      2,630,069       52.6%     Yes             Yes                Yes                   5,000,000
         Balloon                        999,426       52.6%     Yes             Yes                Yes                   1,900,000
         Balloon                      1,315,035       52.6%     Yes             Yes                Yes                   2,500,000
         Balloon                        710,119       52.6%     Yes             Yes                Yes                   1,350,000
         Balloon                      4,260,712       52.6%     Yes             Yes                Yes                   8,100,000
         Balloon                      3,997,706       52.6%     Yes             Yes                Yes                   7,600,000
         Balloon                      1,788,447       52.6%     Yes             Yes                Yes                   3,400,000
         Balloon                     34,532,966       69.8%     Yes             Yes                 No                  49,500,000
         Balloon                     24,194,111       63.7%     Yes             Yes                 No                  38,000,000
         Balloon                     10,036,071       68.5%     Yes             Yes                 No                  14,650,000
         Balloon                      9,490,525       61.6%     Yes             Yes                 No                  15,400,000
         Balloon                      8,441,262       59.0%     Yes             Yes                 No                  14,300,000
         HyperAm                      8,635,778       66.9%     Yes             Yes                 No                  12,900,000
         Balloon                      7,787,417       53.7%     Yes             Yes                 No                  14,490,000
         Balloon                      7,880,237       68.5%     Yes             Yes                 No                  11,500,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                  11,800,000
         Balloon                      7,597,004       70.3%     Yes             Yes                 No                  10,815,000
         HyperAm                      7,133,818       64.9%     Yes             Yes                 No                  11,000,000
         Balloon                      5,585,092       63.3%     Yes             Yes                 No                   8,825,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   8,800,000
         Balloon                      4,811,000       61.5%     Yes             Yes                 No                   7,820,000
         Balloon                      4,770,750       52.4%     Yes             Yes                 No                   9,100,000
         Balloon                      4,689,465       59.9%     Yes             Yes                 No                   7,825,000
         Balloon                      4,819,362       49.2%     Yes             Yes                 No                   9,800,000
         HyperAm                      5,035,687       69.0%     Yes             Yes                 No                   7,300,000
         Balloon                      5,068,804       66.7%     Yes             Yes                 No                   7,600,000
         HyperAm                      3,796,242       48.1%     Yes             Yes                 No                   7,900,000
         Balloon                      4,423,574       56.7%     Yes             Yes                 No                   7,805,000
         Balloon                      4,371,277       58.3%     Yes             Yes                 No                   7,500,000
         Balloon                      4,546,243       66.9%     Yes             Yes                 No                   6,800,000
         Balloon                      4,172,533       60.0%     Yes             Yes                 No                   6,950,000
         Balloon                      4,107,534       62.5%     Yes             Yes                 No                   6,575,000
         Balloon                      4,347,295       60.2%     Yes             Yes                 No                   7,220,000
         Balloon                      3,814,583       56.9%     Yes             Yes                Yes                   6,700,000
         BALLOON                      4,263,809       67.2%     YES             YES                 NO                   6,350,000
         Balloon                      2,131,905       67.2%     Yes             Yes                 No                   3,175,000
         Balloon                        486,813       67.2%     Yes             Yes                 No                     725,000
         Balloon                      1,645,092       67.2%     Yes             Yes                 No                   2,450,000
         Balloon                      3,568,216       57.6%     Yes             Yes                 No                   6,200,000
         Balloon                      3,851,628       64.2%     Yes             Yes                 No                   6,000,000
         Balloon                      3,770,032       50.3%     Yes             Yes                 No                   7,490,000
         Balloon                      3,397,974       58.1%     Yes             Yes                 No                   5,850,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   6,000,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   6,200,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   8,250,000
         Balloon                      3,742,736       61.4%     Yes             Yes                 No                   6,100,000
         Balloon                      2,732,841       43.7%     Yes             Yes                 No                   6,250,000
         Balloon                      3,657,785       61.0%     Yes             Yes                 No                   6,000,000
         Balloon                      3,370,630       61.3%     Yes             Yes                 No                   5,500,000
         Balloon                      3,540,079       66.2%     Yes             Yes                 No                   5,350,000
         Balloon                      3,244,941       60.8%     Yes             Yes                 No                   5,340,000
         Balloon                      2,906,747       42.1%     Yes             Yes                 No                   6,900,000
         Balloon                      2,777,303       48.7%     Yes             Yes                 No                   5,700,000
         Balloon                      3,132,560       67.4%     Yes             Yes                 No                   4,650,000
         Balloon                      3,087,149       52.3%     Yes             Yes                 No                   5,900,000
         Balloon                      3,036,898       34.1%     Yes             Yes                 No                   8,900,000
         Balloon                      3,011,319       55.8%     Yes             Yes                 No                   5,400,000
         Balloon                      3,007,805       55.7%     Yes             Yes                 No                   5,400,000
         HyperAm                      3,297,645       67.3%     Yes             Yes                 No                   4,900,000
         HyperAm                      2,915,016       60.7%     Yes             Yes                 No                   4,800,000
         HyperAm                      2,205,292       36.2%     Yes             Yes                 No                   6,100,000
         HyperAm                      2,803,784       59.7%     Yes             Yes                 No                   4,700,000
         Balloon                      2,890,290       56.7%     Yes             Yes                 No                   5,100,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   9,380,000
         Balloon                      2,839,503       51.6%     Yes             Yes                 No                   5,500,000
         Balloon                      3,013,286       56.0%     Yes             Yes                 No                   5,380,000
         HyperAm                      3,026,598       56.1%     Yes             Yes                 No                   5,400,000
         Balloon                      2,843,459       58.0%     Yes             Yes                 No                   4,900,000
         Balloon                      2,760,771       69.0%     Yes             Yes                 No                   4,000,000
         HyperAm                      2,788,969       67.2%     Yes             Yes                 No                   4,150,000
         Balloon                      2,534,334       55.1%     Yes             Yes                 No                   4,600,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   4,100,000
         HyperAm                      2,389,456       51.9%     Yes             Yes                 No                   4,600,000
         Balloon                      1,020,036       29.1%     Yes             Yes                 No                   3,500,000
         Balloon                      2,412,997       65.6%     Yes             Yes                 No                   3,680,000
         Balloon                      2,239,976       48.7%     Yes             Yes                 No                   4,600,000
         Balloon                      1,213,974       22.1%     Yes             Yes                 No                   5,500,000
         Balloon                      2,206,147       56.6%     Yes             Yes                 No                   3,900,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   4,800,000
         Balloon                      2,006,953       60.5%     Yes             Yes                 No                   3,320,000
         Balloon                      1,853,406       62.7%     Yes             Yes                 No                   2,956,000
         Balloon                      1,960,533       67.0%     Yes             Yes                 No                   2,925,000
         Balloon                      1,522,432       51.7%     Yes             Yes                 No                   2,945,000
         Balloon                      1,825,138       57.0%     Yes             Yes                 No                   3,200,000
         Balloon                      1,809,683       53.2%     Yes             Yes                 No                   3,400,000
         Balloon                      1,925,719       71.3%     Yes             Yes                 No                   2,700,000
         Balloon                      1,710,726       57.0%     Yes             Yes                 No                   3,000,000
         HyperAm                      1,676,252       54.1%     Yes             Yes                 No                   3,100,000
         Balloon                      1,640,915       47.2%     Yes             Yes                 No                   3,480,000
         Balloon                      1,608,418       57.4%     Yes             Yes                 No                   2,800,000
         Balloon                      1,599,843       71.1%     Yes             Yes                 No                   2,250,000
         Balloon                      1,482,626       59.3%     Yes             Yes                 No                   2,500,000
         Balloon                      1,470,107       52.9%     Yes             Yes                 No                   2,780,000
         Balloon                      1,299,073       59.1%     Yes             Yes                 No                   2,200,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   2,300,000
         Balloon                      1,283,875       64.2%     Yes             Yes                 No                   2,000,000
         Balloon                      1,252,828       57.0%     Yes             Yes                 No                   2,200,000
         Balloon                      1,240,658       66.2%     Yes             Yes                 No                   1,875,000
         HyperAm                      1,216,535       60.8%     Yes             Yes                 No                   2,000,000
         HyperAm                      1,210,627       46.6%     Yes             Yes                 No                   2,600,000
         Balloon                        772,857       36.1%     Yes             Yes                 No                   2,140,000
         Balloon                      1,204,958       62.8%     Yes             Yes                 No                   1,920,000
         HyperAm                      1,309,258       49.4%     Yes             Yes                 No                   2,650,000
         Balloon                        561,127       24.4%     Yes             Yes                 No                   2,300,000
         Balloon                      1,129,811       64.2%     Yes             Yes                 No                   1,760,000
         Balloon                      1,161,142       61.1%     Yes             Yes                 No                   1,900,000
         Balloon                      1,164,349       72.8%     Yes             Yes                 No                   1,600,000
         HyperAm                      1,090,526       59.4%     Yes             Yes                 No                   1,835,000
         Balloon                      1,041,583       41.2%     Yes             Yes                 No                   2,530,000
         Balloon                        962,907       64.2%     Yes             Yes                 No                   1,500,000
         Balloon                        951,587       61.4%     Yes             Yes                 No                   1,550,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   1,750,000
         Balloon                        882,665       64.2%     Yes             Yes                 No                   1,375,000
         Balloon                        975,584       65.0%     Yes             Yes                 No                   1,500,000
         Balloon                        856,806       57.1%     Yes             Yes                 No                   1,500,000
         Balloon                        825,108       51.9%     Yes             Yes                 No                   1,590,000
         Balloon                        451,166       27.2%     Yes             Yes                 No                   1,660,000
    Fully Amortizing                     59,732        4.4%     Yes             Yes                 No                   1,350,000
    Fully Amortizing                     48,110        4.0%     Yes             Yes                 No                   1,200,000
         Balloon                        533,590       67.1%     Yes             Yes                 No                     795,000
    Fully Amortizing                     27,039        3.0%     Yes             Yes                 No                     889,800
    Fully Amortizing                     33,539        3.1%     Yes             Yes                 No                   1,100,000
         Balloon                        492,116       56.8%     Yes             Yes                 No                     866,000
         Balloon                        438,555       58.5%     Yes             Yes                 No                     750,000
    Fully Amortizing                     25,101        2.3%     Yes             Yes                 No                   1,100,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   1,300,000
         Balloon                        136,887       33.6%     Yes             Yes                 No                     408,000
         Balloon                        246,920       63.3%     Yes             Yes                 No                     390,000
         Balloon                        210,370       32.4%     Yes             Yes                 No                     650,000

         Balloon                     11,055,257       70.0%     Yes             Yes                 No                  15,800,000
         BALLOON                      6,937,816       60.9%     YES        PRIOR CONSENT            NO                  11,390,000
         Balloon                        535,785       60.9%     Yes        Prior Consent            No                     880,000
         Balloon                      1,339,465       62.3%     Yes        Prior Consent            No                   2,150,000
         Balloon                      1,339,465       60.9%     Yes        Prior Consent            No                   2,200,000
         Balloon                      1,150,721       60.6%     Yes        Prior Consent            No                   1,900,000
         Balloon                      1,162,899       60.9%     Yes        Prior Consent            No                   1,910,000
         Balloon                      1,409,481       60.0%     Yes        Prior Consent            No                   2,350,000
         BALLOON                      5,604,287       60.3%     YES             YES                 NO                   9,370,000
         Balloon                        748,926       57.2%     Yes             Yes                 No                   1,310,000
         Balloon                        773,428       49.6%     Yes             Yes                 No                   1,560,000
         Balloon                        810,997       59.2%     Yes             Yes                 No                   1,370,000
         Balloon                      1,541,137       63.4%     Yes             Yes                 No                   2,430,000
         Balloon                      1,729,799       64.1%     Yes             Yes                 No                   2,700,000
         Balloon                      5,685,101       63.9%     Yes        Prior Consent            No                   8,900,000
         BALLOON                      5,059,539       44.1%     YES             YES                 NO                  11,650,000
         Balloon                      1,791,053       45.5%     Yes             Yes                 No                   3,940,000
         Balloon                      1,455,384       50.4%     Yes             Yes                 No                   2,890,000
         Balloon                      1,813,103       37.6%     Yes             Yes                 No                   4,820,000
         Balloon                      4,046,044       64.7%     Yes             Yes                 No                   6,250,000
         Balloon                      3,916,248       55.2%     Yes        Prior Consent            No                   7,100,000
    Fully Amortizing                          -        0.0%     Yes        Prior Consent            No                   5,700,000
         Balloon                      3,123,945       72.7%     Yes        Prior Consent            No                   4,300,000
         Balloon                      2,487,740       63.8%     Yes        Prior Consent            No                   3,900,000
    FULLY AMORTIZING                     59,192        1.4%     YES        PRIOR CONSENT            NO                   4,300,000
    Fully Amortizing                     33,037        1.4%     Yes        Prior Consent            No                   2,400,000
    Fully Amortizing                     26,155        1.4%     Yes        Prior Consent            No                   1,900,000
         Balloon                      1,963,533       61.4%     Yes        Prior Consent            No                   3,200,000
         Balloon                      1,856,285       45.3%     Yes             Yes                 No                   4,100,000
         Balloon                      1,752,465       67.4%     Yes        Prior Consent            No                   2,600,000
         Balloon                      1,579,951       46.5%     Yes        Prior Consent            No                   3,400,000
         Balloon                      1,346,760       54.3%     Yes             Yes                 No                   2,480,000
         Balloon                      1,217,694       60.9%     Yes        Prior Consent            No                   2,000,000
         Balloon                      1,230,198       61.5%     Yes        Prior Consent            No                   2,000,000
         Balloon                      1,050,259       51.9%     Yes        Prior Consent            No                   2,025,000
         Balloon                      1,029,423       60.6%     Yes        Prior Consent            No                   1,700,000
         Balloon                        949,022       52.7%     Yes             Yes                Yes                   1,800,000
         Balloon                        842,031       59.3%     Yes             Yes                Yes                   1,420,000
         Balloon                        780,923       59.6%     Yes        Prior Consent            No                   1,310,000
         Balloon                        777,641       61.0%     Yes        Prior Consent            No                   1,275,000
         Balloon                        707,274       49.1%     Yes             Yes                Yes                   1,440,000
         Balloon                        621,625       54.1%     Yes            Silent             Silent                 1,150,000
         Balloon                        615,222       58.6%     Yes        Prior Consent            No                   1,050,000
         Balloon                        564,201       56.4%     Yes            Silent             Silent                 1,000,000
         Balloon                        285,606       51.9%     Yes            Silent             Silent                   550,000
         Balloon                     14,391,789       62.6%     Yes             Yes                 No                  23,000,000
         BALLOON                     10,144,745       67.8%     YES             YES                 NO                  15,000,000
         Balloon                      8,060,207       69.5%     Yes             Yes                 No                  11,600,000
         Balloon                      2,084,537       61.3%     Yes             Yes                 No                   3,400,000
         Balloon                      7,946,828       44.2%     Yes             Yes                 No                  18,000,000
         Balloon                      9,082,659       57.9%     Yes             Yes                 No                  15,700,000
         Balloon                      8,466,889       53.9%     Yes             Yes                 No                  15,700,000
         Balloon                      7,444,850       65.0%     Yes             Yes                 No                  11,450,000
         Balloon                      4,377,694       43.8%     Yes             Yes                Yes                  10,000,000
         BALLOON                      5,007,231       65.0%     YES             YES                 NO                   7,700,000
         Balloon                        975,435       65.0%     Yes             Yes                 No                   1,500,000
         Balloon                      2,406,072       65.0%     Yes             Yes                 No                   3,700,000
         Balloon                      1,625,724       65.0%     Yes             Yes                 No                   2,500,000
         Balloon                      4,224,868       64.5%     Yes             Yes                 No                   6,550,000
         Balloon                      3,634,940       54.1%     Yes             Yes                 No                   6,725,000
         Balloon                      3,786,799       67.7%     Yes             Yes                 No                   5,590,000
         Balloon                      3,829,164       67.8%     Yes             Yes                 No                   5,650,000
    Fully Amortizing                          -        0.0%     Yes             Yes                 No                   8,300,000
         Balloon                      3,402,168       58.9%     Yes        Prior Consent            No                   5,780,000
         Balloon                      3,166,059       33.3%     Yes             Yes                 No                   9,500,000
         Balloon                      3,255,467       55.2%     Yes             Yes                 No                   5,900,000
         BALLOON                      2,940,340       57.4%     YES             YES                 NO                   5,125,000
         Balloon                      1,170,857       57.1%     Yes             Yes                 No                   2,050,000
         Balloon                        971,612       58.0%     Yes             Yes                 No                   1,675,000
         Balloon                        797,871       57.0%     Yes             Yes                 No                   1,400,000
         BALLOON                      1,337,853       25.5%     YES             YES                 NO                   5,260,000
         Balloon                        789,391       26.7%     Yes             Yes                 No                   2,960,000
         Balloon                        548,462       23.9%     Yes             Yes                 No                   2,300,000
         Balloon                      1,992,402       45.0%     Yes             Yes                 No                   4,425,000
         Balloon                      2,900,185       65.6%     Yes             Yes                 No                   4,422,000
         BALLOON                      2,571,339       40.6%     YES             YES                 NO                   6,340,000
         Balloon                        365,017       40.6%     Yes             Yes                 No                     900,000
         Balloon                        296,069       40.6%     Yes             Yes                 No                     730,000
         Balloon                        300,125       40.6%     Yes             Yes                 No                     740,000
         Balloon                        770,591       40.6%     Yes             Yes                 No                   1,900,000
         Balloon                        472,494       40.6%     Yes             Yes                 No                   1,165,000
         Balloon                        367,044       40.6%     Yes             Yes                 No                     905,000
         BALLOON                      2,184,350       28.7%     YES        PRIOR CONSENT            NO                   7,625,000
         Balloon                      1,038,462       28.7%     Yes        Prior Consent            No                   3,625,000
         Balloon                      1,145,889       28.7%     Yes        Prior Consent            No                   4,000,000
         HyperAm                      2,667,380       60.6%     Yes             Yes                 No                   4,400,000
         Balloon                      2,438,168       59.8%     Yes             Yes                 No                   4,075,000
         Balloon                      2,481,717       56.6%     Yes             Yes                 No                   4,385,000
         Balloon                      2,074,996       50.6%     Yes             Yes                 No                   4,100,000
         Balloon                      2,531,947       70.3%     Yes             Yes                 No                   3,600,000
         Balloon                      1,675,161       45.3%     Yes             Yes                 No                   3,700,000
         Balloon                      2,288,685       44.9%     Yes             Yes                 No                   5,100,000
         Balloon                      2,030,461       54.9%     Yes             Yes                 No                   3,700,000
         Balloon                      1,670,194       55.2%     Yes             Yes                 No                   3,025,000
         Balloon                      1,821,640       51.3%     Yes             Yes                 No                   3,550,000
         Balloon                      1,249,840       40.3%     Yes             Yes                 No                   3,100,000
         Balloon                      1,638,498       54.6%     Yes             Yes                 No                   3,000,000
         BALLOON                      1,565,094       40.1%     YES             YES                 NO                   3,900,000
         Balloon                        541,763       40.1%     Yes             Yes                 No                   1,350,000
         Balloon                        321,045       40.1%     Yes             Yes                 No                     800,000
         Balloon                        702,286       40.1%     Yes             Yes                 No                   1,750,000
         Balloon                      1,740,747       59.5%     Yes             Yes                 No                   2,925,000
         Balloon                      1,331,871       44.4%     Yes             Yes                 No                   3,000,000
         Balloon                      1,429,342       38.4%     Yes             Yes                 No                   3,725,000
         Balloon                      1,143,371       45.7%     Yes             Yes                 No                   2,500,000
         Balloon                      1,250,660       58.2%     Yes             Yes                 No                   2,150,000
         Balloon                      1,270,586       63.5%     Yes             Yes                 No                   2,000,000
         Balloon                      1,006,816       47.5%     Yes             Yes                 No                   2,120,000
         Balloon                      1,041,084       53.0%     Yes             Yes                 No                   1,965,000
         Balloon                        953,408       63.6%     Yes             Yes                 No                   1,500,000
         Balloon                        703,649       40.2%     Yes             Yes                 No                   1,750,000
         Balloon                      1,003,828       66.9%     Yes             Yes                 No                   1,500,000
         Balloon                        932,754       58.3%     Yes             Yes                 No                   1,600,000
         Balloon                        889,178       62.2%     Yes             Yes                 No                   1,430,000
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
          APPRAISAL     CURRENT                                                   NET                        LARGEST
          VALUE "AS       LTV     YEAR           YEAR           OWNERSHIP       RENTABLE                      TENANT
          OF" DATE       RATIO    BUILT        RENOVATED         INTEREST      SF / UNITS                      NAME
- ----------------------------------------------------------------------------------------------------------------------------------
          <S>           <C>      <C>           <C>              <C>            <C>          <C>
          03/26/99       69.3%   VARIOUS        VARIOUS         FEE SIMPLE           76,820 VARIOUS
          03/26/99       69.2%    1980           1998           Fee Simple           31,173 TRW, Inc
          03/26/99       69.4%    1979           1998           Fee Simple           45,647 BOCA Global, Inc
          08/03/95       75.2%    1978                          Fee Simple              240
          12/17/98       96.6%    1995                          Fee Simple          121,890 Kmart
          03/12/99       68.2%    1991                          Fee Simple           70,076 UT Starcom, Inc.
          11/05/98       74.9%  1957-1968                       Fee Simple              206
          12/02/98       61.8%    1974                          Fee Simple          202,191 Bike Athletic Company
          08/03/98       71.5%    1970                          Fee Simple               76
          02/11/99       79.8%    1965                          Fee Simple               97
          07/21/98       69.7%   VARIOUS        VARIOUS          VARIOUS                132
          07/21/98       69.7%    1990           1994           Fee Simple               82
          07/21/98       69.7%    1982           1987           Fee Simple               50
          09/22/98       52.8%    1983                          Fee Simple           28,787 County of Marin
          02/22/99       66.6%    1971         1996-1998        Fee Simple              120
          07/01/98       63.1%    1936           1980s          Fee Simple           15,183 Presage Software
          02/11/99       79.8%    1964                          Fee Simple               66
          12/07/98       73.1%    1968           1998           Fee Simple              136
          10/27/98       62.0%    1982           1988           Fee Simple           32,295 Merry X Ray Chemical
          11/04/98       71.9%    1991                          Fee Simple           90,000 Thomson Consumer Electronics
          11/05/98       57.8%    1903           1989           Fee Simple           24,409 Bullock, Smith & Partners
          01/11/99       52.9%  1957/1968        1986           Fee Simple           53,059 Nationwide Furniture Warehouse
          12/10/98       74.0%    1997                          Fee Simple               52
          02/11/99       79.8%    1962                          Fee Simple               46
          11/03/98       64.5%    1984                          Fee Simple               71

           VARIOUS       58.7%   VARIOUS        VARIOUS          VARIOUS              2,318 NAP
          03/30/99       58.7%    1985         1998-1999        Fee Simple              260 NAP
          03/31/99       58.7%    1971         1996/1997        Fee Simple              130 NAP
          03/31/99       58.7%    1979           1998           Fee Simple              155 NAP
          03/30/99       58.7%    1989                          Fee Simple              125 NAP
          04/07/99       58.7%    1989           1998           Fee Simple              175 NAP
          03/25/99       58.7%    1989                          Fee Simple              174 NAP
          04/04/99       58.7%  1966-1969        1996           Fee Simple              156 NAP
          04/01/99       58.7%    1988                          Fee Simple              167 NAP
          03/26/99       58.7%    1990                          Leasehold               115 NAP
          03/26/99       58.7%    1987          1997/98         Leasehold               167 NAP
          04/01/99       58.7%    1973           1996           Fee Simple              159 NAP
          04/01/99       58.7%    1987           1996           Leasehold               108 NAP
          03/25/99       58.7%    1989                          Fee Simple              121 NAP
          03/29/99       58.7%    1982           1998           Fee Simple              181 NAP
          03/24/99       58.7%    1975           1998           Fee Simple              125 NAP
          02/15/99       78.6%  1997-1999                       Fee Simple          265,846 Sportmart
          03/01/99       71.3%    1903           1983           Fee Simple          198,000 Barnes & Noble
          03/05/99       77.5%  1985-1987                       Fee Simple              250
          03/20/98       70.8%    1998                          Fee Simple           46,887 Litchfield's Toys
          10/09/98       72.4%  1955-1979                       Fee Simple          100,644 Grand Union
          11/17/97       76.6%    1920         1994-1998        Fee Simple              218
          06/16/98       64.4%    1998                          Fee Simple           66,650 Brenden Theatres Corporation
          05/25/98       79.4%       circa 1987 or 88           Fee Simple          128,065 Trendsetter Furniture
          04/02/98       74.0%    1983                          Fee Simple              437
          11/10/98       78.5%    1993                          Leasehold            81,332 Mercy Integrated Health
          02/16/98       74.2%    1988                          Fee Simple           92,305 Office Depot
          06/27/98       75.9%    1986                          Fee Simple           50,423 Sabloff & Carlini M.D.
          05/13/98       72.4%    1956         1989-1990        Fee Simple          199,938 Iowa DOT
          11/16/98       75.3%  1955-1986        1985           Fee Simple           46,324 Jeanne Body Tech
          12/14/98       63.9%  1988-1989                       Fee Simple           93,763 Athletic Club
          04/03/98       74.1%    1984                          Fee Simple              142
          07/01/98       58.7%    1988                          Fee Simple              130
          05/05/98       78.6%  1975-1978                       Fee Simple              118
          09/21/98       74.4% 1903-1913-1897    1988           Fee Simple              143
          06/11/98       68.2%    1984           1994           Fee Simple              134
          11/03/98       68.8%  1995-1996                       Fee Simple           39,958 Destination Salon and Spa
          06/09/98       71.3%    1983                          Fee Simple              120
          05/20/98       76.5%    1997                          Leasehold            30,587 Border's Books
          07/24/98       73.9%    1978           1989        Fee Simple and Leasehold35,673 D.L. Ryan Companies
          06/19/98       78.1%    1974           1997           Fee Simple           99,556 ABCO
          12/04/97       68.9% circa 1972      1995-1997        Fee Simple              148
          09/15/97       73.6%    1989       1995 New pads      Fee Simple           56,435 Drug Emporium, Inc.
          05/02/98       76.3%   VARIOUS        VARIOUS          VARIOUS                563 VARIOUS
          05/02/98       76.3%    1988                          Fee Simple              215
                         76.3%    1988                          Fee Simple              186
                         76.3%    1976                          Fee Simple              162
          06/15/98       77.1%    1990                          Fee Simple              148
          08/13/98       79.1%    1984                          Fee Simple           32,600 Coldwell Banker
          07/14/98       62.1%  1967-1970      1985-1998        Fee Simple              307
          06/15/98       77.9%    1991                          Fee Simple              138
          06/03/98       73.6%    1947           1986           Fee Simple           50,148 Hawaii Super Market
          07/20/98       68.3%    1988                          Fee Simple               96
          07/01/98       50.9%  1993-1994                       Fee Simple           33,222 Norwest Bank
          11/19/98       68.7%    1986                          Fee Simple           11,322 Laura Ashley, Inc.
          06/11/98       66.6%  1920-1940        1984           Fee Simple           46,267 C. Raimondo & Sons Construction
          03/26/98       68.8%  1958-1977        1977           Fee Simple              127
          02/12/98       74.6%    1990                          Fee Simple           22,395 Staples
          02/01/99       74.6%    1998                          Fee Simple          152,200 Essex Group, Inc
          08/18/98       74.3%  1976-1977                       Fee Simple          193,859 Freeman Decorating Company
          06/30/98       57.3%    1980                          Fee Simple               51
          03/01/99       69.3%    1972                          Fee Simple          213,600 Dow
          04/28/98       81.9%    1990                          Fee Simple              585
          04/21/98       64.5%    1996                          Fee Simple              120
          02/18/98       42.2%    1988                          Fee Simple              152
          04/01/98       69.0%    1879           1985           Fee Simple           12,000 Fletcher Asset Management
          08/31/98       68.3%    1968                          Fee Simple              112
          05/01/98       75.0%    1997                          Fee Simple               60
          02/23/98       73.9%    1987                          Fee Simple              100
          12/22/97       57.9%    1964           1981           Fee Simple              177
          05/27/98       74.1%    1991                          Fee Simple           40,526 GSA
          12/16/98       68.3%  1984-1985                       Fee Simple          102,624 Penrose
          07/06/98       37.1%  1980-1982                       Fee Simple              483
          07/02/98       63.2%    1989           1995           Fee Simple           62,758 HUD
          09/01/98       64.6%    1988                          Fee Simple           49,308 Comfort Shoppe, Inc.
          04/20/98       64.2%    1990                          Fee Simple           29,855 Ultimate Video
          12/04/97       66.4%    1992                          Fee Simple               80
          02/23/98       79.4%    1987                          Fee Simple           51,164 Gold's Gym
          02/13/98       76.5%    1973           1997           Fee Simple           26,804 Fidelity
          09/24/98       66.1%  1973-1974                       Fee Simple           62,850 Louapre and Kokemor
          12/22/97       73.6%    1983                          Fee Simple           82,120
          04/01/98       64.4%    1941                          Fee Simple           25,000 Mount Fuji Properties
          06/25/98       79.2%    1998                          Fee Simple               72
          10/10/98       73.2%    1990                          Fee Simple           22,626 Cort Furniture Rental Co
          08/20/98       58.3%    1979                          Fee Simple           77,632 Raymour & Flanigan Furniture
          10/09/97       48.7%    1987                          Fee Simple           94,085 Pharmhouse
          12/03/98       67.6%    1963           1996           Fee Simple              110
          04/02/98       53.0%    1967           1975           Fee Simple           46,165 Sanders Furniture
          05/19/98       73.6%    1987           1991           Fee Simple           31,983 Chamness Relocation
          05/12/98       77.1%  1930-1938                       Fee Simple           23,600 CVS Drugs
          01/02/98       76.3% circa 1987                       Fee Simple               86
          06/09/98       73.4%    1960           1997           Fee Simple              192
          02/13/97       67.4%    1985                          Fee Simple           27,126 DeDomenico Pizza & Restaurant
          12/10/98       63.4%    1973                          Fee Simple              124 Wendy's International, Inc.
          08/05/98       79.6%    1987           1986           Fee Simple               41
          06/02/98       69.5%  1974-1986        1985           Fee Simple           41,000 Walgreens
          05/15/98       66.9%  1978-1979                       Fee Simple           76,500 Stylecraft
          10/12/98       57.2%    1990                          Fee Simple              131
          10/14/97       69.0%  1979-1996                       Fee Simple               60
          10/31/98       79.8%    1998                          Fee Simple           14,932 Dollar Tree
          08/06/98       71.6%    1924           1986           Fee Simple           32,398 Ansaphone, Inc.
          12/04/97       60.5% circa 1970        1994           Fee Simple               60
          08/10/98       75.7% circa 1903      1995-1996        Fee Simple            7,000 D'Agostino's Supermarket
          06/01/98       70.4%    1997                          Fee Simple           21,450 Sounds Easy Video
          08/12/98       79.1%    1994                          Fee Simple           13,160 Coldwell Banker
          08/06/98       69.8%    1982                          Fee Simple           11,250 L'Orience Nails and Skin
          12/01/98       79.7%  mid-70's         1996           Fee Simple           14,156 American Auto Parts
          06/01/98       74.2%    1975           1998           Fee Simple           27,206 Veterans Administration
          03/26/98       57.0%    1956           1986           Fee Simple           49,913 American Archives
          10/04/98       69.2%  1996-1997                       Fee Simple           10,125 Smyrna CVS, Inc.
          09/18/98       77.0%    1988                          Fee Simple              404
          03/12/98       55.6%    1920           1998           Fee Simple            7,280 Mark Rubinoff (Barber)
          10/28/98       60.6% circa 1989  over past 70+ yrs    Fee Simple           16,891 Windemere RE
          08/13/98       79.1%    1995                          Fee Simple           10,500 Coldwell Banker
          07/24/98       73.2%    1972           1976           Fee Simple               48
          09/29/97       85.9%  1994-1996                       Fee Simple           17,879 Kinkos
          03/26/98       73.2%    1989                          Fee Simple           33,507 Piggly Wiggly
          03/05/98       50.8%  1900-1920       1997-99         Fee Simple           14,715 Lok Sing Restaurant
          08/18/98       79.1%    1983                          Fee Simple           10,500 Coldwell Banker
          06/04/98       74.2%    1975                          Fee Simple               46
          08/03/98       64.6%    1987                          Fee Simple           21,293
          08/13/98       79.1%    1986                          Fee Simple           11,100 Coldwell Banker
          01/15/99       72.4%  1997-1997                       Fee Simple           10,978 Hollywood Video
          06/23/98       69.9%    1977                          Fee Simple               24
          04/15/98       62.3%    1960           1996           Fee Simple               87
          03/31/98       59.4%  1961-1965                       Fee Simple               61
          08/06/98       64.3%    1975           1991           Fee Simple               42
          12/31/98       71.5% circa 1936        1996           Fee Simple            5,000 Trade Fair Supermarket
          03/26/98       79.1%   1900's          1997           Fee Simple               17
          08/08/97       69.9%    1974                          Fee Simple               50
          05/20/98       55.1% circa 1982                       Fee Simple            8,746 Robert G. Dinmore
          08/07/98       68.6%    1977                          Fee Simple           33,770 Kinetic Concepts Inc.
          08/05/98       69.8%    1975                          Fee Simple               99
          03/20/98       44.8%    1965                          Fee Simple               32
          07/08/98       37.7%    1986                          Fee Simple           17,858 Brandley's Cantina
          07/13/98       75.8%    1973                          Fee Simple               12
          06/22/98       77.2%    1970           1995           Fee Simple               14
          06/23/98       45.4%    1997                          Fee Simple            9,646 Colotex Electrical Supply

          01/18/99       78.1%    1979           1997           Fee Simple          317,500 Emery Worldwide Airlines, Inc.
           VARIOUS       74.9%   VARIOUS        VARIOUS         FEE SIMPLE              389
          03/17/99       74.8%    1982                          Fee Simple               40
          03/17/99       76.6%    1985         ON-GOING         Fee Simple               87
          03/16/99       74.8%    1987                          Fee Simple               63
          03/18/99       74.5%    1986                          Fee Simple               66
          03/23/99       74.8%    1985                          Fee Simple               70
          03/16/99       73.7%    1987         ON-GOING         Fee Simple               63
           VARIOUS       73.3%   VARIOUS                        FEE SIMPLE              377
          12/09/98       69.5%    1985                          Fee Simple               63
          12/08/98       60.3%    1987                          Fee Simple               53
          12/09/98       72.0%    1984                          Fee Simple               65
          12/08/98       77.1%    1986                          Fee Simple               97
          12/08/98       77.9%    1985                          Fee Simple               99
          08/07/98       74.9%    1988                          Fee Simple          252,680 Hamilton Fixtures Company
           VARIOUS       53.6%   VARIOUS        VARIOUS         FEE SIMPLE              415
          12/10/98       55.3%    1983           1995           Fee Simple              148
          12/11/98       61.3%    1976      1992/1995/1998      Fee Simple              106
          12/11/98       45.8%    1983           1998           Fee Simple              161
          07/28/98       79.7%    1991                          Fee Simple          127,691 K-Mart Corp. Store #3934
          10/01/98       68.4%  1996/1997                       Fee Simple           51,808 Office Max, Inc.
          10/29/98       62.6%  1995-1996                       Fee Simple               78
          02/25/98       77.4%    1965           1996           Fee Simple               79
          02/04/99       71.7%    1973                          Fee Simple              295
          10/01/98       56.9%   VARIOUS        VARIOUS          VARIOUS             38,921 VARIOUS
          10/01/98       56.9% 1976 & 1984       1996           Fee Simple           27,100 Sears Roebuck & Co. (Hardware)
          10/01/98       56.9% 1978-CVS, 1998-T1995-CVS         Fee Simple           11,821 CVS Pharmacy
          03/23/99       75.4%    1978                          Fee Simple              127
          11/01/98       53.5%    1974           1986           Fee Simple           38,000 Youngstown Area Comm Actn Cncl
          04/06/98       76.2%  1964,1965                       Fee Simple               63
          12/23/98       55.7%    1996                          Fee Simple           70,250
          12/08/98       66.1%    1986                          Fee Simple               80
          03/17/99       74.8%    1985         ON-GOING         Fee Simple               77
          09/13/98       74.6%    1968           1997           Fee Simple              127
          09/15/98       63.3%   1995-96                        Fee Simple           23,314 Zetec, Inc.
          10/30/98       74.6%    1978                          Fee Simple           40,258 Continental Divide
          12/12/98       64.1%    1986                          Fee Simple               87
          12/08/98       72.1%    1984                          Fee Simple               61
          05/13/98       72.2%    1997                          Fee Simple           10,000 Big 5 Sporting Goods
          05/22/98       73.9%    1997                          Fee Simple           10,000 Big 5 Sporting Goods
          12/11/98       59.7%    1986         1996-1997        Fee Simple               44
          04/02/99       65.1%    1974                          Fee Simple           32,539 Family Dollar Stores of Ohio
          08/17/98       71.0%    1962                          Fee Simple           33,231 CVS/Revco Drug Store
          01/12/99       67.4%  1958/1974        1983           Fee Simple           22,207 Unistrut Western
          04/26/99       63.6%    1958                          Fee Simple               29
          04/06/99       76.3%    1998                          Leasehold           262,269 Kohl's Department Store
          12/03/98       77.8%   VARIOUS                        FEE SIMPLE          ####### VARIOUS
          12/03/98       79.7%    1987                          Fee Simple          209,143 BJ's Wholesale Club
          12/03/98       70.3%    1986                          Fee Simple           31,264 Party City
          02/26/99       63.8% 1976 - 1980       1996           Leasehold           406,359 Waremart foods
          08/27/98       67.7%    1988                          Fee Simple              212
          11/20/98       66.2%    1984         1996-1998        Fee Simple          148,512 BankBoston
          04/07/99       73.9%    1970           1986           Fee Simple          134,067 Periphonics
          04/01/99       57.9%    1984           1990           Fee Simple           85,716 BeautiControl Inc.
          01/26/99       74.8%   VARIOUS        VARIOUS          VARIOUS                554 VARIOUS
          01/26/99       74.8%  1986/1991                       Fee Simple              120
          01/26/99       74.8%    1978                                                  288
          01/26/99       74.8%    1996                                                  146
          03/11/99       74.3%    1986                          Fee Simple              145
          01/06/99       71.5%    1975           1994           Fee Simple           89,977 GSA - Department of Justice
          05/05/99       79.1%    1972           1998           Fee Simple              164
          01/25/99       77.7%    1984                          Fee Simple              272
          05/12/99       51.9%  1994/1998                       Leasehold           136,413 Iron Mountain
          06/22/98       73.4% 1947/61/74/94/96/91986           Fee Simple           83,660 Revco Discount Drug (CVS)
          12/15/98       44.0%    1917           1990           Fee Simple          253,045 Cisco Systems
          03/30/99       69.3%  1990-1991                       Fee Simple              120
          09/02/98       71.8%   VARIOUS                        FEE SIMPLE              246
          09/02/98       71.6%          1965 - 1974             Fee Simple              120
          09/02/98       72.7%    1976                          Fee Simple               66
          09/02/98       71.1%    1976                          Fee Simple               60
          04/08/99       65.1%   VARIOUS        VARIOUS         FEE SIMPLE              284
          04/08/99       68.0%    1974           1998           Fee Simple              168
          04/08/99       60.8%    1976                          Fee Simple              116
          02/15/99       75.8%    1998                          Fee Simple           30,450 Office Depot, Inc.
          01/21/99       74.8% 1977 & 1995       1996           Fee Simple           52,221 Scolaris Food & Drug
           VARIOUS       51.7%   VARIOUS        VARIOUS          VARIOUS             19,223 VARIOUS
          02/02/99       51.7%    1998                          Fee Simple            2,950 Arby's Restaurant
          02/15/99       51.7%    1992                          Fee Simple            2,252 Taco Bell Restaurant
          02/15/99       51.7%    1994                          Fee Simple            2,269 Taco Bell (Unit # 16393)
          02/05/99       51.7%    1998                          Fee Simple            6,385 Tony Roma's (Romacorp, Inc.)
          02/20/99       51.7%    1998                          Fee Simple            2,164 Del Taco Restaurant
          02/04/99       51.7%    1998                          Fee Simple            3,203 Winger's USA
          01/11/99       40.1%   VARIOUS        VARIOUS          VARIOUS                150
          01/11/99       40.1%    1958           1991           Fee Simple               83
          01/11/99       40.1%    1962           1991           Fee Simple               67
          03/31/99       69.3%    1998                          Fee Simple           13,905 Walgreens
          01/26/99       74.2%    1974           1998           Fee Simple              134
          04/14/99       68.3% 1964, 1968-69    1996-97         Fee Simple               66
          09/04/98       72.7%  1970-1973                       Fee Simple              104
          01/07/99       79.0%    1988                          Fee Simple               46
          02/12/99       76.2%    1998                          Fee Simple           29,951 Office Depot, Inc.
          12/02/98       54.7%    1982           1985           Fee Simple           42,259 Pike Place Brewing
          12/07/98       67.2%    1972                          Fee Simple          105,600 K.V.R. Investment Group, Inc.
          04/12/99       79.7%    1969           1998           Fee Simple              160
          01/11/99       62.8%    1980                          Fee Simple           57,282 Thrift Land
          02/26/99       67.4%    1997                          Fee Simple           52,145 Somers Convention Furniture
          02/10/99       67.4% 1965 - 1968       1997           Fee Simple           80,982 Logan's Grocery
           VARIOUS       51.1%   VARIOUS        VARIOUS          VARIOUS             11,321 VARIOUS
          02/15/99       51.1%    1998                          Fee Simple            2,669 Jack-in-the-Box
          02/15/99       51.1%    1990                          Fee Simple            2,355 Taco Bell Restaurant
          02/05/99       51.1%    1998                          Fee Simple            6,297 Tony Roma's Restaurant
          04/05/99       67.5%    1984                          Fee Simple           35,915 Sports Arenas
          04/17/99       58.7%    1991                          Fee Simple           27,747 Winan's Furniture
          03/03/99       45.6%    1965                          Fee Simple               52
          01/20/99       66.4%    1998                          Fee Simple           16,500 Advance Auto Parts
          01/22/99       71.9%    1984                          Fee Simple           36,138 Stony Brook Family Medical
          01/15/99       72.8%  1986-1988                       Fee Simple               72
          09/22/98       67.3%    1865        1989 & 1998       Fee Simple               45
          03/22/99       66.0%    1972                          Fee Simple              112
          02/10/99       78.6% 1995 & 1998                      Fee Simple              122
          11/16/98       67.1% 1986 - 1987                      Fee Simple           20,251 Chang's Garden Chinese Rest.
          01/20/99       76.3%    1954           1991           Fee Simple               42
          01/19/99       70.4%    1920        1997 & 1999       Fee Simple           37,455 Landmark America LLC
          12/02/98       69.8%    1916           1996           Fee Simple               30
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                     LARGEST
                     TENANT
                      SF AS         PHYSICAL                       ORIGINAL
         LARGEST       A %          OCCUPANCY       OCCUPANCY        LTV
        TENANT SF    OF TOTAL           %          AS OF DATE       RATIO          1997 NOI             1998 NOI
- -------------------------------------------------------------------------------------------------------------------
        <S>          <C>            <C>            <C>             <C>             <C>                  <C>
         Various     Various          100.0%        03/26/99        69.4%                   0                    0
          31,173      100.0%          100.0%        03/26/99        69.3%                   0                    0
          45,647      100.0%          100.0%        03/26/99        69.5%                   0                    0
                                       95.4%        04/01/99        78.0%             771,391              781,639
         121,890      100.0%          100.0%        12/17/98        97.0%             655,977              655,977
          25,576       36.5%          100.0%        03/12/99        68.3%             870,336              854,586
                                       96.0%        02/01/99        75.0%             395,460              364,044
         202,191      100.0%          100.0%        12/02/98        62.2%                   0                    0
                                       97.4%        03/01/99        71.6%             263,717              281,613
                                       93.0%        03/31/99        80.0%             224,115              318,739
                                                                    70.0%             421,536              531,689
                                       60.9%        12/31/98        70.0%             352,462              409,990
                                       63.0%        12/31/98        70.0%             150,372              158,815
           7,743       26.9%          100.0%        05/13/99        55.7%             293,911              246,983
                                      100.0%        04/01/99        66.7%             181,594              228,417
           8,536       56.2%          100.0%        03/31/99        63.9%             223,702              248,748
                                       95.0%        03/31/99        80.0%             138,664              228,459
                                       79.4%        03/31/99        73.3%             180,222              178,813
           4,295       13.3%          100.0%        09/10/98        62.2%             212,897              200,011
          90,000      100.0%          100.0%        03/31/99        72.5%             194,990              204,285
           9,440       38.7%          100.0%        03/31/99        58.3%             294,305              296,936
          13,154       24.8%          100.0%        04/20/99        52.9%             268,124              276,197
                                      100.0%        12/31/98        74.3%                   0               94,833
                                       91.0%        03/31/99        80.0%             103,486              140,839
                                       95.8%        04/01/99        64.6%             113,823              126,839

                                                                    58.9%         $12,107,690          $13,116,819
                                       60.6%        01/31/99        58.9%           1,964,369            2,086,240
                                       72.8%        01/31/99        58.9%             620,142              635,525
                                       81.6%        01/31/99        58.9%           1,187,268            1,658,051
                                       82.3%        01/31/99        58.9%             734,607              699,497
                                       67.2%        01/31/99        58.9%           1,575,647            1,349,983
                                       71.7%        01/31/99        58.9%           1,439,100            1,441,918
                                       70.4%        01/31/99        58.9%             619,761              789,915
                                       70.2%        01/31/99        58.9%           1,040,279            1,097,561
                                       76.9%        01/31/99        58.9%             585,231              649,421
                                       73.8%        01/31/99        58.9%             142,934              247,389
                                       54.9%        01/31/99        58.9%             240,394              320,024
                                       54.5%        01/31/99        58.9%             146,921              159,339
                                       72.5%        01/31/99        58.9%             856,572            1,010,484
                                       67.1%        01/31/99        58.9%             954,465              971,472
                                       60.2%        01/31/99        58.9%                   0                    0
          42,400       16.0%          100.0%        03/19/99        78.8%                   0                    0
         144,000       72.7%          100.0%        04/29/99        71.5%           3,260,820            3,195,173
                                       94.0%        03/30/99        77.7%             956,135            1,110,127
           3,244        6.9%           90.0%        03/08/99        71.4%                   0            1,093,872
          40,920       40.7%           97.0%        05/27/99        73.0%           1,155,447            1,128,981
                                       96.4%        12/31/98        77.5%           1,158,380              787,733
          66,650      100.0%          100.0%        07/01/98        64.9%                   0                    0
          15,000       11.7%           91.0%        05/19/99        80.0%             884,908            1,140,607
                                       93.0%        03/01/99        75.0%           1,194,813            1,146,198
          11,586       14.3%           96.3%        02/07/99        78.6%           1,002,292              876,576
          25,000       27.1%           97.0%        03/26/99        74.9%             290,956              532,995
           8,856       17.6%          100.0%        07/01/98        76.5%             520,864              597,650
          49,038       24.5%          100.0%        06/01/99        73.9%             984,292            1,033,009
          20,770       44.8%          100.0%        03/25/99        75.8%             753,991              775,952
          15,435       16.5%           94.0%        03/01/99        64.3%             305,896              973,441
                                       82.5%        04/30/98        75.0%                   0            1,156,000
                                       76.2%        07/31/98        59.2%           1,171,143            1,187,069
                                       99.0%        04/30/99        79.2%                   0                    0
                                       99.0%        12/01/98        74.7%             621,713              721,903
                                       68.9%        06/30/98        69.6%             963,766              812,878
           5,230       13.1%           94.5%        12/01/98        69.2%             795,555              710,463
                                       94.0%        06/30/98        72.0%             797,877              961,000
          15,648       51.2%          100.0%        03/25/99        77.2%                   0              458,847
          35,673      100.0%          100.0%        09/01/98        74.8%                   0                    0
          26,620       26.7%           93.0%        12/31/98        79.1%             724,438              597,590
                                       95.0%        10/09/98        69.7%             579,451              687,573
          25,000       44.3%          100.0%        12/31/98        74.6%             614,045              665,333
                                                                    76.9%             660,109                    0
                                      100.0%        08/01/98        76.9%             660,109                    0
                                      100.0%                        76.9%                   0                    0
                                        0.0%                        76.9%                   0                    0
                                       97.0%        12/31/98        77.7%             468,668              485,678
          32,000       98.2%          100.0%        09/18/98        80.0%             337,201              694,677
                                       94.0%        07/07/98        62.8%             348,607              723,642
                                      100.0%        12/31/98        78.5%             456,892              478,348
          43,384       86.5%          100.0%        08/01/98        75.0%            -190,435                    0
                                       76.0%        04/30/98        69.4%             764,000              764,782
           3,550       10.7%           96.0%        06/03/99        52.5%             787,426              839,316
           1,733       15.3%          100.0%        11/30/98        68.9%             570,579              628,534
          12,425       26.9%          100.0%        05/31/99        67.2%             531,454              590,660
                                       88.1%        12/31/98        69.2%             806,285            1,082,527
          18,851       84.2%          100.0%        04/28/98        75.5%             572,536              610,878
         152,200      100.0%          100.0%        01/22/99        74.8%                   0                    0
         193,859      100.0%          100.0%        08/24/98        74.9%             475,148                    0
                                       50.0%        07/01/98        58.0%             901,825            1,554,907
         160,200       75.0%          100.0%        11/24/98        69.7%             471,518              522,800
                                      100.0%        05/01/99        82.8%             485,541              456,915
                                       86.0%        06/30/98        65.3%             262,796              559,312
                                       96.0%        12/31/98        42.7%           1,215,157            1,471,055
          12,000      100.0%          100.0%        06/19/98        70.0%                   0                    0
                                       94.0%        02/11/99        68.9%             612,200              650,447
                                      100.0%        01/15/99        75.5%                   0              486,259
                                       99.0%        03/04/98        75.0%             494,975              566,792
                                       97.0%        05/01/98        58.8%             444,528                    0
          40,526      100.0%          100.0%        07/08/98        75.0%             420,408              439,747
          11,700       11.4%          100.0%        03/01/99        68.6%             547,063              677,327
                                       97.0%        02/01/99        37.6%             881,662              847,376
           5,847        9.3%           91.0%        06/01/98        63.6%             194,560              263,672
          17,365       35.2%          100.0%        02/28/99        65.1%             461,401              503,918
           6,750       22.6%           96.0%        05/01/99        64.8%             542,234              648,602
                                      100.0%        12/19/97        67.4%             478,065              367,920
          16,267       31.8%           97.7%        04/01/99        80.0%             381,362              438,621
           3,430       12.8%           95.0%        04/01/99        77.1%             256,995              324,809
           8,914       14.2%           93.4%        09/30/98        66.5%             416,290              473,393
                                      100.0%        04/30/99        75.6%             552,368              530,339
          18,600       74.4%           80.1%        03/01/99        65.2%             481,523              537,201
                                       96.0%        12/31/98        80.0%                   0                    0
           5,000       22.1%          100.0%        02/26/99        73.4%                   0                    0
          75,000       96.6%          100.0%        11/17/98        58.7%                   0                    0
          28,500       30.3%           93.2%        05/04/99        52.7%             562,829              682,782
                                       60.0%        10/31/98        68.0%             379,385              599,539
           9,067       19.6%          100.0%        04/21/99        54.2%             501,855              522,810
           5,363       16.8%           97.0%        08/31/98        74.6%             332,903              299,076
          11,500       48.7%          100.0%        03/25/99        77.8%             286,107              366,771
                                       91.0%        07/14/98        76.9%             327,499              500,524
                                       97.0%        05/01/99        74.7%                   0              150,155
           2,744       10.1%           84.0%        10/01/98        59.4%             204,216              318,646
           2,517        6.0%           52.9%        11/01/97        63.5%             444,573              495,357
                                      100.0%        04/19/99        80.0%             264,181              273,382
          15,500       37.8%          100.0%        06/30/98        70.0%             324,328              345,708
           7,650       10.0%          100.0%        05/12/99        67.7%             270,418              245,010
                                       89.0%        06/30/98        57.5%             265,788              274,498
                                       93.0%        12/31/98        70.5%                   0              179,518
           4,800       32.2%          100.0%        01/06/99        80.0%                   0               23,189
           4,552       14.1%          100.0%        03/01/99        72.0%             213,081              215,161
                                      100.0%        04/19/99        61.2%             142,781              217,124
           7,000      100.0%          100.0%        07/20/98        76.1%                   0                    0
           4,850       22.6%          100.0%        04/08/99        71.7%                   0              141,764
           9,790       74.4%          100.0%        12/31/98        80.0%             206,005              251,016
           2,000       17.8%          100.0%        04/21/99        70.5%             158,044              235,792
           2,000       14.1%          100.0%        05/11/99        80.0%             139,001              145,901
           9,999       36.8%           95.0%        01/28/99        75.0%             155,166              197,446
          13,475       27.0%          100.0%        04/28/98        57.7%             205,262              361,830
          10,125      100.0%          100.0%        02/12/99        70.1%                   0              189,009
                                      100.0%        01/25/99        77.3%             197,770              198,087
           2,400       33.0%          100.0%        03/30/99        56.6%             170,053              246,585
           4,971       29.4%          100.0%        03/31/99        60.9%             229,713              229,514
          10,500      100.0%          100.0%        09/18/98        80.0%             171,289              211,516
                                       96.0%        03/01/98        73.7%             193,849              234,738
           6,048       33.8%          100.0%        03/31/99        87.5%             147,689              190,308
          18,356       54.8%          100.0%        05/28/99        74.1%             187,462              194,472
           4,376       29.7%          100.0%        10/31/98        51.4%                   0              190,399
           8,750       83.3%          100.0%        09/18/98        80.0%             108,422              179,822
                                       95.0%        06/26/98        74.8%             138,406              219,872
                                      100.0%        02/28/99        65.7%             163,666              146,510
          11,100      100.0%          100.0%        09/18/98        80.0%              98,072              165,625
           6,950       63.3%          100.0%        12/31/98        72.5%                   0              178,836
                                       92.0%        03/31/99        70.7%             135,782              136,207
                                       99.0%        12/31/98        62.9%             107,409              158,691
                                       72.0%        05/01/98        60.2%             234,308              246,973
                                       80.0%        07/01/98        64.8%             237,681              292,311
           5,000      100.0%          100.0%                        71.8%             126,320              126,000
                                      100.0%        03/25/98        80.0%                   0              138,071
                                       90.0%        07/31/98        73.1%             128,239              108,577
           3,978       45.5%          100.0%        07/16/98        55.9%              85,525              102,292
           4,320       12.8%           92.0%        12/01/98        69.3%              80,471               92,400
                                       98.0%        11/16/98        70.0%             106,640              102,623
                                      100.0%        04/12/99        45.5%              84,870              153,024
           5,363       30.0%          100.0%        12/31/98        38.5%             145,588              195,407
                                      100.0%        06/18/98        76.5%              39,970               48,906
                                      100.0%        07/27/98        78.0%              45,882               51,754
           6,431       66.7%          100.0%        04/21/98        46.2%                   0               55,228

         317,500      100.0%          100.0%        04/30/99        78.2%                   0                    0
                                       94.7%         VARIOUS        75.0%           1,093,396            1,330,846
                                       92.5%        02/22/99        75.0%              68,103              101,234
                                       89.7%        04/22/99        76.7%             200,893              242,342
                                      100.0%        04/23/99        75.0%             214,156              279,454
                                       92.4%        04/22/99        74.6%             183,927              210,752
                                       97.1%        04/23/99        75.0%             197,295              212,913
                                       95.2%        04/22/99        73.9%             229,022              284,151
                                       92.9%        03/25/99        73.8%             969,052            1,061,071
                                       96.8%        03/25/99        70.0%             146,925              151,771
                                       94.3%        03/25/99        60.7%             145,073              141,138
                                       92.3%        03/25/99        72.5%             125,716              161,271
                                       93.8%        03/25/99        77.7%             241,063              287,471
                                       89.9%        03/25/99        78.4%             310,275              319,420
         252,680      100.0%          100.0%        12/01/98        75.0%             534,948              587,140
                                       95.2%         VARIOUS        54.0%             921,445              996,227
                                       88.5%        02/26/99        55.7%             346,039              373,422
                                       99.1%        03/25/99        61.7%             259,099              302,490
                                       98.8%        03/25/99        46.1%             316,307              320,315
          86,479       67.7%          100.0%        12/31/98        80.0%             650,801              639,238
          23,315       45.0%          100.0%        05/01/99        68.9%             209,921              508,061
                                       84.6%        04/21/99        63.2%             459,275              556,778
                                       98.7%        05/01/99        77.9%             419,038              433,165
                                       95.9%        02/09/99        71.8%             251,854              295,475
                                                                    58.1%             435,233              368,931
          21,000       77.5%          100.0%        12/08/98        58.1%             253,334              257,498
           9,700       82.1%          100.0%        12/07/98        58.1%             181,899              111,433
                                       96.8%        04/23/99        75.6%             332,314              359,855
          13,414       35.3%           93.7%        03/28/99        53.7%             210,648              332,614
                                       98.4%        05/01/99        76.9%             194,433              218,042
                                       90.0%        03/23/99        55.9%             145,676              301,476
                                       96.3%        03/25/99        66.5%             186,915              247,524
                                       97.4%        04/22/99        75.0%             197,418              229,587
                                       96.9%        03/31/99        75.0%             172,451              189,931
          23,314      100.0%          100.0%        03/31/99        63.7%             179,860              190,462
          15,576       38.7%          100.0%        05/01/99        75.0%             199,115              198,574
                                       90.8%        03/25/99        64.6%             182,319              195,127
                                       83.6%        02/26/99        72.6%             148,850              156,002
          10,000      100.0%          100.0%        04/01/99        72.7%                   0              117,448
          10,000      100.0%          100.0%        04/01/99        74.4%                   0              113,891
                                       97.7%        03/25/99        60.1%             119,462              158,594
           8,300       25.5%           89.4%        03/01/99        65.2%             160,913              160,221
          13,000       39.1%           88.4%        04/29/99        71.4%             118,439              116,451
          16,227       73.1%          100.0%        03/15/99        67.5%              98,178              100,830
                                       93.1%        01/01/99        63.6%              69,232               70,307
          86,584       33.0%           88.9%        05/13/99        76.3%                   0                    0
         VARIOUS     VARIOUS           96.5%        01/28/99        78.1%           1,305,953            1,416,475
         119,330       57.1%           99.3%        01/28/99        80.0%           1,305,953            1,416,475
           6,899       22.1%           85.9%        01/28/99        70.6%                   0                    0
          52,759       13.0%           93.0%        05/17/99        63.9%           1,719,939            1,753,436
                                       93.9%        04/01/99        68.2%           1,014,855                    0
          73,656       49.6%           95.0%        04/01/99        66.4%             710,405              789,230
          54,820       40.9%           99.0%        03/18/99        73.9%              97,623            1,004,422
          85,716      100.0%          100.0%        05/14/99        58.0%                   0                    0
                                                                    74.9%             674,337              709,012
                                       99.2%        03/10/99        74.9%             110,343               73,134
                                      100.0%        04/01/99        74.9%             402,975              411,192
                                      100.0%        03/10/99        74.9%             161,019              224,686
                                       98.0%        03/01/99        74.4%             612,173              605,648
          30,626       34.0%           92.7%        02/28/99        71.8%             679,741              727,671
                                       85.4%        03/01/99        79.8%             458,211                    0
                                       92.3%        02/04/99        77.9%             543,168              563,781
         136,413      100.0%          100.0%        04/13/99        52.6%                   0                    0
          13,832       16.5%           97.1%        01/04/99        74.4%             535,400              593,495
          70,554       27.9%           86.3%        02/03/99        44.2%             655,625              817,357
                                      100.0%        03/29/99        69.5%             570,823              570,631
                                       98.7%         VARIOUS        72.2%             538,984              601,054
                                       99.2%        03/17/99        72.0%             215,948              270,257
                                       98.5%        03/17/99        73.1%             175,366              168,873
                                       98.3%        01/13/99        71.4%             147,670              161,924
                                       93.6%        04/30/99        65.1%             409,834              462,962
                                       94.6%        04/30/99        68.1%             249,871              267,502
                                       92.0%        04/30/99        60.9%             159,963              195,460
          30,450      100.0%          100.0%        03/05/99        75.9%                   0                    0
          41,370       79.2%          100.0%        03/03/99        75.0%             353,833              427,404
                                                                    51.7%                   0                    0
           2,950      100.0%          100.0%        02/01/99        51.7%                   0                    0
           2,252      100.0%          100.0%        04/19/99        51.7%                   0                    0
           2,269      100.0%          100.0%        04/19/99        51.7%                   0                    0
           6,385      100.0%          100.0%        01/04/99        51.7%                   0                    0
           2,164      100.0%          100.0%        01/11/99        51.7%                   0                    0
           3,203      100.0%          100.0%        01/11/99        51.7%                   0                    0
                                                                    40.4%           1,128,143                    0
                                       89.0%        02/01/99        40.4%             697,190                    0
                                       97.7%        01/31/99        40.4%             430,953                    0
          13,905      100.0%          100.0%        04/27/99        69.3%                   0                    0
                                       96.3%        03/01/99        74.5%             373,457              473,028
                                      100.0%        02/25/99        68.4%             439,943              448,156
                                       89.4%        01/31/99        73.2%             495,797              468,603
                                       93.5%        02/01/99        79.2%             324,376              366,123
          29,951      100.0%          100.0%        03/05/99        76.4%                   0                    0
          20,017       47.4%          100.0%        02/01/99        54.9%             427,037              470,423
          19,200       18.2%          100.0%        03/23/99        67.6%                   0              329,005
                                       98.1%        04/26/99        79.8%             226,748                    0
          20,232       35.3%           84.5%        03/30/99        63.1%             136,699              295,463
          52,145      100.0%          100.0%        03/15/99        67.7%                   0                    0
          26,218       32.4%          100.0%        05/03/99        67.5%             286,406              316,192
                                                                    51.1%                   0                    0
           2,669      100.0%          100.0%        01/11/99        51.1%                   0                    0
           2,355      100.0%          100.0%        01/11/99        51.1%                   0                    0
           6,297      100.0%          100.0%        01/11/99        51.1%                   0                    0
           4,924       13.7%           97.0%        04/29/99        67.5%             243,387              225,502
          18,440       66.5%          100.0%        04/22/99        58.8%             252,213              267,734
                                      100.0%        03/30/99        45.6%             206,387              264,799
           7,000       42.4%          100.0%        03/08/99        66.7%                   0               90,928
           4,250       11.8%           90.2%        04/28/99        72.1%             164,267              218,969
                                       98.6%        01/12/99        73.0%             185,952              206,847
                                      100.0%        03/16/99        67.6%             114,256              183,836
                                       99.1%        03/15/99        66.2%             152,835             -270,682
                                       95.1%        04/12/99        78.7%                   0              123,228
           4,700       23.2%          100.0%        01/14/99        67.7%             173,218              169,115
                                       92.9%        02/05/99        76.5%             142,817              149,700
          10,702       28.6%           96.3%        03/22/99        70.5%              66,102               82,122
                                      100.0%        02/01/99        69.9%             126,413              126,096
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                                                     ANNUAL
                                                                 ANNUAL             UNDERWRITTEN             U/W NET
                                       UNDERWRITTEN           UNDERWRITTEN          REPLACEMENT                CASH
               UNDERWRITTEN                 NET                REPLACEMENT            RESERVES   U/W NOI       FLOW
                   NOI                  CASH FLOW               RESERVES            PER UNIT/SF    DSCR        DSCR
- --------------------------------------------------------------------------------------------------------------------
               <S>                     <C>                    <C>                   <C>          <C>          <C>
                1,526,287              1,400,712               11,523.00               0.15        1.44        1.32
                  619,357                568,725                4,676.00               0.15        1.44        1.32
                  906,930                831,987                6,847.00               0.15        1.44        1.32
                  777,740                777,740               18,000.00              75.00        1.23        1.23
                  636,364                636,364                    0.00               0.00        1.01        1.01
                  780,168                688,177               13,314.00               0.19        1.57        1.39
                  372,403                372,403               10,300.00              50.00        1.25        1.25
                  394,029                339,900               48,526.00               0.24        1.60        1.38
                  283,874                283,874                3,800.00              50.00        1.17        1.17
                  285,696                285,696               24,250.00             250.00        1.32        1.32
                  455,073                455,073               52,460.00             397.42        1.72        1.72
                        0                      0                                       0.00        1.72        1.72
                        0                      0                                       0.00        1.72        1.72
                  332,482                280,731                6,621.00               0.23        1.83        1.54
                  240,013                240,013                6,000.00              50.00        1.46        1.46
                  234,931                215,775                3,188.00               0.21        1.43        1.31
                  192,903                192,903               16,500.00             250.00        1.47        1.47
                  188,391                188,391                3,400.00              25.00        1.36        1.36
                  193,819                175,625                3,230.00               0.10        1.47        1.34
                  188,222                172,812                9,000.00               0.10        1.45        1.33
                  193,972                172,974               11,472.00               0.47        1.46        1.30
                  288,570                249,019               11,142.00               0.21        2.21        1.91
                  132,071                132,071                1,300.00              25.00        1.21        1.21
                  126,067                126,067               11,500.00             250.00        1.42        1.42
                  123,037                123,037                3,550.00              50.00        1.25        1.25

              $10,765,635            $10,765,635           $2,685,185.00          $1,158.48        1.66        1.66
                1,838,964              1,838,964              327,301.00           1,258.85        1.66        1.66
                  493,504                493,504              156,711.00           1,205.47        1.66        1.66
                1,310,533              1,310,533              280,399.00           1,809.03        1.66        1.66
                  521,163                521,163               95,517.00             764.14        1.66        1.66
                1,113,187              1,113,187              203,795.00           1,164.54        1.66        1.66
                1,196,328              1,196,328              224,908.00           1,292.57        1.66        1.66
                  632,685                632,685              198,534.00           1,272.65        1.66        1.66
                  918,118                918,118              198,743.00           1,190.08        1.66        1.66
                  516,342                516,342              103,352.00             898.71        1.66        1.66
                  126,629                126,629              168,728.00           1,010.35        1.66        1.66
                  165,843                165,843              178,140.00           1,120.38        1.66        1.66
                   94,020                 94,020               54,747.00             506.92        1.66        1.66
                  880,429                880,429              113,904.00             941.36        1.66        1.66
                  755,886                755,886              258,894.00           1,430.35        1.66        1.66
                  202,003                202,003              121,512.00             972.10        1.66        1.66
                4,222,747              4,129,843               26,544.00               0.10        1.29        1.26
                3,218,939              3,009,796               38,007.00               0.19        1.38        1.29
                1,178,138              1,178,138               85,716.00             342.86        1.25        1.25
                1,244,132              1,179,983                4,713.00               0.10        1.41        1.33
                1,197,098              1,148,472               16,463.00               0.16        1.32        1.27
                1,017,197              1,017,197               43,600.00             200.00        1.25        1.25
                1,312,699              1,312,699               27,606.00               0.41        1.50        1.50
                1,171,239              1,026,526               12,807.00               0.10        1.72        1.51
                1,058,090              1,058,090              143,375.00             328.09        1.41        1.41
                1,000,060                921,373               12,200.00               0.15        1.36        1.25
                1,024,493                936,632               16,620.00               0.18        1.51        1.38
                  772,040                772,040               53,757.00               1.07        1.23        1.23
                  942,013                845,358               43,711.00               0.22        1.49        1.34
                  698,495                652,347                4,632.00               0.10        1.34        1.25
                  829,734                650,464                9,376.00               0.10        1.59        1.25
                  792,085                792,085              118,445.00             834.12        1.52        1.52
                  878,772                878,772              132,613.00           1,020.10        1.61        1.61
                  585,849                585,849               37,101.00             314.42        1.28        1.28
                  633,131                633,131               62,205.00             435.00        1.29        1.29
                  753,024                753,024              112,848.00             842.15        1.38        1.38
                  655,888                622,163                7,824.00               0.20        1.34        1.28
                  832,055                832,055               30,000.00             250.00        1.77        1.77
                  569,122                538,836                4,588.00               0.15        1.32        1.25
                  586,013                571,930               13,912.00               0.39        1.33        1.30
                  670,149                588,660               19,911.00               0.20        1.51        1.33
                  552,827                552,827               41,182.00             278.26        1.35        1.35
                  574,134                545,916               11,287.00               0.20        1.34        1.27
                  577,659                577,659                                      32.99        1.49        1.49
                  577,659                577,659               18,573.00              86.39        1.49        1.49
                        0                      0                    0.00               0.00        1.49        1.49
                        0                      0                    0.00               0.00        1.49        1.49
                  436,354                436,354               47,689.00             322.22        1.14        1.14
                  591,520                553,556                4,890.00               0.15        1.45        1.36
                  585,235                585,235               69,271.00             225.64        1.47        1.47
                  426,381                426,381               40,831.00             295.88        1.17        1.17
                  568,215                536,769               10,012.00               0.20        1.28        1.21
                  619,687                619,687               89,142.00             928.56        1.52        1.52
                  734,896                692,610                7,406.00               0.22        1.59        1.50
                  478,926                459,301                1,132.00               0.10        1.32        1.27
                  535,377                493,597                6,940.00               0.15        1.44        1.33
                  830,819                830,819               31,750.00             250.00        2.42        2.42
                  536,075                513,680                3,359.00               0.15        1.47        1.41
                  438,321                427,474               15,220.00               0.10        1.31        1.27
                  475,190                443,584               19,462.00               0.10        1.36        1.27
                1,594,392              1,594,392               34,425.00             675.00        3.76        3.76
                  570,092                495,092               21,360.00               0.10        1.47        1.28
                  456,254                456,254                8,343.00              14.26        1.34        1.34
                  540,492                540,492               36,000.00             300.00        1.57        1.57
                  671,339                671,339               48,567.00             319.52        2.00        2.00
                  432,080                411,800                3,809.00               0.32        1.31        1.24
                  565,932                565,932               28,000.00             250.00        1.75        1.75
                  427,785                427,785               18,000.00             300.00        1.34        1.34
                  514,073                514,073               30,000.00             300.00        1.54        1.54
                  439,690                439,690               44,250.00             250.00        1.43        1.43
                  414,091                373,565               27,786.00               0.69        1.35        1.22
                  638,801                572,176               17,381.00               0.17        1.97        1.77
                  738,358                738,358              171,383.00             354.83        2.47        2.47
                  511,979                438,473               15,500.00               0.25        1.67        1.43
                  449,009                413,470               14,792.00               0.30        1.60        1.47
                  510,404                459,265                4,478.00               0.15        1.78        1.60
                  432,980                432,980               16,000.00             200.00        1.63        1.63
                  453,124                425,461                7,379.00               0.14        1.75        1.64
                  385,010                357,571                5,360.00               0.20        1.42        1.32
                  421,135                362,031               12,570.00               0.20        1.48        1.27
                  415,296                415,296               33,104.00               0.40        1.39        1.39
                  442,997                421,889                6,000.00               0.24        1.69        1.61
                  295,873                295,873               18,000.00             250.00        1.23        1.23
                  322,530                310,645                3,244.00               0.14        1.37        1.32
                  382,066                356,104               11,645.00               0.15        1.51        1.41
                  613,248                528,248               18,817.00               0.20        1.62        1.40
                  553,440                553,440               68,744.00             624.95        2.20        2.20
                  404,257                347,518                6,850.00               0.15        1.51        1.30
                  303,743                268,712                6,397.00               0.20        1.40        1.24
                  272,315                260,219                3,563.00               0.15        1.38        1.32
                  230,113                230,113               28,847.00             335.43        1.29        1.29
                  335,602                335,602               38,400.00             200.00        1.58        1.58
                  326,734                308,455                8,160.00               0.30        1.48        1.40
                  332,692                332,692               54,458.00             439.18        1.60        1.60
                  248,275                248,275               11,644.00             284.00        1.33        1.33
                  280,677                239,021                9,430.00               0.23        1.51        1.28
                  273,128                254,003               15,300.00               0.20        1.47        1.37
                  295,242                295,242                6,833.00              52.16        1.62        1.62
                  202,911                202,911               15,000.00             250.00        1.16        1.16
                  207,018                199,552                2,240.00               0.15        1.35        1.30
                  252,429                212,962                6,480.00               0.20        1.53        1.29
                  185,758                185,758               15,000.00             250.00        1.33        1.33
                  179,498                172,540                1,050.00               0.15        1.31        1.26
                  234,067                218,554                4,290.00               0.20        1.47        1.37
                  208,908                192,867                1,975.00               0.15        1.54        1.42
                  191,761                180,244                1,688.00               0.15        1.43        1.34
                  187,200                176,746                3,256.00               0.23        1.35        1.27
                  188,653                160,643                4,560.00               0.17        1.44        1.22
                  192,407                164,495                7,487.00               0.15        1.49        1.27
                  170,407                170,407                1,519.00               0.15        1.20        1.20
                  176,118                176,118                4,830.00              11.96        1.36        1.36
                  301,125                280,991                1,456.00               0.20        2.06        1.92
                  184,561                176,637                2,534.00               0.15        1.35        1.29
                  176,801                171,551                1,575.00               0.15        1.48        1.44
                  193,441                193,441               12,000.00             250.00        1.48        1.48
                  193,530                179,837                2,698.00               0.15        1.46        1.36
                  160,236                150,879                9,000.00               0.27        1.32        1.24
                  208,583                194,573                3,666.00               0.25        1.80        1.68
                  141,411                128,865                1,575.00               0.15        1.39        1.27
                  165,748                165,748               11,500.00             250.00        1.58        1.58
                  138,323                138,323                3,194.00               0.15        1.27        1.27
                  138,277                124,125                1,665.00               0.15        1.48        1.33
                  132,338                123,555                1,647.00               0.15        1.38        1.28
                  117,056                117,056                6,600.00             275.00        1.27        1.27
                  133,388                133,388                5,350.00              61.49        1.45        1.45
                  230,315                230,315               32,400.00             531.15        2.26        2.26
                  148,901                148,901               22,083.00             525.79        1.55        1.55
                  112,864                110,306                  750.00               0.15        1.28        1.25
                   90,230                 90,230                5,100.00             300.00        1.35        1.35
                   94,802                 94,802               12,500.00             250.00        1.33        1.33
                   86,383                 83,568                1,312.00               0.15        1.38        1.33
                   92,550                 80,094                5,066.00               0.15        1.70        1.48
                   68,800                 68,800                4,950.00              50.00        1.37        1.37
                   85,753                 85,753                8,000.00             250.00        1.72        1.72
                  130,495                117,461                3,572.00               0.20        2.21        1.99
                   37,685                 37,685                3,000.00             250.00        1.29        1.29
                   38,406                 38,406                3,500.00             250.00        1.44        1.44
                   49,872                 44,136                1,447.00               0.15        1.70        1.50

                1,529,563              1,417,803               31,750.00               0.10        1.41        1.31
                1,205,556              1,094,767              110,789.00             279.03        1.61        1.46
                   93,050                 76,571               16,479.00             411.98        1.61        1.32
                  219,854                192,713               27,141.00             311.97        1.52        1.33
                  246,622                230,872               15,750.00             250.00        1.70        1.60
                  194,235                176,066               18,169.00             275.29        1.56        1.42
                  192,874                175,374               17,500.00             250.00        1.54        1.40
                  258,921                243,171               15,750.00             250.00        1.70        1.60
                  978,287                879,237               99,050.00             261.71        1.59        1.43
                  137,353                118,753               18,600.00             295.24        1.67        1.45
                  134,095                119,520               14,575.00             275.00        1.58        1.41
                  144,643                128,643               16,000.00             246.15        1.63        1.45
                  261,899                238,149               23,750.00             244.85        1.55        1.41
                  300,297                274,172               26,125.00             263.89        1.58        1.45
                  800,281                729,078               25,268.00               0.10        1.36        1.24
                  890,620                776,495              114,125.00             275.00        1.61        1.40
                  330,490                289,790               40,700.00             275.00        1.68        1.48
                  264,552                235,402               29,150.00             275.00        1.66        1.48
                  295,578                251,303               44,275.00             275.00        1.49        1.27
                  613,773                584,404               29,369.00               0.23        1.42        1.35
                  615,266                579,222                5,181.00               0.10        1.49        1.40
                  562,027                541,903               20,124.00             258.00        1.57        1.51
                  438,013                418,263               19,750.00             250.00        1.52        1.46
                  333,111                318,361               14,750.00              50.00        1.32        1.27
                  402,933                384,828                3,422.00               0.09        1.27        1.22
                  227,766                211,036                    0.00               0.00        1.27        1.22
                  175,167                173,792                    0.00               0.00        1.27        1.22
                  335,196                303,446               31,750.00             250.00        1.58        1.43
                  389,639                345,404                7,563.00               0.20        1.80        1.59
                  227,914                209,293               18,621.00             295.57        1.41        1.30
                  291,231                280,693               10,538.00               0.15        1.63        1.57
                  230,347                208,347               22,000.00             275.00        1.56        1.41
                  209,140                189,890               19,250.00             250.00        1.59        1.44
                  188,851                181,935                6,916.00              54.46        1.39        1.34
                  187,775                176,669                2,257.00               0.10        1.64        1.54
                  210,217                179,065               12,480.00               0.31        1.89        1.61
                  177,377                153,452               23,925.00             275.00        1.71        1.48
                  146,374                130,149               16,225.00             265.98        1.59        1.41
                  116,073                110,443                1,000.00               0.10        1.35        1.28
                  115,706                110,113                  980.00               0.10        1.35        1.28
                  119,149                105,949               13,200.00             300.00        1.54        1.37
                  113,345                 94,087                4,881.00               0.15        1.62        1.35
                  115,605                 91,559                6,183.00               0.19        1.70        1.35
                   94,313                 84,765                2,665.00               0.12        1.46        1.31
                   62,309                 60,859                1,450.00              50.00        1.82        1.77
                2,083,701              1,970,030               26,227.00               0.10        1.33        1.26
                1,490,381              1,356,970               48,070.00               0.20        1.53        1.39
                1,145,111              1,039,848               41,817.00               0.20        1.48        1.34
                  345,270                317,122                6,253.00               0.20        1.72        1.58
                1,712,575              1,546,406               60,954.00               0.15        1.50        1.35
                1,120,185              1,077,785               42,400.00             200.00        1.38        1.33
                1,477,054              1,268,796               37,327.00               0.25        1.52        1.31
                1,177,950                968,160               33,517.00               0.25        1.57        1.29
                  943,107                788,942               21,540.00               0.25        1.64        1.37
                  705,563                649,995                                     100.30        1.47        1.35
                  131,372                113,598               17,774.00             148.12        1.47        1.35
                  355,801                330,507               25,294.00              87.83        1.47        1.35
                  218,390                205,890               12,500.00              85.62        1.47        1.35
                  602,061                565,811               36,250.00             250.00        1.49        1.40
                  717,751                576,153               22,499.00               0.25        1.59        1.27
                  554,474                517,574               36,900.00             225.00        1.64        1.53
                  575,676                514,476               61,200.00             225.00        1.55        1.39
                  530,501                516,754               13,747.00               0.10        1.28        1.25
                  565,049                488,982               19,898.00               0.24        1.53        1.33
                  783,837                607,692               63,261.00               0.25        1.99        1.54
                  503,402                473,402               30,000.00             250.00        1.42        1.33
                  513,119                451,619               61,500.00             250.00        1.60        1.40
                  212,538                182,538               30,000.00             250.00        1.66        1.43
                  161,876                145,376               16,500.00             250.00        1.53        1.37
                  138,705                123,705               15,000.00             250.00        1.58        1.40
                  473,354                402,194               71,160.00             250.56        1.47        1.25
                  273,870                231,710               42,160.00             250.95        1.44        1.22
                  199,484                170,484               29,000.00             250.00        1.51        1.29
                  369,537                365,883                3,654.00               0.12        1.31        1.30
                  433,609                420,046                7,833.00               0.15        1.52        1.47
                  579,323                550,691                                       0.25        1.70        1.61
                   71,359                 67,977                  443.00               0.15        1.70        1.61
                   68,959                 65,021                1,172.00               0.52        1.70        1.61
                   62,195                 58,457                  970.00               0.43        1.70        1.61
                  170,452                162,293                  958.00               0.15        1.70        1.61
                  116,896                111,605                  806.00               0.37        1.70        1.61
                   89,462                 85,338                  500.00               0.16        1.70        1.61
                  509,650                450,495                                     394.37        1.56        1.38
                  339,830                304,630               35,200.00             424.10        1.56        1.38
                  169,820                145,865               23,955.00             357.54        1.56        1.38
                  352,441                350,355                2,086.00               0.15        1.34        1.33
                  408,946                368,746               40,200.00             300.00        1.50        1.35
                  420,732                376,182               44,550.00             675.00        1.70        1.52
                  412,523                380,387               32,136.00             309.00        1.38        1.27
                  326,981                314,193               12,788.00             278.00        1.35        1.30
                  310,808                307,214                3,594.00               0.12        1.31        1.29
                  416,802                360,647                6,339.00               0.15        1.56        1.35
                  358,372                303,729               11,880.00               0.11        1.53        1.30
                  362,945                314,945               48,000.00             300.00        1.50        1.31
                  326,193                272,413               12,915.00               0.23        1.55        1.29
                  292,652                287,437                5,215.00               0.10        1.39        1.37
                  288,803                243,844               14,440.00               0.18        1.55        1.30
                  348,477                331,656                                       0.23        1.68        1.60
                  112,891                107,833                  655.00               0.25        1.68        1.60
                   65,103                 61,473                  990.00               0.42        1.68        1.60
                  170,483                162,350                  945.00               0.15        1.68        1.60
                  264,897                224,369                8,979.00               0.25        1.50        1.27
                  238,584                216,770                4,162.00               0.15        1.43        1.30
                  221,682                207,382               14,300.00             275.00        1.48        1.38
                  223,175                211,063                2,475.00               0.15        1.37        1.30
                  245,096                184,453                9,413.00               0.26        1.73        1.30
                  206,427                183,757               22,670.00             314.86        1.68        1.49
                  204,716                193,466               11,250.00             250.00        1.38        1.30
                  182,697                154,697               28,000.00             250.00        1.58        1.33
                  154,114                148,014                6,100.00              50.00        1.42        1.37
                  170,089                145,454                5,318.00               0.26        1.44        1.23
                  144,415                132,865               11,550.00             275.00        1.47        1.36
                  180,370                140,388                9,084.00               0.24        1.61        1.25
                  124,275                116,775                7,500.00             250.00        1.45        1.37
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------

                               CUT-OFF                           MONTHLY           MONTHLY        MONTHLY        MONTHLY
        ORIGINAL LOAN         DATE LOAN         PAID TO        REPLACEMENT           TAX         INSURANCE        TI/LC
         PER UNIT/SF         PER UNIT/SF         DATE            RESERVES          ESCROW          ESCROW        PAYMENT
- ------------------------------------------------------------------------------------------------------------------------
<S>                         <C>               <C>              <C>                 <C>           <C>             <C>
              152.30            152.00        07/01/99                961          15,446          2,307              -
              152.31            152.01        07/01/99                390           6,268            936              -
              152.30            152.00        07/01/99                571           9,178          1,371              -
           28,541.67         27,524.70        07/01/99                  -           2,400              -              -
               53.33             53.08        07/01/99                  -               -              -              -
               81.34             81.25        07/01/99              1,085          11,619            555          6,000
           15,291.26         15,268.71        07/01/99                  -           3,101            540              -
               13.85             13.75        07/01/99              4,820               -              -              -
           35,328.95         35,291.89        07/01/99                317           3,963            449              -
           26,546.39         26,492.48        07/01/99              2,021           4,168            809              -
           18,825.76         18,743.02        07/01/99              3,289           7,466          3,852              -
           22,963.41         22,862.49        07/01/99
           12,040.00         11,987.08        07/01/99
               76.42             72.42        07/01/99                  -           3,667            665              -
           16,666.67         16,644.24        07/01/99                  -           1,187            264              -
              125.14            123.69        07/01/99                  -           2,022            323              -
           23,636.36         23,588.36        07/01/99              1,375           2,646            552              -
           10,882.35         10,851.16        07/01/99                  -           2,734            378              -
               44.90             44.72        07/01/99                287           1,835            911          1,526
               16.11             15.98        07/01/99                750           2,216            206          1,289
               57.36             56.82        07/01/99              1,008           2,960            841              -
               25.44             25.42        07/01/99              1,115           2,391            405              -
           25,000.00         24,905.91        07/01/99                  -           1,186             64              -
           22,956.52         22,909.90        07/01/99                958           1,957            379              -
           14,788.73         14,766.21        07/01/99                  -           1,505            415              -

          $29,961.17        $29,892.00        07/01/99            186,030         149,610         31,900              -
           53,219.26         53,096.39        07/01/99
           27,628.72         27,564.93        07/01/99
           45,965.08         45,858.95        07/01/99
           19,077.41         19,033.36        07/01/99
           41,384.85         41,289.30        07/01/99
           43,991.46         43,889.90        07/01/99
           22,646.49         22,594.21        07/01/99
           38,960.10         38,870.16        07/01/99
           25,600.38         25,541.28        07/01/99
            6,699.02          6,683.56        07/01/99
            9,258.00          9,236.63        07/01/99
            7,360.11          7,343.12        07/01/99
           39,416.13         39,325.13        07/01/99
           24,723.46         24,666.38        07/01/99
           16,015.60         15,978.62        07/01/99
              146.70            146.40        07/01/99              2,215          29,132         11,399          7,754
              137.12            136.86        07/01/99                  -               -              -              -
           45,508.00         45,412.74        07/01/99              7,146          12,132          1,351              -
              234.61            232.46        07/01/99                  -               -              -              -
              103.73            102.90        07/01/99                  -          28,187              -              -
           45,871.56         45,300.07        07/01/99              3,533           2,425          2,359              -
              141.04            140.05        07/01/99              1,972          15,093          2,962              -
               71.84             71.25        07/01/99              1,611          18,687          2,275              -
           20,251.72         19,989.76        07/01/99              9,105           9,032              -              -
              104.51            104.31        07/01/99              1,017          14,993            681          6,778
               89.27             88.47        07/01/99              1,385           6,290            782              -
              133.87            132.78        07/01/99                  -           7,186            427          3,572
               32.51             31.85        07/01/99                  -          18,439          1,332              -
              127.90            127.15        07/01/99                386           6,712            588          3,846
               62.39             61.97        07/01/99                781          18,829          1,852         14,221
           41,302.82         40,818.54        07/01/99              9,870           6,258          2,917              -
           44,615.38         44,264.05        07/01/99              9,357           7,418          1,700              -
           48,983.05         48,591.68        07/01/99              2,757           9,057          1,542              -
           39,720.28         39,541.42        07/01/99              5,184          12,068          1,641              -
           41,044.78         40,231.90        07/01/99             10,350           4,845          1,711              -
              135.14            134.39        07/01/99                652           2,356          1,059          2,810
           45,000.00         44,585.72        07/01/99              2,100           2,908          2,749              -
              171.64            170.11        07/01/99                510           3,977          2,680          1,081
              145.77            144.01        07/01/99              1,174               -              -              -
               52.23             51.56        07/01/99              9,043           5,406            553              -
           33,986.49         33,622.88        07/01/99                  -           9,974          4,723              -
               88.60             87.37        07/01/99                  -           6,550              -          2,083
            8,676.73          8,608.46        07/01/99              1,553           4,727            953              -
           11,360.47         11,271.08        07/01/99
            2,998.58          2,974.99        07/01/99
           11,634.34         11,542.80        07/01/99
           32,567.57         32,311.94        07/01/99              3,157           4,014              -              -
              147.24            145.65        07/01/99                  -               -              -          1,358
           15,309.45         15,161.18        07/01/99                  -           8,293          2,565              -
           33,260.87         32,999.80        07/01/99              2,875           3,901              -              -
               89.73             88.09        07/01/99                861           7,895            895              -
           44,791.67         44,111.36        07/01/99                  -           6,366          1,354              -
              130.34            126.48        07/01/99                  -               -              -              -
              370.96            370.25        07/01/99                  -           7,652            625          1,635
               90.78             89.96        07/01/99                578           7,599            771              -
           32,677.17         32,486.51        07/01/99                  -           4,870            919              -
              185.31            183.22        07/01/99                280               -            568          1,870
               26.28             26.23        07/01/99                  -               -              -            578
               20.63             20.47        07/01/99              1,622           4,833            433          2,625
           78,431.37         77,475.47        07/01/99              2,857           5,898            586              -
               18.59             18.49        07/01/99              1,780           4,919            753          6,250
            6,581.20          6,507.88        07/01/99                695           1,962            689              -
           32,083.33         31,704.39        07/01/99              2,500           7,715          2,982              -
           25,000.00         24,699.05        07/01/99                  -           4,425              -              -
              315.00            310.42        07/01/99                260           8,921          1,250              -
           33,214.29         32,947.02        07/01/99              2,333           9,648              -              -
           61,666.67         61,264.27        07/01/99              1,250           2,800            971              -
           36,000.00         35,481.40        07/01/99              2,083           1,659          1,659              -
           20,254.24         19,948.18        07/01/99              3,688          22,506            778              -
               86.98             85.91        07/01/99              2,431           2,167            420              -
               34.11             33.92        07/01/99              1,500           5,368            617          5,200
            7,298.14          7,203.74        07/01/99             12,075          14,323              -              -
               55.77             55.39        07/01/99              1,084           4,856            353          4,167
               70.98             70.44        07/01/99                  -           6,468            352              -
              117.23            116.08        07/01/99                373           4,725            469              -
           41,250.00         40,658.39        07/01/99                  -           3,834            621              -
               62.54             62.03        07/01/99                  -           4,936          1,855          1,245
              119.39            118.38        07/01/99                583           3,560            491          2,165
               48.69             48.35        07/01/99              1,048           5,063          1,136          4,925
               37.75             36.75        07/01/99                  -           2,944            730              -
              120.00            118.53        07/01/99                389          12,728            835          1,417
           38,888.89         38,491.75        07/01/99              1,200           3,192            476              -
              119.33            119.11        07/01/99                270           5,093            314            967
               34.78             34.54        07/01/99                971           4,156          1,227          2,165
               30.82             28.48        07/01/99              1,568           5,241          1,028              -
           24,090.91         23,948.48        07/01/99              4,583           2,115            789              -
               56.32             55.06        07/01/99                385           3,690          1,600          4,250
               77.38             76.43        07/01/99                533           2,773            464          2,093
               97.46             96.54        07/01/99                295           3,580            846              -
           26,162.79         25,935.89        07/01/99              2,400           2,887            440              -
           11,458.33         11,251.77        07/01/99              3,200           3,395          1,768              -
               70.04             79.46        07/01/99                340          11,748            930              -
           17,419.35         17,372.32        07/01/99              4,538           5,053          1,468              -
           52,682.93         52,443.49        07/01/99                  -           3,625            409              -
               51.22             50.82        07/01/99                786           2,836            747          1,042
               27.45             27.09        07/01/99              1,658           3,708            367              -
           15,267.18         15,207.12        07/01/99                569           1,887            462              -
           32,916.67         32,212.69        07/01/99                  -             669            635              -
              120.55            120.25        07/01/99                187           2,788            387            585
               55.56             55.26        07/01/99                540           6,284            519          3,209
           28,333.33         28,031.66        07/01/99              1,250           3,218          1,494              -
              239.29            237.86        07/01/99                  -               -              -              -
               76.92             75.47        07/01/99                304           1,336            253          1,257
              121.58            120.27        07/01/99                548               -              -              -
              137.78            136.50        07/01/99                141           2,468            344            960
              105.96            105.56        07/01/99                271           4,160            286            871
               55.13             54.58        07/01/99                380           1,386            236          2,335
               30.05             29.70        07/01/99                417           3,852          1,022              -
              148.15            146.24        07/01/99                  -               -              -              -
            3,675.74          3,659.90        07/01/99                118           3,047            324              -
              206.04            202.21        07/01/99                118           5,257          2,500              -
               82.88             82.49        07/01/99                  -           2,054            668              -
              134.10            132.65        07/01/99                131               -              -            438
           29,166.67         28,965.25        07/01/99              1,000           1,380            672              -
               78.30             76.83        07/01/99                  -           2,564            384              -
               40.59             40.07        07/01/99                750           1,476            355            945
               88.35             87.30        07/01/99                313           6,720          1,503              -
              114.29            113.05        07/01/99                  -               -              -            415
           25,217.39         25,002.50        07/01/99                  -           1,161            485              -
               54.01             53.07        07/01/99                  -           1,437            253              -
               99.10             98.03        07/01/99                139               -              -            463
               99.11             98.93        07/01/99                138             260            170            732
           44,166.67         43,655.57        07/01/99                550             541            237              -
           11,494.25         11,376.55        07/01/99                  -             545            189              -
           16,393.44         16,153.55        07/01/99                  -           1,437            542              -
           20,833.33         20,652.68        07/01/99                  -           1,019            268              -
              172.40            171.58        07/01/99                  -           2,534            232              -
           37,411.76         36,987.23        07/01/99                  -           1,071            388              -
           13,000.00         12,432.03        07/01/99                  -           1,464          2,183              -
               70.32             69.29        07/01/99                  -             947            286              -
               17.77             17.60        07/01/99                422           1,808            128              -
            5,303.03          5,284.20        07/01/99                  -             466          3,700              -
           15,625.00         15,387.07        07/01/99                  -           2,749            580              -
               28.00             27.44        07/01/99                  -           2,180            250              -
           26,000.00         25,769.80        07/01/99                  -             743            348              -
           21,714.29         21,496.01        07/01/99                  -             824            587              -
               31.10             30.61        07/01/99                  -           1,056            102            410

               38.90             38.87        07/01/99              2,395               -              -          2,083
           22,541.61         22,493.62        07/01/99                  -          11,970              -              -
           16,500.00         16,464.87        07/01/99                  -           1,021              -              -
           18,965.52         18,925.14        07/01/99                  -           2,716              -              -
           26,190.48         26,134.72        07/01/99                  -           2,352              -              -
           21,477.27         21,431.55        07/01/99                  -           2,389              -              -
           20,464.29         20,420.72        07/01/99                  -           1,171              -              -
           27,559.52         27,500.85        07/01/99                  -           2,321              -              -
           18,611.63         18,488.30        07/01/99                  -          13,256              -              -
           14,555.56         14,459.10        07/01/99                  -           2,463              -              -
           17,867.92         17,749.52        07/01/99                  -           1,545              -              -
           15,276.92         15,175.69        07/01/99                  -           1,551              -              -
           19,453.61         19,324.70        07/01/99                  -           2,850              -              -
           21,393.94         21,252.17        07/01/99                  -           4,847              -              -
               26.42             26.37        07/01/99                521           6,559          2,028              -
           15,022.42         14,922.87        07/01/99                  -          10,088              -              -
           14,817.57         14,719.38        07/01/99                  -           2,808              -              -
           16,811.32         16,699.92        07/01/99                  -           3,350              -              -
           13,788.82         13,697.45        07/01/99                  -           3,930              -              -
               39.16             38.99        07/01/99              2,403               -              -              -
               94.39             93.69        07/01/99                233           3,795            375              -
           46,153.85         45,730.40        07/01/99              1,656           6,661          1,336              -
           42,405.06         42,101.49        07/01/99                322           2,471          2,527              -
            9,491.53          9,480.96        07/01/99                631             728            458              -
               64.23             62.83        07/01/99                400           2,792            250              -
               51.49             50.37        07/01/99
               93.45             91.41        07/01/99
           19,045.28         19,004.73        07/01/99                  -           4,400              -              -
               57.89             57.75        07/01/99                630           2,623            552              -
           31,746.03         31,462.30        07/01/99              1,537           3,717            351              -
               27.05             26.97        07/01/99                182           4,059            475              -
           20,612.50         20,475.91        07/01/99                  -           2,561              -              -
           19,480.52         19,439.05        07/01/99                  -           1,189              -              -
           11,811.02         11,745.44        07/01/99                576           1,062            142              -
               55.33             55.01        07/01/99                 62           1,324            188            800
               31.67             31.48        07/01/99              1,034           3,038            158              -
           13,356.32         13,267.82        07/01/99                  -           2,646              -              -
           16,901.64         16,789.64        07/01/99                  -           2,039              -              -
               95.20             94.58        07/01/99                 67               -              -              -
               94.80             94.19        07/01/99                 61               -              -              -
           19,681.82         19,551.39        07/01/99                  -           1,108              -              -
               23.05             23.01        07/01/99                  -           1,696            188              -
               22.57             22.42        07/01/99                515             479            433              -
               30.40             30.34        07/01/99                  -           1,010             83              -
           12,068.97         12,055.84        07/01/99                  -           1,483            148              -
               66.92             66.87        07/01/99                  -             734          1,357              -
               51.03             50.83        07/01/99                  -          11,174          1,990              -
               44.37             44.20        07/01/99                  -           9,721          1,728              -
               76.77             76.47        07/01/99                  -           1,453            262              -
               28.30             28.25        07/01/99                  -          25,691          2,853              -
           50,471.70         50,097.54        07/01/99                  -          12,442          1,428              -
               70.20             69.97        07/01/99                  -          27,652            987              -
               63.12             63.08        07/01/99                  -          26,190          1,591        128,048
               67.67             67.58        07/01/99                  -           8,270            831              -
           10,406.14         10,390.49        07/01/99              2,146           5,583          1,026              -
            9,358.77          9,344.69        07/01/99
            9,618.73          9,604.27        07/01/99
           12,820.23         12,800.95        07/01/99
           33,620.69         33,543.08        07/01/99                  -           7,916          1,288              -
               53.62             53.40        07/01/99                  -           9,575            620              -
           27,195.12         26,968.14        07/01/99                  -          11,168            946              -
           16,176.47         16,140.52        07/01/99                  -          11,749          2,412              -
               32.03             31.55        07/01/99                  -               -              -              -
               51.40             50.69        07/01/99                  -           4,611            479              -
               16.60             16.53        07/01/99                  -          16,395            725          3,333
           34,166.67         34,085.22        07/01/99                  -          12,145          1,095              -
           15,036.59         14,964.93        07/01/99              5,125           3,027          1,902              -
           12,291.67         12,232.62        07/01/99              2,500           1,220            881              -
           18,545.45         18,456.36        07/01/99              1,375             843            557              -
           16,666.67         16,588.98        07/01/99              1,250             964            464              -
           12,024.65         12,012.51        07/01/99                  -           3,731          1,406              -
           11,994.05         11,981.94        07/01/99                  -           2,733            822              -
           12,068.97         12,056.78        07/01/99                  -             998            584              -
              110.34            110.10        07/01/99                  -               -          1,468              -
               63.50             63.37        07/01/99                  -           2,981              -              -
              170.42            170.42        07/01/99                  -           3,725              -              -
              157.64            157.64        07/01/99
              167.50            167.50        07/01/99
              168.52            168.52        07/01/99
              153.76            153.76        07/01/99
              278.18            278.18        07/01/99
              146.00            146.00        07/01/99
           20,533.33         20,372.74        07/01/99                  -           3,449          2,836              -
           17,641.71         17,503.74        07/01/99
           24,115.49         23,926.88        07/01/99
              219.35            219.19        07/01/99                  -               -            444              -
           22,649.25         22,573.53        07/01/99                  -           1,933          1,824              -
           45,454.55         45,386.38        07/01/99              1,375           6,254            804              -
           28,846.15         28,646.58        07/01/99                  -           5,127          1,924              -
           61,978.26         61,856.46        07/01/99                  -           2,938            332              -
               94.32             94.11        07/01/99                  -               -          1,503              -
               66.26             66.06        07/01/99                  -           2,789              -              -
               23.67             23.55        07/01/99                  -           5,019          2,789              -
           15,087.50         15,061.69        07/01/99              3,334           2,278          1,223              -
               39.09             38.93        07/01/99                  -           3,879              -          3,400
               40.27             40.06        07/01/99                  -           1,659          1,191              -
               25.01             24.98        07/01/99                  -           3,072            769              -
              176.13            176.13        07/01/99                  -           4,995              -              -
              258.61            258.61        07/01/99
              173.68            173.68        07/01/99
              142.09            142.09        07/01/99
               54.99             54.96        07/01/99                  -           1,590          1,212              -
               63.54             63.47        07/01/99                  -           1,641            424              -
           32,692.31         32,626.33        07/01/99                  -           1,445            455              -
              101.09            100.55        07/01/99                  -             646            709              -
               42.89             42.80        07/01/99                  -           6,177            596              -
           20,277.78         20,217.50        07/01/99                  -           2,602            953              -
           31,844.44         31,690.04        07/01/99                  -           2,949            700          1,350
           11,607.14         11,580.85        07/01/99                  -           1,498          1,165              -
            9,680.33          9,659.47        07/01/99                  -           1,831            100              -
               58.52             58.01        07/01/99                  -           5,120            557              -
           27,333.33         27,256.21        07/01/99                  -           3,547            335              -
               30.12             30.06        07/01/99                  -           1,884            143          2,500
           33,333.33         33,268.60        07/01/99                650           1,646            198              -
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                       MONTHLY
       MONTHLY        ECONOMIC                                   CURRENT                             CURRENT        CURRENT
         P&I           RESERVE          CURRENT REPAIR &        REPLACEMENT        CURRENT TAX       INSURANCE        TI/LC
       RESERVE        (& OTHER)           REMEDIATION            RESERVE            RESERVE          RESERVE        RESERVE
       PAYMENT         PAYMENT          RESERVE BALANCE          BALANCE            BALANCE          BALANCE        BALANCE
- ---------------------------------------------------------------------------------------------------------------------------
       <S>             <C>               <C>                    <C>               <C>               <C>            <C>
             -               -                   1,250                961           108,121          16,145              -
             -               -                     507                779            50,144           7,487              -
             -               -                     743              1,141            73,423          10,965              -
             -               -                       -                  -             9,176               -              -
             -               -                       -                  -                 -               -              -
             -               -                       -              2,170            46,475           1,666         12,000
             -               -                   7,879                  -            27,909           3,238              -
             -               -                 395,600                  -                 -               -              -
             -               -                  72,000             85,634            15,852           4,488              -
             -               -                       -              6,063            25,028           5,661              -
             -               -                  88,840             13,175            67,197          27,662              -


             -               -                   7,700              6,439            32,075           5,115              -
             -               -                       -                  -            11,865           3,701              -
             -               -                       -              4,963            36,004           3,806              -
             -               -                       -              4,125            15,878           3,862              -
             -               -                       -                  -            19,139           1,891              -
             -               -                       -                  -            14,676           5,466         22,772
           386               -                       -                  -             4,868             699          6,445
             -               -                   4,025              4,032            18,249           4,767              -
             -               -                       -              1,115             2,391             405              -
             -               -                       -                  -             4,742             256        100,000
             -               -                       -              2,874            11,744           2,656              -
             -               -                     940                  -            13,546           2,489              -

             -         118,750               1,011,764             79,263         1,109,780         186,785              -















             -               -                       -              6,660            45,022          56,995         23,314
             -               -                       -                  -                 -               -              -
             -               -                       -             55,982            36,396           6,755              -
             -               -                       -                  -                 -               -              -
             -               -                       -                  -            82,296               -              5
             -               -                       -              4,467            47,508          26,895              -
             -               -                       -             13,902           117,074          53,321              -
             -               -                       -             16,258            50,113          15,034              -
             -               -                       -             39,576            25,031               -              -
             -               -                       -              3,053            44,979           8,172         20,355
             -               -                       -             15,235            25,190           2,913              -
             -               -                   2,875                  -            79,047           3,414         21,430
             -               -                       -                  -            78,454          17,296        154,579
             -               -                  90,706              1,549            73,836           8,819         15,430
             -               -                   2,915              4,723           175,530          16,672         61,345
             -               -                       -             80,486            12,757          26,579              -
             -               -                       -              8,879           (23,442)         22,103              -
             -               -                  49,466             30,922            12,475           7,589              -
             -          10,594                       -             36,429            96,543          26,255              -
             -               -                     138            115,297            14,767          12,551              -
             -               -                  19,308             10,515            13,164           6,815         11,276
             -               -                       -              2,600            23,195          32,983              -
             -               -                       -              5,098            10,541           2,083         10,812
             -               -                  36,781             11,874                 -               -        205,234
             -               -                       -             29,860            12,775               -         38,738
             -               -                       -                  -            10,262           3,865              -
             -               -                       -                  -            31,686               -         38,092
             -               -                   6,676             33,255                 -           5,849              -



             -               -                       -             32,536             8,140               -              -
             -               -                       -                  -                 -               -         10,981
             -               -                  45,648                  -            51,218          36,727              -
             -               -                       -             18,934             7,887               -              -
             -               -                       -              7,749            13,483           9,842              -
             -               -                       -             20,266            16,353          11,779              -
             -               -                       -                  -                 -               -              -
             -               -                       -                  -            38,260           1,875          6,560
             -               -                   4,215              3,470            22,798           7,724              -
             -               -                       -                  -             9,335           9,193              -
             -               -                       -              2,240                 -           4,355         15,125
             -               -                       -                  -                 -               -          1,157
             -               -                  43,750              8,109            38,667           6,067         13,125
        25,000               -                  26,722             19,999            57,847           6,447              -
             -               -                  47,738              5,342            29,514           3,010         87,579
             -               -                       -              7,351             3,096           6,690              -
             -               -                       -             22,500            19,538          28,558              -
             -               -                       -                  -            13,230               -              -
             -               -                       -              3,120            64,483          18,750              -
             -               -                       -             11,667            28,943           3,538              -
             -               -                       -             11,250            10,870           4,544              -
             -               -                       -             15,780             5,647          14,927              -
             -               -                       -             44,635           221,297          11,674              -
             -               -                  12,020             21,879            19,500           3,235        514,945
             -               -                  12,632              6,016            22,125           4,317        143,136
             -               -                   1,800             25,353            28,846               -              -
             -               -                       -              5,441            24,661           2,230         20,916
             -               -                  31,148                  -            43,111           1,925              -
             -               -                       -              3,732            14,644           6,095              -
             -               -                       -                  -            18,581           3,805              -
             -               -                  12,722                  -            39,509          19,153         13,874
             -               -                       -              5,833            10,194           2,452         21,647
             -           1,743                       -              7,118            29,534          10,222         18,106
             -               -                       -                  -            13,483          11,013              -
         2,500               -                  53,381              3,501            76,377           6,126         12,753
             -               -                       -              8,449            24,573           5,239              -
             -               -                     752                812            20,372           3,764          2,903
             -               -                   3,189              1,373            39,875           4,909         15,234
             -               -                       -             25,311            49,662             303              -
             -               -                  20,921             27,606            21,154          11,041              -
             -               -                       -                395            31,773          12,798         44,526
             -               -                       -              5,864            27,628           6,034         23,023
             -               -                   1,875              1,770            15,044          11,993              -
             -               -                  54,694             21,851             6,398           4,814              -
             -               -                       -             25,600               785          11,589              -
             -               -                       -              7,471            30,457           5,742              -
             -               -                     450             13,615            35,371          11,743              -
             -               -                   7,762                  -            13,641           1,228              -
             -               -                  49,999              3,929            15,040           5,231          5,210
             -               -                       -             18,233            15,490           4,394              -
             -               -                       -              1,142             5,743           6,376              -
             -               -                       -                  -             1,473           6,015              -
             -               -                   3,762                748            22,304           3,092          1,760
             -               -                   3,206              2,160            18,851           5,191         12,836
             -               -                       -              4,109              (264)          1,469              -
             -               -                       -                  -                 -               -              -
             -               -                       -              2,757            14,691             435         11,399
             -               -                       -                  -                 -               -          4,431
             -               -                     938                985            21,991           3,096         21,718
             -               -                  21,574              1,362            29,119           1,719          4,371
             -               -                       -              2,460             2,803           1,870         44,365
             -               -                       -              4,215            23,112           8,178              -
             -               -                       -                  -                 -               -              -
             -               -                   4,025                474            22,301           1,621              -
             -               -                     757              1,180            31,541          28,674              -
             -               -                       -                  -             9,920           3,187              -
             -               -                       -                925                 -               -          3,541
             -               -                  11,434             11,707             6,788          13,778              -
             -               -                       -            350,000            19,624           1,939          6,480
             -               -                       -              7,500            14,522           3,513          9,453
             -               -                       -              2,813            46,472          12,288              -
             -               -                   2,940                  -                 -               -          3,356
             -               -                     122                  -             8,542               -              -
             -               -                       -                  -             5,567           2,778              -
             -               -                       -                981                 -               -          3,744
             -               -                       -                276             1,298           1,696          1,465
             -               -                       -              4,400             2,100           2,843              -
             -               -                       -                  -             1,750           1,887              -
             -               -                       -                  -             7,255           2,154              -
             -               -                       -              4,140             6,364           4,559              -
             -               -                       -                  -            17,738           1,853              -
             -               -                       -                  -             1,499           1,344              -
             -               -                       -                  -            11,709           1,928              -
             -               -                       -                  -             6,629           3,332              -
             -               -                       -              3,405            18,172           1,534              -
             -               -                       -                  -             3,730           3,700              -
             -               -                   4,249                  -             9,244           1,739              -
             -               -                       -                  -            15,474             925              -
             -               -                       -                  -             6,683           3,832              -
             -               -                       -                  -             5,770           5,152              -
             -               -                       -                  -               935           1,019          3,308

             -               -                  20,570              9,582                 -               -         12,500
             -               -                 155,450                  -            83,795               -              -
             -               -                       -                  -             8,170               -              -
             -               -                  41,125                  -            21,277               -              -
             -               -                  24,750                  -            18,818               -              -
             -               -                  68,325                  -            19,115               -              -
             -               -                     500                  -             9,366               -              -
             -               -                  21,250                  -            18,570               -              -
             -               -                  29,313                  -            40,787               -              -
             -               -                  16,375                  -             8,008               -              -
             -               -                       -                  -             4,707               -              -
             -               -                       -                  -             4,907               -              -
             -               -                       -                  -             8,319               -              -
             -               -                  12,938                  -            14,846               -              -
             -               -                       -              1,042            35,535          10,977              -
             -               -                 213,013                  -            80,698               -              -
             -               -                  61,700                  -            22,460               -              -
             -               -                     438                  -            26,802               -              -
             -               -                 150,875                  -            31,436               -              -
             -               -                  20,356              9,669                 -               -              -
             -               -                       -              1,400               407              40              -
             -               -                       -              8,307            18,366           3,682              -
             -               -                       -              3,559            15,079          15,445              -
             -               -                  19,375                631             5,663           3,560              -
             -               -                   1,255              2,102            13,002           1,161              -


             -               -                  25,626                  -            26,398               -              -
             -               -                  10,573              1,892            13,570           2,859              -
             -               -                       -             18,665             3,718             350              -
             -               -                       -                546            17,131           2,010              -
             -               -                       -                  -             6,437               -              -
             -               -                  34,313                  -             9,512               -              -
             -               -                       -              2,889             8,313           1,112              -
             -               -                       -                309             4,461             637          4,011
             -               -                   3,771              5,187             9,209             474              -
             -               -                  25,175                  -            21,166               -              -
             -               -                       -                  -             6,328               -              -
             -               -                       -                473                 -               -              -
             -               -                       -                426                 -               -              -
             -               -                       -                  -             8,868               -              -
             -               -                  40,404                  -            11,190           1,243              -
             -               -                  19,575              3,102             3,124           2,827              -
             -               -                       -                  -             2,586             213              -
             -               -                     781                  -            14,630           1,333              -
             -               -                       -                  -             7,341           6,784              -
             -               -                       -                  -           122,913          27,856              -
             -               -                       -                  -           106,935          24,190              -
             -               -                       -                  -            15,978           3,666              -
             -             461                       -                  -            25,691           8,560      2,900,000
             -               -                       -                  -            29,233          10,588              -
             -           4,000                       -                  -            55,304           1,974              -
             -               -                       -                  -            61,809           3,754              -
             -               -                       -                  -            49,620           4,989              -
             -               -                       -              4,306            37,030           3,077              -



             -               -                  18,288                  -            31,563           6,442              -
             -               -                       -                  -            76,603           4,961        262,751
             -               -                       -                  -            57,818              33              -
             -               -                       -                  -            70,492          19,293              -
             -               -                       -                  -                 -               -              -
             -               -                  40,842                  -            27,663           5,366              -
             -               -                       -                  -           114,762           5,076        238,521
             -               -                       -                  -            24,289           2,190              -
             -               -                  95,982             15,462            24,218           4,783              -
             -               -                  22,188              7,558             9,760            (201)             -
             -               -                  73,794              4,125             6,745             804              -
             -               -                       -              3,779             7,713           4,180              -
             -               -                  97,125                  -                 -           9,950              -
             -               -                  54,000                  -                 -           4,108              -
             -               -                  43,125                  -                 -           5,842              -
             -               -                       -                  -                 -           5,873              -
             -               -                       -                  -             5,961               -              -
             -               -                       -                  -            18,976           9,221        660,159






             -               -                  45,242                  -            23,992          28,359              -


             -               -                       -                  -                 -           3,997              -
             -               -                       -                  -            14,229          12,802              -
             -               -                       -              2,755            43,775           3,214              -
             -               -                  16,637                  -            35,889          17,313              -
             -               -                  21,990                  -             2,938             667              -
             -               -                       -                  -                 -           6,010              -
             -               -                       -                  -             5,578               -        260,000
             -               -                 160,942                  -            20,076          25,098              -
             -               -                 105,586              3,334             9,114           6,115              -
             -               -                  50,639                  -            15,514               -         10,278
             -               -                       -                  -             6,637           4,765              -
             -               -                       -                  -             3,072           4,614        125,370
             -               -                       -                  -            40,255               -              -



             -               -                       -                  -             7,950          10,907         50,000
             -               -                       -                  -             6,562             848              -
             -               -                       -                  -             4,335           2,732              -
             -               -                       -                  -               646           5,443              -
             -               -                       -                  -            12,353           1,787              -
             -               -                       -                  -            18,217           8,579              -
             -               -                       -                  -            24,842           2,799          4,050
             -               -                  26,400                  -            10,487           6,990              -
             -               -                       -                  -             8,515             500              -
             -               -                       -                  -            25,601           3,427              -
             -               -                  26,666                  -            21,284           1,673              -
             -               -                       -                  -             3,767           1,434          2,500
             -               -                   6,488              1,302             3,293           2,534              -
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------
                                  CURRENT
   CURRENT       CURRENT         ECONOMIC
     P&I       ENVIRONMENTAL      RESERVE          FINANCIAL        FINANCIAL
   RESERVE       RESERVE         (& OTHER)         STATEMENT        STATEMENT      CONTROL
   BALANCE       BALANCE          BALANCE           PAYMENT          BALANCE        NUMBER
- ----------------------------------------------------------------------------------------------
<S>            <C>               <C>               <C>              <C>            <C>
             -            -                   -                -               -      6
             -            -                   -                -               -     6.10
             -            -                   -                -               -     6.20
             -            -                   -                -               -      25
             -            -                   -                -               -      26
             -            -                   -                -               -      36
             -            -                   -                -               -     105
             -            -                   -                -               -     118
             -            -                   -                -               -     121
             -            -                   -                -               -     125
             -            -                   -                -               -     128
                                                                                    128.10
                                                                                    128.20
             -            -                   -                -               -     142
             -            -                   -                -               -     146
             -            -                   -                -               -     153
             -            -                   -                -               -     164
             -            -                   -                -               -     174
             -            -                   -                -               -     177
         1,930            -                   -                -               -     178
             -            -                   -                -               -     183
             -            -                   -                -               -     185
             -            -                   -                -               -     188
             -            -                   -                -               -     203
             -            -                   -                -               -     204

             -        9,924           2,649,500                -               -      1
                                                                                     1.10
                                                                                     1.20
                                                                                     1.30
                                                                                     1.40
                                                                                     1.50
                                                                                     1.60
                                                                                     1.70
                                                                                     1.80
                                                                                     1.90
                                                                                     1.91
                                                                                     1.92
                                                                                     1.93
                                                                                     1.94
                                                                                     1.95
                                                                                     1.96
             -            -             396,943                -               -      2
             -            -                   -                -               -      3
             -            -                   -                -               -      9
             -            -                   -                -               -      10
             -            -                 129                -               -      13
             -            -              15,000                -               -      14
             -            -           1,114,480                -               -      15
             -            -                   -                -               -      16
             -            -              14,199                -               -      17
             -            -                   -                -               -      19
             -            -                   -                -               -      21
             -            -                   -                -               -      23
             -            -                   -                -               -      27
             -            -              77,270                -               -      29
             -            -              22,266                -               -      30
             -            -                   -                -               -      31
             -            -                   -                -               -      34
             -            -                   -                -               -      35
             -            -             180,132                -               -      37
             -            -                   -                -               -      38
             -            -              70,463                -               -      39
             -            -                   -                -               -      40
             -            -                   6                -               -      41
             -            -                   -                -               -      42
             -            -                   -                -               -      43
             -            -                   -                -               -      45
             -            -                   -                -               -      46
             -            -                   -                -               -      49
                                                                                    49.10
                                                                                    49.20
                                                                                    49.30
             -            -                   -                -               -      51
             -            -                   -                -               -      52
             -            -                   -                -               -      53
             -            -                   -                -               -      54
             -            -                   -                -               -      56
             -            -                   -                -               -      60
             -            -                   -                -               -      61
             -            -                   -                -               -      62
             -        1,875                   -                -               -      64
             -            -                   -                -               -      65
             -            -              18,494                -               -      66
             -            -                   -                -               -      68
             -            -               1,300                -               -      69
       176,183            -                   -                -               -      70
       300,316            -                   -                -               -      71
             -            -                   -                -               -      72
             -            -                   -                -               -      73
             -            -                   -                -               -      74
             -            -                   -                -               -      75
             -            -                   -                -               -      76
             -            -                   -                -               -      78
             -            -                   -                -               -      80
             -            -                   -                -               -      81
             -            -                   -                -               -      82
             -            -                   -                -               -      83
             -            -              16,388                -               -      84
             -            -                   -                -               -      85
             -            -                   -                -               -      86
             -            -                   -                -               -      87
             -            -                   -                -               -     102
             -            -                   -                -               -     103
             -            -              90,157                -               -     104
             -            -               2,490                -               -     108
             -            -                   -                -               -     110
        22,551            -                   -                -               -     113
             -            -                   -                -               -     119
             -            -                   -                -               -     120
             -            -               7,654                -               -     122
             -            -                   -                -               -     123
             -            -                   -                -               -     124
             -            -                   -                -               -     126
             -            -                   -                -               -     130
             -            -                   -                -               -     133
             -            -                   -                -               -     134
             -            -                   -                -               -     137
             -            -                   -                -               -     138
             -            -                   -                -               -     139
             -            -                   -                -               -     140
             -            -                   -                -               -     143
             -            -                   -                -               -     144
             -            -                   -                -               -     148
             -        1,067                   -                -               -     151
             -            -             138,440                -               -     154
             -            -                   -                -               -     155
             -            -                   -                -               -     158
             -            -                   -                -               -     159
             -            -                   -                -               -     162
             -            -                   -                -               -     163
             -            -                   -                -               -     166
             -            -               5,000                -               -     168
             -            -                   -                -               -     170
             -            -                   -                -               -     171
             -            -                   -                -               -     172
             -            -                   -                -               -     173
             -            -               2,000                -               -     175
             -            -                   -                -               -     180
             -            -                   -                -               -     181
             -            -                   -                -               -     182
             -            -                   -                -               -     184
             -            -                   -                -               -     186
             -            -                   -                -               -     189
             -            -                   -                -               -     192
             -            -                   -                -               -     196
             -            -                   -                -               -     198
             -            -                   -                -               -     200
             -            -                   -                -               -     201
             -            -                   -                -               -     205
             -            -                   -                -               -     209
             -            -                   -                -               -     210
             -            -                   -                -               -     213
             -            -               5,000                -               -     215
             -            -                   -                -               -     222
             -        1,068                   -                -               -     223
             -            -                   -                -               -     224
             -            -                   -                -               -     226
        27,822            -                   -                -               -     227
             -            -                   -                -               -     228
             -            -                   -                -               -     229
             -            -                   -                -               -     232
             -            -                   -                -               -     233
             -            -                   -                -               -     234

             -            -                   -                -               -      5
             -            -                   -                -               -      18
             -            -                   -                -               -    18.10
             -            -                   -                -               -    18.20
             -            -                   -                -               -    18.30
             -            -                   -                -               -    18.40
             -            -                   -                -               -    18.50
             -            -                   -                -               -    18.60
             -            -                   -                -               -      22
             -            -                   -                -               -    22.10
             -            -                   -                -               -    22.20
             -            -                   -                -               -    22.30
             -            -                   -                -               -    22.40
             -            -                   -                -               -    22.50
             -            -                   -                -               -      24
             -            -                   -                -               -      28
             -            -                   -                -               -    28.10
             -            -                   -                -               -    28.20
             -            -                   -                -               -    28.30
             -            -                   -                -               -      44
             -            -                   -                -               -      48
             -            -                   -                -               -      79
             -            -                   -                -               -      90
             -            -                   -                -               -     116
             -            -                   -                -               -     129
                                                                                    129.10
                                                                                    129.20
             -          350                   -                -               -     131
             -            -                   -                -               -     136
             -            -                   -                -               -     149
             -            -                   -                -               -     152
             -            -                   -                -               -     161
             -            -                   -                -               -     167
             -            -                   -                -               -     169
             -            -                   -                -               -     190
             -            -                   -                -               -     191
             -            -                   -                -               -     195
             -            -                   -                -               -     206
             -            -                   -                -               -     211
             -            -                   -                -               -     212
             -            -                   -                -               -     214
             -            -                   -                -               -     216
             -            -                   -                -               -     218
             -            -                   -                -               -     221
             -            -                   -                -               -     231
             -            -                   -                -               -      4
             -            -                   -              487           2,920      7
             -            -                   -              387           2,320     7.10
             -            -                   -              100             600     7.20
             -            -                 923                -               -      8
             -            -                   -              446           3,567      11
             -        2,500           1,018,493                -               -      12
             -      100,000                   -                -               -      20
             -            -             850,000                -               -      32
        91,982            -                   -              217             650      33
                                                                                    33.10
                                                                                    33.20
                                                                                    33.30
             -            -                   -              203             609      47
             -            -                   -                -           2,000      50
             -        1,027             126,396                -           2,230      55
             -            -                   -              125             500      57
             -            -                   -                -           1,125      58
             -        1,168              26,985              179           2,150      59
             -       31,125              50,000              175             875      63
             -            -                   -              171             512      67
             -            -                   -              154             617      77
             -            -                   -               61             246    77.10
             -            -                   -               51             204    77.20
             -            -                   -               42             167    77.30
             -        1,125                   -               58             117      88
             -        1,125                   -                -               -    88.10
             -            -                   -               58             117    88.20
             -            -                   -                -           1,680      89
             -        1,136                   -              142             425     100
             -            -                   -              138             553     101
                                                                                    101.10
                                                                                    101.20
                                                                                    101.30
                                                                                    101.40
                                                                                    101.50
                                                                                    101.60
             -        1,262                   -              129             775     106
                                                                                    106.10
                                                                                    106.20
             -            -                   -              125             250     107
             -        1,125                   -              126             506     109
             -          627                   -              121             362     111
             -        1,139                   -              125             625     112
             -            -                   -                -               -     114
             -            -                   -                -           1,416     115
             -            -                   -              117             350     117
             -        2,092                   -              104             625     127
             -        1,125                   -                -               -     132
             -            -                   -               94             375     135
             -            -                   -               94             375     141
             -        1,128              42,542               84             169     145
             -            -               1,844               85             340     147
                                                                                    147.10
                                                                                    147.20
                                                                                    147.30
             -        1,125                   -                -               -     150
             -            -                   -               75             150     156
             -        1,125                   -               71             283     157
             -            -                   -               71             212     160
             -            -                   -               65             194     165
             -       20,237                   -               61             243     176
             -        1,336               2,800               60             239     179
             -            -                   -               52             156     187
             -            -                   -               49             148     193
             -            -                   -               50             297     194
             -        1,137                   -               48             239     197
             -        1,125                   -               50             100     199
             -            -                   -                -               -     207
</TABLE>




<PAGE>

                                   EXHIBIT C-1


                      FORM OF TRANSFEREE AFFIDAVIT FOR THE
               CLASS R-I, CLASS R-II AND CLASS R-III CERTIFICATES


                                                           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 is a _____________ of
______________________(the "Purchaser"), a ___________________, on behalf of
which he makes this affidavit.

                  2. _______ That the Purchaser's Taxpayer Identification Number
is ____________.

                  3. _______ That the Purchaser of the Prudential Securities
Secured Financing Corporation, Commercial Mortgage Pass-Through Certificates,
Series 1999-C2, Class R-I, Class R-II and Class R-III (the "Class R-I
Certificates," the "Class R-II Certificates," and the "Class R-III
Certificates," respectively), is a Permitted Transferee (as defined in Article I
of the Pooling and Servicing Agreement, dated as of July 1, 1999, by and among
Prudential Securities Secured Financing Corporation, as depositor, National
Realty Funding L.C., as master servicer and special servicer and The Chase
Manhattan Bank, as trustee (the "Pooling and Servicing Agreement")) or is
acquiring the Class R-I Certificates, the Class R-II Certificates and the Class
R-III Certificates 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 become due and intends to pay its debts as they become due in the
future and the Purchaser intends to pay taxes associated with holding the Class
R-I Certificates, Class R-II Certificates and the Class R-III Certificates as
they become due.

                  5. _______ That the Purchaser understands that it may incur
tax liabilities with respect to the Class R-I Certificates, Class R-II
Certificates and/or the Class R-III Certificates in excess of any cash flow
generated by the Class R-I Certificates, Class R-II Certificates and the Class
R-III Certificates.
<PAGE>

                  6. _______ That the Purchaser will not transfer the Class R-I
Certificates, Class R-II Certificates or the Class R-III Certificates 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 (as defined in Article I of the Pooling and Servicing Agreement) and is
not purchasing the Class R-I Certificates, Class R-II Certificates or the Class
R-III Certificates 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-I Certificates, Class R-II Certificates
or the Class R-III Certificates 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/Middle-Tier/Lower-Tier) REMIC
pursuant to Section 4.4 of the Pooling and Servicing Agreement, the Purchaser
agrees to the irrevocable designation of the Trustee as the Purchaser's agent in
performing the function of "tax matters person" and "tax matters partner."

                  10. ______ The Purchaser agrees to be bound by and to abide by
the provisions of Section 5.2 of the Pooling and Servicing Agreement concerning
registration of the transfer and exchange of Class R-I Certificates, Class R-II
Certificates and Class R-III Certificates.

                            [Signature on next page]

                                     - 2 -
<PAGE>


                  IN WITNESS WHEREOF, the Purchaser has caused this instrument
to be executed on its behalf, pursuant to authority of its Board of Directors,
this __ day of ______, 1999.


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




                                By:
                                -------------------------------------------
                                    Name:
                                    Title:

                  Personally appeared before me the above-named ________________
known or proved to me to be the same person who executed the foregoing
instrument and to be the ____________ of the Purchaser, and acknowledged to me
that he executed the same as his free act and deed and the free act and deed of
the Purchaser.

                  Subscribed and sworn before me this ___ day of __________,
1999.

NOTARY PUBLIC

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

My commission expires on the ___ day of ____________________, _____


<PAGE>

                                   EXHIBIT C-2

                             FORM OF TRANSFER LETTER


                                  _______, 1999


The Chase Manhattan Bank
    as Trustee and Certificate Registrar
450 West 33rd Street
New York, New York 10001-2697
Attention:     Capital Markets Fiduciary Services (CMBS)

        RE:    Prudential Securities Secured Financing Corporation,
               Commercial Mortgage Pass-Through Certificates, Series 1999-C2


Ladies and Gentlemen:

               The undersigned, an authorized officer of ______________________
(the "Purchaser") has reviewed the attached affidavit of
______________________________, a ______________________ of the Purchaser, 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,



                                            By:
                                              -------------------------------
                                              Name:
                                              Title:



<PAGE>

                                    EXHIBIT D

             TRANSFERS OF DEFINITIVE PRIVATELY OFFERED CERTIFICATES

                                     [Date]

The Chase Manhattan Bank
450 West 33rd Street
14th Floor
New York, New York 10001

Attention:  ______________________

         Re:     Prudential Securities Secured Financing Corporation, Commercial
                 Mortgage Pass-Through Certificates, Series
                 1999-C2 (the "Certificates")

Dear Sirs:

         This letter is delivered to you in connection with the transfer by
_______________ (the "Transferor") to ________________ (the "Transferee") of a
Certificate (the "Transferred Certificate") having an initial Principal Balance
or Notional Amount as of July __, 1999 (the "Closing Date") of $__________. The
Certificates were issued pursuant to the Pooling and Servicing Agreement (the
"Pooling and Servicing Agreement"), dated as of July __, 1999, among Prudential
Securities Secured Financing Corporation, as Depositor (the "Depositor"),
National Realty Funding L.C., as master servicer and as special servicer, and
The Chase Manhattan Bank, as trustee. All terms used herein and not otherwise
defined shall have the meanings set forth in the Pooling and Servicing
Agreement. The Transferor hereby certifies, represents and warrants to you, as
Certificate Registrar, that:

        1. The Transferor is the lawful owner of the Transferred Certificate
        with the full right to transfer such Certificate free from any and all
        claims and encumbrances whatsoever.

        2. Neither the Transferor nor anyone acting on its behalf has (a)
        offered, transferred, pledged, sold or otherwise disposed of any
        Certificate, any interest in any Certificate or any other similar
        security to any person in any manner, (b) solicited any offer to buy or
        accept a transfer, pledge or other disposition of any Certificate, any
        interest in any Certificate or any other similar security from any
        person in any manner, (c) otherwise approached or negotiated with
        respect to any Certificate, any interest in any Certificate or any
        other similar security with any person in any manner, (d) made any
        general solicitation by means of general advertising or in any other
        manner, or (e) taken any other action, which (in the case of any of the
        acts described in clauses (a) through (e) hereof) would constitute a
        distribution of any Certificate under the Securities Act of 1933, as
        amended (the "Securities Act"), or would render the disposition of any
        Certificate a violation of Section 5 of the Securities Act or any state
        securities laws, or would require registration or qualification of any
        Certificate pursuant to the Securities Act or any state securities
        laws.

                                  Very truly yours,

                                  (Transferor)


                                  By:
                                  -------------------------------------------
                                  Name:
                                  -------------------------------------------
                                  Title:
                                  -------------------------------------------


                                       1
<PAGE>



                        FORM I OF TRANSFEREE CERTIFICATE
                           FOR TRANSFERS OF DEFINITIVE
                         PRIVATELY OFFERED CERTIFICATES

                                     [Date]

The Chase Manhattan Bank
450 West 33rd Street
14th Floor
New York, New York 10001


Attention: ________________

         Re:  Prudential Securities Secured Financing Corporation, Commercial
              Mortgage Pass-Through Certificates, Series
              1999-C2 (the "Certificates")

Ladies and Gentlemen:

         This letter is delivered to you in connection with the transfer by
_________________ (the "Transferor") to __________________ (the "Transferee") of
Class __________ Certificates having an initial Principal Balance or Notional
Amount as of July __, 1999 (the "Closing Date") of $____________ (the
"Transferred Certificates"). The Certificates, including the Transferred
Certificates, were issued pursuant to the Pooling and Servicing Agreement, dated
as of July __, 1999 (the "Pooling and Servicing Agreement"), among Prudential
Securities Secured Financing Corporation, as Depositor (the "Depositor"),
National Realty Funding L.C., as master servicer and as special servicer, and
The Chase Manhattan Bank, as trustee. All capitalized terms used but not
otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement. The Transferee hereby certifies, represents and
warrants to you, as Certificate Registrar, that:

         1. The Transferee is a "qualified institutional buyer" (a "Qualified
         Institutional Buyer") as that term is defined in Rule 144A ("Rule
         144A") under the Securities Act of 1933, as amended (the "Securities
         Act") and has completed one of the forms of certification to that
         effect attached hereto as Annex 1 and Annex 2. The Transferee is aware
         that the sale to it of the Transferred Certificates is being made in
         reliance on Rule 144A. The Transferee is acquiring the Transferred
         Certificates for its own account or for the account of a Qualified
         Institutional Buyer, and understands that such Transferred Certificates
         may be resold, pledged or transferred only (i) to a person reasonably
         believed to be a Qualified Institutional Buyer that purchases for its
         own account or for the account of a Qualified Institutional Buyer to
         whom notice is given that the resale, pledge or transfer is being made
         in reliance on Rule 144A, or (ii) pursuant to another exemption from
         registration under the Securities Act.

         2. The Transferee has been furnished with all information regarding (a)
         the Transferred Certificates and distributions thereon, (b) the nature,
         performance and servicing of the Mortgage Loans, (c) the Pooling and
         Servicing Agreement, and (d) any credit enhancement mechanism
         associated with the Transferred Certificates, that it has requested.

                                       1
<PAGE>

                                   Very truly yours,

                                   --------------------------------------------
                                   (Transferee)

                                   By:
                                   Name:
                                   Title:


                                       2

<PAGE>


                                                                         ANNEX 1


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [for Transferees other than Registered Investment Companies]

         The undersigned hereby certifies as follows to [name of Transferor]
(the "Transferor") and [name of Certificate Registrar], as Certificate
Registrar, with respect to the mortgage pass-through certificates being
transferred (the "Transferred Certificates") as described in the Transferee
Certificate to which this certification relates and to which this certification
is an Annex:

         1. As indicated below, the undersigned is the chief financial officer,
         a person fulfilling an equivalent function, or other executive officer
         of the entity purchasing the Transferred Certificates (the
         "Transferee").

         2. The Transferee is a "qualified institutional buyer" as that term is
         defined in Rule 144A under the Securities Act of 1933, as amended
         ("Rule 144A") because (i) the Transferee owned and/or invested on a
         discretionary basis $______________________(1) in securities ____
         (other than the excluded securities referred to below) as of the end
         of the Transferee's most recent fiscal year (such amount being
         calculated in accordance with Rule 144A) and (ii) the Transferee
         satisfies the criteria in the category marked below.

         ____ Corporation, etc. The Transferee is a corporation (other
than a bank, savings and loan association or similar institution), Massachusetts
or similar business trust, partnership, or any organization described in Section
501(c)(3) of the Internal Revenue Code of 1986.

         ____ Bank. The Transferee (a) is a national bank or a banking
institution organized under the laws of any State, U.S. territory or the
District of Columbia, the business of which is substantially confined to banking
and is supervised by the State or territorial banking commission or similar
official or is a foreign bank or equivalent institution, and (b) has an audited
net worth of at least $25,000,000 as demonstrated in its latest annual financial
statements, a copy of which is attached hereto, as of a date not more than 16
months preceding the date of sale of the Certificate in the case of a U.S. bank,
and not more than 18 months preceding such date of sale for a foreign bank or
equivalent institution.

         ____ Savings and Loan. The Transferee (a) is a savings and loan
association, building and loan association, cooperative bank, homestead
association or similar institution, which is supervised and examined by a State
or Federal authority having supervision over any such institutions or is a
foreign savings and loan association or equivalent institution and (b) has an
audited net worth of at least $25,000,000 as demonstrated in its latest annual
financial statements, a copy of which is attached hereto, as of a date not more
than 16 months preceding the date of sale of the Certificate in the case of a
U.S. savings and loan association, and not more than 18 months preceding such
date of sale for a foreign savings and loan association or equivalent
institution.

         ____ Broker-dealer. The Transferee is a dealer registered pursuant to
Section 15 of the Securities Exchange Act of 1934, as amended.

         ____ Insurance Company. The Transferee is an insurance company whose
primary and predominant business activity is the writing of insurance or the
reinsuring of risks underwritten by insurance companies and

- --------

(1) Transferee must own and/or invest on a discretionary basis at least
$100,000,000 in securities unless Transferee is a dealer, and, in that case,
Transferee must own and/or invest on a discretionary basis at least $10,000,000
in securities.

                                       3
<PAGE>

which is subject to supervision by the insurance commissioner or a similar
official or agency of a State, U.S. territory or the District of Columbia.

         ____ State or Local Plan. The Transferee is a plan established and
maintained by a State, its political subdivisions, or any agency or
instrumentality of the State or its political subdivisions, for the benefit of
its employees.

         ____ ERISA Plan. The Transferee is an employee benefit plan within the
meaning of Title I of the Employee Retirement Income Security Act of 1974.

         ____ Investment Adviser. The Transferee is an investment adviser
registered under the Investment Advisers Act of 1940, as amended.

         ____ Other. (Please supply a brief description of the entity and a
cross-reference to the paragraph and subparagraph under subsection (a)(1) of
Rule 144A pursuant to which it qualifies. Note that registered investment
companies should complete Annex 2 rather than this Annex 1.)

         3. The term "securities" as used herein does not include (i) securities
         of issuers that are affiliated with the Transferee, (ii) securities
         that are part of an unsold allotment to or subscription by the
         Transferee, if the Transferee is a dealer, (iii) bank deposit notes and
         certificates of deposit, (iv) loan participations, (v) repurchase
         agreements, (vi) securities owned but subject to a repurchase agreement
         and (vii) currency, interest rate and commodity swaps. For purposes of
         determining the aggregate amount of securities owned and/or invested on
         a discretionary basis by the Transferee, the Transferee did not include
         any of the securities referred to in this paragraph.

         4. For purposes of determining the aggregate amount of securities owned
         and/or invested on a discretionary basis by the Transferee, the
         Transferee used the cost of such securities to the Transferee, unless
         the Transferee reports its securities holdings in its financial
         statements on the basis of their market value, and no current
         information with respect to the cost of those securities has been
         published, in which case the securities were valued at market. Further,
         in determining such aggregate amount, the Transferee may have included
         securities owned by subsidiaries of the Transferee, but only if such
         subsidiaries are consolidated with the Transferee in its financial
         statements prepared in accordance with generally accepted accounting
         principles and if the investments of such subsidiaries are managed
         under the Transferee's direction. However, such securities were not
         included if the Transferee is a majority-owned, consolidated subsidiary
         of another enterprise and the Transferee is not itself a reporting
         company under the Securities Exchange Act of 1934, as amended.

         5. The Transferee acknowledges that it is familiar with Rule 144A and
         understands that the Transferor and other parties related to the
         Transferred Certificates are relying and will continue to rely on the
         statements made herein because one or more sales to the Transferee may
         be in reliance on Rule 144A.

         ____     ____     Will the Transferee be purchasing the Transferred
         Yes      No       Certificates only for the Transferee's own account?

         6. If the answer to the foregoing question is "No", then in each case
         where the Transferee is purchasing for an account other than its own,
         such account belongs to a third party that is itself a "qualified
         institutional buyer" within the meaning of Rule 144A, and the
         "qualified institutional buyer" status of such third party has been
         established by the Transferee through one or more of the appropriate
         methods contemplated by Rule 144A.

                                       4
<PAGE>

         7. The Transferee will notify each of the parties to which this
         certification is made of any changes in the information and conclusions
         herein. Until such notice is given, the Transferee's purchase of the
         Transferred Certificates will constitute a reaffirmation of this
         certification as of the date of such purchase. In addition, if the
         Transferee is a bank or savings and loan as provided above, the
         Transferee agrees that it will furnish to such parties any updated
         annual financial statements that become available on or before the date
         of such purchase promptly after they become available.

                                     -------------------------------------------
                                     Print Name of Transferee

                                     By:
                                        --------------------------------------
                                        Name:
                                        --------------------------------------
                                        Title:
                                        --------------------------------------
                                        Date:
                                        --------------------------------------



                                       5
<PAGE>


                                                                         ANNEX 2


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [for Transferees that are Registered Investment Companies]

         The undersigned hereby certifies as follows to [name of Transferor]
(the "Transferor") and [name of Certificate Registrar], as Certificate
Registrar, with respect to the mortgage pass-through certificate being
transferred (the "Transferred Certificates") as described in the Transferee
Certificate to which this certification relates and to which this certification
is an Annex:

         1. As indicated below, the undersigned is the chief financial officer,
         a person fulfilling an equivalent function, or other executive officer
         of the entity purchasing the Transferred Certificates (the
         "Transferee") or, if the Transferee is a "qualified institutional
         buyer" as that term is defined in Rule 144A under the Securities Act of
         1933, as amended ("Rule 144A") because the Transferee is part of a
         Family of Investment Companies (as defined below), is an executive
         officer of the investment adviser (the "Adviser").

         2. The Transferee is a "qualified institutional buyer" as defined in
         Rule 144A because (i) the Transferee is an investment company
         registered under the Investment Company Act of 1940, as amended, and
         (ii) as marked below, the Transferee alone owned and/or invested on a
         discretionary basis, or the Transferee's Family of Investment Companies
         owned, at least $100,000,000 in securities (other than the excluded
         securities referred to below) as of the end of the Transferee's most
         recent fiscal year. For purposes of determining the amount of
         securities owned by the Transferee or the Transferee's Family of
         Investment Companies, the cost of such securities was used, unless the
         Transferee of any member of the Transferee's Family of Investment
         Companies, as the case may be, reports its securities holdings in its
         financial statements on the basis of their market value, and no current
         information with respect to the cost of those securities has been
         published, in which case the securities of such entity were valued at
         market.

         The Transferee owned and/or invested on a discretionary basis
$__________ in securities (other than the excluded securities referred to below)
as of the end of the Transferee's most recent fiscal year (such amount being
calculated in accordance with Rule 144A).

         The Transferee is part of a Family of Investment Companies which owned
in the aggregate $____________ in securities (other than the excluded securities
referred to below) as of the end of the Transferee's most recent fiscal year
(such amount being calculated in accordance with Rule 144A).

         3. The term "Family of Investment Companies" as used herein means two
         or more registered investment companies (or series thereof) that have
         the same investment adviser or investment advisers that are affiliated
         (by virtue of being majority owned subsidiaries of the same parent or
         because one investment adviser is a majority owned subsidiary of the
         other).

         4. The term "securities" as used herein does not include (i) securities
         of issuers that are affiliated with the Transferee or are part of the
         Transferee's Family of Investment Companies, (ii) bank deposit notes
         and certificates of deposit, (iii) loan participations, (iv) repurchase
         agreements, (v) securities owned but subject to a repurchase agreement
         and (vi) currency, interest rate and commodity swaps. For purposes of
         determining the aggregate amount of securities owned and/or invested on
         a discretionary basis by the Transferee, or owned by the Transferee's
         Family of Investment Companies, the securities referred to in this
         paragraph were excluded.

                                       6
<PAGE>

         5. The Transferee is familiar with Rule 144A and understands that the
         parties to which this certification is being made are relying and will
         continue to rely on the statements made herein because one or more
         sales to the Transferee will be in reliance on Rule 144A.

         ____     ____     Will the Transferee be purchasing the Transferred
         Yes      No       Certificates only for the Transferee's own account?

         6. If the answer to the foregoing question is "No", then in each case
         where the Transferee is purchasing for an account other than its own,
         such account belongs to a third party that is itself a "qualified
         institutional buyer" within the meaning of Rule 144A, and the
         "qualified institutional buyer" status of such third party has been
         established by the Transferee through one or more of the appropriate
         methods contemplated by Rule 144A.

         7. The undersigned will notify the parties to which this certification
         is made of any changes in the information and conclusions herein. Until
         such notice by the undersigned, the Transferee's purchase of the
         Transferred Certificates will constitute a reaffirmation of this
         certification by the undersigned as of the date of such purchase.


                            Print Name of Transferee or Adviser

                            By:
                                 Name:
                                 -------------------------------------------
                                 Title:
                                 -------------------------------------------
                                 Date:
                                 -------------------------------------------

                            IF AN ADVISER:

                             -----------------------------------------------
                             Print Name of Transferee

                             Date:
                             -----------------------------------------------


                                       7
<PAGE>


                        FORM II OF TRANSFEREE CERTIFICATE
                           FOR TRANSFERS OF DEFINITIVE
                         PRIVATELY OFFERED CERTIFICATES

                                     [Date]

The Chase Manhattan Bank
450 West 33rd Street
14th Floor
New York, New York 10001


Attention:  _____________________

         Re:   Prudential Securities Secured Financing Corporation, Commercial
               Mortgage Pass-Through Certificates, Series
               1999-C2 (the "Certificates")


Ladies and Gentlemen:

         This letter is delivered to you in connection with the transfer by
__________________ (the "Transferor") to _____________________ (the
"Transferee") of Class ____ Certificates having an initial Principal Balance or
Notional Amount as of July __, 1999 (the "Closing Date") of $___________ (the
"Transferred Certificates"). The Certificates, including the Transferred
Certificates, were issued pursuant to the Pooling and Servicing Agreement, dated
as of July __, 1999 (the "Pooling and Servicing Agreement") among Prudential
Securities Secured Financing Corporation, as Depositor (the "Depositor"),
National Realty Funding L.C., as master servicer and as special servicer, and
The Chase Manhattan Bank, as trustee. All capitalized terms used but not
otherwise defined herein shall have the respective meanings set forth in the
Pooling and Servicing Agreement. The Transferee hereby certifies, represents and
warrants to you, as Certificate Registrar, that:

         1. The Transferee is acquiring the Transferred Certificates for its own
         account for investment and not with a view to or for sale or transfer
         in connection with any distribution thereof, in whole or in part, in
         any manner which would violate the Securities Act of 1933, as amended
         (the "Securities Act"), or any applicable state securities laws.

         2. The Transferee understands that (a) the Class of Certificates to
         which the Transferred Certificates belong has not been and will not be
         registered under the Securities Act or registered or qualified under
         any applicable state securities laws, (b) none of the Depositor, the
         Trustee or the Certificate Registrar is obligated to so register or
         qualify the Class of Certificates to which the Transferred Certificates
         belong, and (c) no Transferred Certificate may be resold or transferred
         unless it is (i) registered pursuant to the Securities Act and
         registered or qualified pursuant any applicable state securities laws
         or (ii) sold or transferred in transactions which are exempt from such
         registration and qualification and the Certificate Registrar has
         received either: (A) a certificate from the Certificateholder desiring
         to effect such transfer substantially in the form attached as Exhibit
         ___ to the Pooling and Servicing Agreement and a certificate from such
         Certificateholder's prospective transferee substantially in the form
         attached either as Exhibit ___ or as Exhibit ___ to the Pooling and
         Servicing Agreement; or (C) an opinion of counsel satisfactory to the
         Trustee with respect to the availability of such exemption from
         registration under the Securities Act, together with copies of the
         written certification(s) from the transferor and/or transferee setting
         forth the facts surrounding the transfer upon which such opinion is
         based.

                                       8
<PAGE>

         3. The Transferee understands that it may not sell or otherwise
         transfer any Transferred Certificate except in compliance with the
         provisions of Section 3.3 of the Pooling and Servicing Agreement, which
         provisions it has carefully reviewed.

         4. Transferee understands that each Transferred Certificate will bear
         the following legends:

         THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT") OR THE
SECURITIES LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS
CERTIFICATE OR ANY INTEREST HEREIN WITHOUT SUCH REGISTRATION OR QUALIFICATION
MAY BE MADE ONLY IN A TRANSACTION WHICH DOES NOT REQUIRE SUCH REGISTRATION OR
QUALIFICATION AND WHICH IS IN ACCORDANCE WITH THE PROVISIONS OF SECTION 3.3 OF
THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

         [NO TRANSFER OF THIS CERTIFICATE TO AN EMPLOYEE BENEFIT PLAN OR OTHER
RETIREMENT ARRANGEMENT THAT IS SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY PURCHASING THIS
CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH ASSETS
OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, WILL BE
REGISTERED EXCEPT IN COMPLIANCE WITH THE PROCEDURES DESCRIBED HEREIN.] [NOT
APPLICABLE FOR CLASS A-EC CERTIFICATES.]

         5. Neither the Transferee nor anyone acting on its behalf has (a)
         offered, pledged, sold, disposed of or otherwise transferred any
         Certificate, any interest in any Certificate or any other similar
         security to any person in any manner, (b) solicited any offer to buy or
         accept a pledge, disposition or other transfer of any Certificate, any
         interest in any Certificate or any other similar security from any
         person in any manner, (c) otherwise approached or negotiated with
         respect to any Certificate, any interest in any Certificate or any
         other similar security with any person in any manner, (d) made any
         general solicitation with respect to any Certificate, any interest in
         any Certificate or any other similar security by means of general
         advertising or in any other manner, or (e) taken any other action with
         respect to any Certificate, any interest in any Certificate or any
         other similar security, which (in the case of any of the acts described
         in clauses (a) through (e) above) would constitute a distribution of
         the Transferred Certificates under the Securities Act, would render the
         disposition of the Transferred Certificates a violation of Section 5 of
         the Securities Act or any state securities law or would require
         registration or qualification of the Transferred Certificates pursuant
         thereto. The Transferee will not act, nor has it authorized or will it
         authorize any person to act, in any manner set forth in the foregoing
         sentence with respect to any Certificate, any interest in any
         Certificate or any other similar security.

         6. The Transferee has been furnished with all information regarding (a)
         the Depositor, (b) the Transferred Certificates and distributions
         thereon, (c) the Pooling and Servicing Agreement and the Trust Fund
         created pursuant thereto, (d) the nature, performance and servicing of
         the Mortgage Loans, and (e) all related matters, that it has requested.

         7. The Transferee is an "accredited investor" as defined in any of
         paragraphs (1), (2), (3) and (7) of Rule 501(a) under the Securities
         Act or an entity in which all of the equity owners come within such
         paragraphs. The Transferee has such knowledge and experience in
         financial and business matters as to be capable of evaluating the
         merits and risks of an investment in the Transferred Certificate; the
         Transferee has sought such accounting, legal and tax advice as it has
         considered necessary to make an informed investment decision; and the
         Transferee is able to bear the economic risks of such investment and
         can afford a complete loss of such investment.

                                       9
<PAGE>

                                 Very truly yours,


                                 -------------------------------------------
                                 (Transferee)

                                 By:
                                 -------------------------------------------
                                 Name:
                                 -------------------------------------------
                                 Title:
                                 -------------------------------------------



                                       10
<PAGE>

                        FORM I OF TRANSFEREE CERTIFICATE
                          FOR TRANSFERS OF INTERESTS IN
                    BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES

                                     [Date]

[TRANSFEROR]

         Re:  Prudential Securities Secured Financing Corporation, Commercial
              Mortgage Pass-Through Certificates, Series
              1999-C2 (the "Certificates")


Dear Sirs:

         This letter is delivered to you in connection with the transfer by
____________________ (the "Transferor") to __________________ (the "Transferee")
of a Certificate (the "Transferred Certificate") having an initial Principal
Balance or Notional Amount as of July __, 1999 (the "Closing Date") of
$____________. The Certificates were issued pursuant to the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of July
__, 1999, between Prudential Securities Secured Financing Corporation, as
Depositor (the "Depositor"), National Realty Funding L.C., as master servicer
and as special servicer, and The Chase Manhattan Bank, as trustee. All terms
used herein and not otherwise defined shall have the meanings set forth in the
Pooling and Servicing Agreement. The Transferee hereby certifies, represents and
warrants to you, and for the benefit of the Depositor and the Trustee, that:

         1. The Transferee is acquiring the Transferred Certificate for its own
         account for investment and not with a view to or for sale or transfer
         in connection with any distribution thereof, in whole or in part, in
         any manner which would violate the Securities Act of 1933, as amended
         (the "Securities Act"), or any applicable state securities laws.

         2. The Transferee understands that (a) the Certificates have not been
         and will not be registered under the Securities Act or registered or
         qualified under any applicable state securities laws, (b) none of the
         Depositor, the Trustee or the Certificate Registrar is obligated to so
         register or qualify the Certificates and (c) no interest in the
         Certificates may be sold or transferred unless (i) such Certificates
         are registered pursuant to the Securities Act and registered or
         qualified pursuant to any applicable state securities laws or (ii) such
         interest sold or transferred in transactions which are exempt from such
         registration and qualification and the Certificate Owner desiring to
         effect such transfer has received either (A) a certification from such
         Certificate Owner's prospective transferee (substantially in the form
         attached to the Pooling and Servicing Agreement) setting forth the
         facts surrounding the transfer or (B) an opinion of counsel
         satisfactory to the Certificate Registrar with respect to the
         availability of such exemption, together with copies of the
         certification(s) from the transferor and/or transferee setting forth
         the facts surrounding the transfer upon which such opinion is based.

         3. The Transferee understands that it may not sell or otherwise
         transfer any portion of its interest in the Transferred Certificate
         except in compliance with the provisions of Section 3.3 of the Pooling
         and Servicing Agreement, which provisions it has carefully reviewed.

         4. Transferee understands that each Transferred Certificate will bear
         the following legends:

         THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE
SECURITIES LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS
CERTIFICATE WITHOUT



                                       1
<PAGE>

SUCH REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES
NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH THE
PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

         [NO TRANSFER OF THIS CERTIFICATE TO A RETIREMENT PLAN OR OTHER EMPLOYEE
BENEFIT PLAN OR ARRANGEMENT THAT IS SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY
PURCHASING THIS CERTIFICATE ON BEHALF OF, AS INVESTMENT MANAGER OF, AS NAMED
FIDUCIARY OF, AS TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR
OTHER RETIREMENT ARRANGEMENT, WILL BE REGISTERED EXCEPT IN COMPLIANCE WITH THE
PROCEDURES DESCRIBED HEREIN.] [NOT APPLICABLE TO CLASS A-EC CERTIFICATES.]

         5. Neither the Transferee nor anyone acting on its behalf has (a)
         offered, pledged, sold, disposed of or otherwise transferred any
         Certificate, any interest in any Certificate or any other similar
         security to any person in any manner, (b) solicited any offer to buy or
         accept a pledge, disposition or other transfer of any Certificate, any
         interest in any Certificate or any other similar security from any
         person in any manner, (c) otherwise approached or negotiated with
         respect to any Certificate, any interest in any Certificate or any
         other similar security with any person in any manner, (d) made any
         general solicitation by means of general advertising or in any other
         manner, or (e) taken any other action, that (in the case of any of the
         acts described in clauses (a) through (e) above) would constitute a
         distribution of any Certificate under the Securities Act, would render
         the disposition of an Certificate a violation of Section 5 of the
         Securities Act or any state securities law or would require
         registration or qualification of any Certificate pursuant thereto. The
         Transferee will not act, nor has it authorized or will it authorize any
         person to act, in any manner set forth in the foregoing sentence with
         respect to any Certificate.

         6. The Transferee has been furnished with all information regarding (a)
         the Depositor, (b) the Transferred Certificates and distributions
         thereon, (c) the Pooling and Servicing Agreement and (d) all related
         matters, that it has requested.

         7. The Transferee is an institutional "accredited investor" as defined
         in Rule 501(a) (1), (2), (3) or (7) under 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 an investment in the
         Certificates; the Transferee has sought such accounting, legal and tax
         advice as it has considered necessary to make an informed investment
         decision; and the Transferee is able to bear the economic risks of such
         an investment and can afford a complete loss of such investment.

                                 Very truly yours,


                                 -------------------------------------------
                                 (Transferee)

                                 By:
                                 -------------------------------------------
                                 Name:
                                 -------------------------------------------
                                 Title:
                                 -------------------------------------------


                                       2
<PAGE>



NY_DOCS\371791.1
                        FORM II OF TRANSFEREE CERTIFICATE
                          FOR TRANSFERS OF INTERESTS IN
                    BOOK-ENTRY PRIVATELY OFFERED CERTIFICATES

                                     [Date]

[TRANSFEROR]

         Re:  Prudential Securities Secured Financing Corporation, Commercial
              Mortgage Pass-Through Certificates, Series
              1999-C2 (the "Certificates")


Dear Sirs:

         This letter is delivered to you in connection with the transfer by
____________________ (the "Transferor") to _____________________ (the
"Transferee") of a Certificate (the "Transferred Certificate") having an initial
Principal Balance or Notional Amount as of July __, 1999 (the "Closing Date") of
$________. The Certificates were issued pursuant to the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of July __, 1999,
between Prudential Securities Secured Financing Corporation, as Depositor (the
"Depositor"), National Realty Funding L.C., as master servicer and as special
servicer, and The Chase Manhattan Bank, as trustee. All terms used herein and
not otherwise defined shall have the meanings set forth in the Pooling and
Servicing Agreement. The Transferee hereby certifies, represents and warrants to
you, and for the benefit of the Depositor and the Trustee, that:

         1. The Transferee is a "qualified institutional buyer" as that term is
         defined in Rule 144A ("Rule 144A") under the Securities Act of 1933, as
         amended (the "Securities Act"), and has completed one of the forms of
         certification to that effect attached hereto as Annex 1 and Annex 2.
         The Transferee is aware that the sale to it is being made in reliance
         on Rule 144A. The Transferee is acquiring the Transferred Certificate
         for its own account or for the account of a qualified institutional
         buyer, and understands that such Certificate or any interest therein
         may be resold, pledged or transferred only (i) to a person reasonably
         believed to be a qualified institutional buyer that purchases for its
         own account or for the account of a qualified institutional buyer to
         whom notice is given that the resale, pledge or transfer is being made
         in reliance on Rule 144A, or (ii) pursuant to another exemption from
         registration under the Securities Act.

         2. The Transferee understands that (a) the Class of Certificates to
         which the Transferred Certificate belongs have not been and will not be
         registered under the Securities Act or registered or qualified under
         any applicable state securities laws, (b) none of the Depositor, the
         Trustee or the Certificate Registrar is obligated so to register or
         qualify the Certificates and (c) no interest in the Certificates may be
         sold or transferred unless (i) such Certificates are registered
         pursuant to the Securities Act and registered or qualified pursuant to
         any applicable state securities laws or (ii) such interest sold or
         transferred in transactions which are exempt from such registration and
         qualification and the Certificate Owner desiring to effect such
         transfer has received either (A) a certification from such Certificate
         Owner's prospective transferee (substantially in the form attached to
         the Pooling and Servicing Agreement) setting forth the facts
         surrounding the transfer or (B) an opinion of counsel satisfactory to
         the Certificate Registrar with respect to the availability of such
         exemption, together with copies of the certification(s) from the
         transferor and/or transferee setting forth the facts surrounding the
         transfer upon which such opinion is based.

         3. The Transferee understands that it may not sell or otherwise
         transfer any portion of its interest in the Transferred Certificate
         except in compliance with the provisions of Section 3.3 of the Pooling
         and Servicing Agreement, which provisions it has carefully reviewed.


                                       3
<PAGE>


         4. Transferee understands that each Transferred Certificate will bear
         the following legends:

         THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR QUALIFIED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR THE
SECURITIES LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS
CERTIFICATE WITHOUT SUCH REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A
TRANSACTION WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN
ACCORDANCE WITH THE PROVISIONS OF SECTION 3.3 OF THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN.

         [NO TRANSFER OF THIS CERTIFICATE TO AN EMPLOYEE BENEFIT PLAN OR OTHER
RETIREMENT ARRANGEMENT THAT IS SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY
PURCHASING THIS CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF,
OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT, WILL BE REGISTERED EXCEPT IN COMPLIANCE WITH THE PROCEDURES
DESCRIBED HEREIN.] [NOT APPLICABLE TO CLASS A-EC CERTIFICATES]

         5. _______ The Transferee has been furnished with all information
         regarding (a) the Certificates and distributions thereon, (b) the
         nature, performance and servicing of the Mortgage Loans, (c) the
         Pooling and Servicing Agreement, and (d) any credit enhancement
         mechanism associated with the Transferred Certificate, that it has
         requested.

                                 Very truly yours,


                                 -------------------------------------------
                                 (Transferee)

                                 By:
                                 -------------------------------------------
                                 Name:
                                 -------------------------------------------
                                 Title:
                                 -------------------------------------------


                                       4
<PAGE>

                                                                         ANNEX 1


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees Other Than Registered Investment Companies]

         The undersigned hereby certifies as follows to [name of Transferor]
(the "Transferor"), and for the benefit of the Depositor and the Trustee, as
Certificate Registrar, with respect to the commercial mortgage pass-through
certificate being transferred (the "Transferred Certificate") as described in
the Transferee Certificate to which this certification relates and to which this
certification is an Annex:

         1. As indicated below, the undersigned is the chief financial officer,
         a person fulfilling an equivalent function, or other executive officer
         of the entity purchasing the Transferred Certificate (the
         "Transferee").

         2. The Transferee is a "qualified institutional buyer" as that term is
         defined in Rule 144A under the Securities Act of 1933, as amended
         ("Rule 144A"), because (i) the Transferee owned and/or invested on a
         discretionary basis $__________(2) in securities (other than the
         excluded securities referred to below) as of the end of the
         Transferee's most recent fiscal year (such amount being calculated in
         accordance with Rule 144A) and (ii) the Transferee satisfies the
         criteria in the category marked below.

         ____     Corporation, etc. The Transferee is a corporation (other
                  than a bank, savings and loan association or similar
                  institution), Massachusetts or similar business trust,
                  partnership, or any organization described in Section
                  501(c)(3) of the Internal Revenue Code of 1986, as amended.

         ____     Bank. The Transferee (a) is a national bank or a banking
                  institution organized under the laws of any State, U.S.
                  territory or the District of Columbia, the business of which
                  is substantially confined to banking and is supervised by the
                  State or territorial banking commission or similar official or
                  is a foreign bank or equivalent institution, and (b) has an
                  audited net worth of at least $25,000,000 as demonstrated in
                  its latest annual financial statements, a copy of which is
                  attached hereto, as of a date not more than 16 months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. bank, and not more than 18 months preceding such date of
                  sale for a foreign bank or equivalent institution.

         ____     Savings and Loan. The Transferee (a) is a savings and
                  loan association, building and loan association, cooperative
                  bank, homestead association or similar institution, which is
                  supervised and examined by a State or Federal authority having
                  supervision over any such institutions or is a foreign savings
                  and loan association or equivalent institution and (b) has an
                  audited net worth of at least $25,000,000 as demonstrated in
                  its latest annual financial statements, a copy of which is
                  attached hereto, as of a date not more than 16 months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. savings and loan association, and not more than 18 months
                  preceding such date of sale for a foreign savings and loan
                  association or equivalent institution.

         ____     Broker-dealer. The Transferee is a dealer registered pursuant
                  to Section 15 of the Securities Exchange Act of 1934, as
                  amended.

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

(2) Transferee must own and/or invest on a discretionary basis at least
$100,000,000 in securities unless Transferee is a dealer, and, in that case,
Transferee must own and/or invest on a discretionary basis at least $10,000,000
in securities.

                                       5
<PAGE>

         ____     Insurance Company. The Transferee is an insurance company
                  whose primary and predominant business activity is the writing
                  of insurance or the reinsuring of risks underwritten by
                  insurance companies and which is subject to supervision by the
                  insurance commissioner or a similar official or agency of a
                  State, U.S. territory or the District of Columbia.

         ____     State or Local Plan. The Transferee is a plan established and
                  maintained by a State, its political subdivisions, or any
                  agency or instrumentality of the State or its political
                  subdivisions, for the benefit of its employees.

         ____     ERISA Plan. The Transferee is an employee benefit plan within
                  the meaning of Title I of the Employee Retirement Income
                  Security Act of 1974, as amended.

         ____     Investment Adviser. The Transferee is an investment adviser
                  registered under the Investment Advisers Act of 1940, as
                  amended.

         ____     Other. (Please supply a brief description of the entity and a
                  cross-reference to the paragraph and subparagraph under
                  subsection (a)(1) of Rule 144A pursuant to which it qualifies.
                  Note that registered investment companies should complete
                  Annex 2 rather than this Annex 1.)

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

         3. The term "securities" as used herein does not include (i) securities
         of issuers that are affiliated with the Transferee, (ii) securities
         that are part of an unsold allotment to or subscription by the
         Transferee, if the Transferee is a dealer, (iii) bank deposit notes and
         certificates of deposit, (iv) loan participations, (v) repurchase
         agreements, (vi) securities owned but subject to a repurchase agreement
         and (vii) currency, interest rate and commodity swaps. For purposes of
         determining the aggregate amount of securities owned and/or invested on
         a discretionary basis by the Transferee, the Transferee did not include
         any of the securities referred to in this paragraph.

         4. For purposes of determining the aggregate amount of securities owned
         and/or invested on a discretionary basis by the Transferee, the
         Transferee used the cost of such securities to the Transferee, unless
         the Transferee reports its securities holdings in its financial
         statements on the basis of their market value, and no current
         information with respect to the cost of those securities has been
         published, in which case the securities were valued at market. Further,
         in determining such aggregate amount, the Transferee may have included
         securities owned by subsidiaries of the Transferee, but only if such
         subsidiaries are consolidated with the Transferee in its financial
         statements prepared in accordance with generally accepted accounting
         principles and if the investments of such subsidiaries are managed
         under the Transferee's direction. However, such securities were not
         included if the Transferee is a majority-owned, consolidated subsidiary
         of another enterprise and the Transferee is not itself a reporting
         company under the Securities Exchange Act of 1934, as amended.

         5. _______ The Transferee acknowledges that it is familiar with Rule
         144A and understands that the Transferor and other parties related to
         the Transferred Certificate are relying and will continue to rely on
         the statements made herein because one or more sales to the Transferee
         may be in reliance on Rule 144A.

         ____     ____     Will the Transferee be purchasing the Transferred
         Yes      No       Certificate only for the Transferee's own account?

         6. _______ If the answer to the foregoing question is "No", then in
         each case where the Transferee is purchasing for an account other than
         its own, such account belongs to a third party that is itself a


                                       6
<PAGE>

         "qualified institutional buyer" within the meaning of Rule 144A, and
         the "qualified institutional buyer" status of such third party has been
         established by the Transferee through one or more of the appropriate
         methods contemplated by Rule 144A.


                                       7
<PAGE>


         7. _______ The Transferee will notify each of the parties to which this
         certification is made of any changes in the information and conclusions
         herein. Until such notice is given, the Transferee's purchase of the
         Transferred Certificate will constitute a reaffirmation of this
         certification as of the date of such purchase. In addition, if the
         Transferee is a bank or savings and loan as provided above, the
         Transferee agrees that it will furnish to such parties any updated
         annual financial statements that become available on or before the date
         of such purchase, promptly after they become available.

                               ----------------------------------------------
                               Print Name of Transferee

                               By:
                               ----------------------------------------------
                               Name:
                               ----------------------------------------------
                               Title:
                               ----------------------------------------------

                               Date:
                               ----------------------------------------------



                                       8
<PAGE>

                                                                         ANNEX 2


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees That Are Registered Investment Companies]

         The undersigned hereby certifies as follows to [name of Transferor]
(the "Transferor"), and for the benefit of the Depositor and the Trustee, with
respect to the commercial mortgage pass-through certificate being transferred
(the "Transferred Certificate") as described in the Transferee Certificate to
which this certification relates and to which this certification is an Annex:

         1. As indicated below, the undersigned is the chief financial officer,
         a person fulfilling an equivalent function, or other executive officer
         of the entity purchasing the Transferred Certificate (the "Transferee")
         or, if the Transferee is a "qualified institutional buyer" as that term
         is defined in Rule 144A under the Securities Act of 1933, as amended
         ("Rule 144A"), because the Transferee is part of a Family of Investment
         Companies (as defined below), is an executive officer of the investment
         adviser (the "Adviser").

         2. The Transferee is a "qualified institutional buyer" as defined in
         Rule 144A because (i) the Transferee is an investment company
         registered under the Investment Company Act of 1940, as amended, and
         (ii) as marked below, the Transferee alone owned and/or invested on a
         discretionary basis, or the Transferee's Family of Investment Companies
         owned, at least $100,000,000 in securities (other than the excluded
         securities referred to below) as of the end of the Transferee's most
         recent fiscal year. For purposes of determining the amount of
         securities owned by the Transferee or the Transferee's Family of
         Investment Company, the cost of such securities was used, unless the
         Transferee or any member of the Transferee's Family of Investment
         Companies, as the case may be, reports its securities holdings in its
         financial statements on the basis of their market value, and no current
         information with respect to the cost of those securities has been
         published, in which case the securities of such entity were valued at
         market.

         ____     The Transferee owned and/or invested on a discretionary basis
                  $___________ in securities (other than the excluded securities
                  referred to below) as of the end of the Transferee's most
                  recent fiscal year (such amount being calculated in accordance
                  with Rule 144A).

         ____     The Transferee is part of a Family of Investment Companies
                  which owned in the aggregate $_________ in securities (other
                  than the excluded securities referred to below) as of the end
                  of the Transferee's most recent fiscal year (such amount being
                  calculated in accordance with Rule 144A).

         3. The term "Family of Investment Companies" as used herein means two
         or more registered investment companies (or series thereof) that have
         the same investment adviser or investment advisers that are affiliated
         (by virtue of being majority owned subsidiaries of the same parent or
         because one investment adviser is a majority owned subsidiary of the
         other).

         4. The term "securities" as used herein does not include (i) securities
         of issuers that are affiliated with the Transferee or are part of the
         Transferee's Family of Investment Companies, (ii) bank deposit notes
         and certificates of deposit, (iii) loan participations, (iv) repurchase
         agreements, (v) securities owned but subject to a repurchase agreement
         and (vi) currency, interest rate and commodity swaps. For purposes of
         determining the aggregate amount of securities owned and/or invested on
         a discretionary basis by the Transferee, or owned by the Transferee's
         Family of Investment Companies, the securities referred to in this
         paragraph were excluded.

                                       9
<PAGE>

         5. _______ The Transferee is familiar with Rule 144A and understands
         that the parties to which this certification is being made are relying
         and will continue to rely on the statements made herein because one or
         more sales to the Transferee will be in reliance on Rule 144A.

         ____     ____     Will the Transferee be purchasing the Transferred
         Yes      No       Certificate only for the Transferee's own account?

         6. _______ If the answer to the foregoing question is "No", then in
         each case where the Transferee is purchasing for an account other than
         its own, such account belongs to a third party that is itself a
         "qualified institutional buyer" within the meaning of Rule 144A, and
         the "qualified institutional buyer" status of such third party has been
         established by the Transferee through one or more of the appropriate
         methods contemplated by Rule 144A.

         7. _______ The undersigned will notify the parties to which this
         certification is made of any changes in the information and conclusions
         herein. Until such notice, the Transferee's purchase of the Transferred
         Certificate will constitute a reaffirmation of this certification by
         the undersigned as of the date of such purchase.

                                   --------------------------------------------
                                   Print Name of Transferee or Adviser

                                   By:
                                   --------------------------------------------
                                   Name:
                                   --------------------------------------------
                                   Title:
                                   --------------------------------------------

                                   IF AN ADVISER:


                                   --------------------------------------------
                                   Print Name of Transferee

                                   Date:
                                   --------------------------------------------



                                       10

<PAGE>


                                    EXHIBIT E

                           FORM OF REQUEST FOR RELEASE

                             (FOR TRUSTEE/CUSTODIAN)

Loan Information
- ----------------

   Name of Mortgagor:            ____________________________

   Mortgage Loan
   Control Number:               ____________________________

Custodian/Trustee
- -----------------

   Name:                         The Chase Manhattan Bank

   Address:                      450 West 33rd Street, 14th Floor
                                 New York, New York 10001-2697

Depositor
- ---------

   Name:                         Prudential Securities Incorporated

   Address:                      One New York Plaza, 18th Floor
                                 New York, New York 10292

   Certificates:                 Prudential Securities Secured
                                 Financing Corporation, Commercial
                                 Mortgage Pass-Through Certificates,
                                 Series 1999-C2


     The undersigned Master Servicer hereby acknowledges that it has received
from The Chase Manhattan Bank, as Trustee for the Holders of Prudential
Securities Secured Financing Corporation, Commercial Mortgage Pass-Through
Certificates, Series 1999-C2, the documents referred to below (the "Documents").
All capitalized terms of not otherwise defined in this Request for Release shall
have the meanings given them in the Pooling and Servicing Agreement (the
"Pooling and Servicing Agreement") dated as of July 1, 1999, by and among
Prudential Securities Secured Financing Corporation, as depositor (the
"Depositor"), National Realty Funding L.C., as master servicer (the "Master
Servicer") and special servicer (the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (the "Trustee").

(i)   Promissory Note dated ___________, 199_, in the original principal sum of
      $_________________, made by _______________, payable to, or endorsed to
      the order of, the Trustee.

<PAGE>

(ii)  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 __________________.

(iii) 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
      ___________________.

(iv)  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 ______________________

(v)   Other documents, including any amendments, assignments or other
      assumptions of the Note or Mortgage.

      (a)      __________________________________

      (b)      __________________________________

      (c)      __________________________________

      (d)      __________________________________

     The undersigned Master Servicer and Special Servicer hereby acknowledge and
agree as follows:

     (1)  Each of the Master Servicer and Special Servicer, as applicable, 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)  Each of the Master Servicer and Special 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 any of the Master Servicer or Special 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 or Special Servicer, as applicable, 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.


                                      -2-
<PAGE>

     (4)  The Documents and any proceeds thereof, including any proceeds of
          proceeds, coming into the possession or control of the Master Servicer
          or Special Servicer shall at all times be earmarked for the account of
          the Trustee, and the Master Servicer and Special Servicer shall keep
          the Documents and any proceeds separate and distinct from all other
          property in the Master Servicer's or Special Servicer's possession,
          custody or control.

                                         NATIONAL REALTY FUNDING L.C.
                                             as Master Servicer
                                             and Special Servicer

                                         By:    _______________________

                                         Title: _______________________

Date: July ___, 1999
















                                      -3-

<PAGE>


                                    EXHIBIT F
                              Intentionally Omitted






















                                      -4-

<PAGE>

                                                                     EXHIBIT G-1

                    MORTGAGE LOAN PURCHASE AND SALE AGREEMENT

                  THIS MORTGAGE LOAN PURCHASE AND SALE AGREEMENT I (this
"Agreement") dated July __, 1999, is between PRUDENTIAL SECURITIES CREDIT CORP.,
a Delaware corporation (the "Seller"), and PRUDENTIAL SECURITIES SECURED
FINANCING CORPORATION, a Delaware corporation (the "Purchaser").

                              W I T N E S S E T H:

                  WHEREAS, the Seller has originated or otherwise acquired
certain fixed rate mortgage loans from National Realty Finance L.C., a Missouri
limited liability company, and Bridger Commercial Realty Finance LLC , a
Missouri limited liability company (collectively, the "Mortgage Loan Sellers"),
pursuant to separate Mortgage Loan Purchase and Sale Agreements, each dated July
___, 1999, between the Seller and each of the Mortgage Loan Sellers
(collectively, the "Underlying Mortgage Loan Purchase and Sale Agreements");

                  WHEREAS, the Purchaser is simultaneously acquiring certain
fixed rate mortgage loans from Greenwich Capital Financial Products, Inc., a
Delaware corporation, pursuant to a separate Mortgage Loan Purchase and Sale
Agreement II, dated July _, 1999;

                  WHEREAS, the Seller desires to sell to Purchaser on the
Closing Date (as hereinafter defined), and the Purchaser desires to purchase
from the Seller, certain mortgage loans (collectively, the "Mortgage Loans"),
all of which are described in, and set forth in, the schedules attached hereto
as Annex A (the "Mortgage Loan Characteristics Schedule"), and the Purchaser
intends to deposit the Mortgage Loans in a trust fund (the "Trust Fund"), the
beneficial ownership of which will be evidenced by the Commercial Mortgage
Pass-Through Certificates, Series 1999-C2, Class A-1, Class A-2, Class A-EC1,
Class A-EC2, Class B, Class C, Class D, Class E, Class F, Class G, Class H,
Class J, Class K, Class L, Class M, Class N, Class O, Class R-I and Class R-II
(collectively, the "Certificates") issued pursuant to the Pooling and Servicing
Agreement dated as of July 1, 1999 (the "Pooling and Servicing Agreement") by
and between the Purchaser, as depositor (in such capacity, the "Depositor"),
National Realty Funding L.C., as servicer (in such capacity, the "Servicer") and
special servicer (in such capacity, the "Special Servicer"), and The Chase
Manhattan Bank, as trustee (in such capacity, the "Trustee") (capitalized terms
used herein and not defined herein or in Annex B attached hereto shall have the
respective meanings ascribed to such terms in the Pooling and Servicing
Agreement);

                  WHEREAS, the Purchaser intends to sell the Class A-1, Class
A-2, Class B, Class C, Class D, Class E and Class F Certificates (collectively,
the "Publicly Offered Certificates") registered under the Securities Act of
1933, as amended (the "Securities Act") to Prudential Securities Incorporated
("PSI"), and Greenwich NatWest Limited, as agent for National Westminster Bank
Plc. ("GNL"), as underwriters (in such capacities, the "Underwriters") pursuant
to an Underwriting Agreement to be dated the date hereof (the "Underwriting
Agreement");

                  WHEREAS, the Purchaser intends to sell the Class A-EC1, Class
A-EC2, Class G, Class H, Class J, Class K, Class L, Class M, Class N, Class O,
Class R-I and Class R-II


<PAGE>

Certificates (the "Privately Offered Certificates") to PSI and GNL, as placement
agents (in such capacities, the "Placement Agents"), pursuant to a Certificate
Purchase Agreement to be dated on or about the date hereof (the "Certificate
Purchase Agreement"), as described in a Private Placement Memorandum relating
thereto, to be dated the date hereof (the "Private Placement Memorandum");and

                  WHEREAS, at the request of the Mortgage Loan Sellers, the
Underwriters have structured the several transactions contemplated by this
Agreement (collectively, the "Securitization Transaction"), and the Purchaser,
in reliance on the representations, warranties and covenants of the parties
contained herein, has agreed to enter into and complete the Securitization
Transaction, on the terms and conditions set forth herein.

                  NOW, THEREFORE, in consideration of the foregoing recitals,
which are incorporated into the operative provisions of this Agreement by this
reference, and for other good and valuable consideration, the receipt and
adequacy of which are hereby conclusively acknowledged, the parties hereto
hereby agree as follows:

                  1. Purchase Proceeds; Purchase and Sale; Delivery of Mortgage
Files.

                  (a) On the Closing Date, the Seller hereby agrees to sell,
transfer, assign, set over and otherwise convey to the Purchaser, without
recourse, and the Purchaser agrees to purchase all of the Seller's right, title
and interest in and to the Mortgage Loans and the related mortgage loan
documents (collectively, the "Mortgage Loan Documents"), including, without
limitation: (i) all scheduled payments of interest and principal due on or with
respect to each Mortgage Loan after July 1, 1999 (the "Cut-off Date"); (ii) all
other payments of interest and principal received on or with respect to each
Mortgage Loan after the Cut-off Date, other than any such payments of interest
or principal which were allocable to a period on or prior to the Cut-off Date;
(iii) all of the Seller's right, title and interest in and to the proceeds of
any related title, hazard or other insurance policies received on or with
respect to any Mortgage Loan after the Cut-off Date; (iv) all reserve accounts
and escrow accounts, if any, established pursuant to the related Mortgage Loan
Documents (collectively, the "Reserve Accounts"), and all of the Seller's right,
title and interest in and to the funds therein; and (v) to the extent
assignable, all of the Seller's rights under the Underlying Mortgage Loan
Purchase and Sale Agreements.

                  (b) The Purchaser shall purchase the Mortgage Loans and
Mortgage Loan Documents and pay the Seller an amount of the purchase proceeds
determined with that certain Loan Seller Agreement, dated May 24, 1999, between
Greenwich Capital Financial Markets, Inc., National Realty Finance L.C. and
Bridger Commercial Realty Finance LLC (the "Loan Seller Agreement") (the
"Purchase Proceeds") in an amount equal to $______________. The Purchase
Proceeds shall be paid to the Seller by wire transfer in immediately available
funds on the date of the consummation of the Securitization Transaction (the
"Closing Date") (or by such other method as the Purchaser and the Seller may
agree), with such later adjustments as provided for in the Loan Seller
Agreement. The closing for the purchase and sale of the Mortgage Loans shall
take place at the offices of Latham & Watkins, 885 Third Avenue, New York, New
York 10022.

                                       2
<PAGE>

                  (c) The Seller hereby agrees to deliver to the Purchaser or
its designee, within the respective time periods described below, the following
documents or instruments with respect to each Mortgage Loan:

                           (i) the original of the related Note, endorsed
         by the Seller in blank or in the following form: "Pay to the order of
         The Chase Manhattan Bank, as Trustee, for the registered holders of
         Prudential Securities Secured Financing Corporation Commercial Mortgage
         Pass-Through Certificates, Series 1999-C2, without recourse", which the
         Purchaser or its designee is authorized to complete and which Note and
         all endorsements thereof shall show a complete chain of endorsement
         from the Originator to the Seller;

                           (ii)(a) the related original recorded Mortgage
         or a copy thereof certified by the related title insurance company,
         public recording office or closing agent to be in the form in which
         executed and submitted for recording, (b) the related original recorded
         Assignment of Mortgage from the Originator to the Seller, or a copy
         thereof certified by the related title insurance company, public
         recording office or closing agent to be in the form in which executed
         and submitted for recording, and (c) the related original Assignment of
         Mortgage executed by the Seller in blank, which the Purchaser or its
         designee is authorized to complete (and but for the insertion of the
         name of the assignee and any related recording information which is not
         yet available to the Seller, is in suitable form for recordation in the
         jurisdiction in which the related Mortgaged Property is located);

                           (iii)(a) if the related security agreement is
         separate from the Mortgage, the original security agreement or a
         counterpart thereof, (b) if the security agreement is not assigned
         under the Assignments of Mortgage described in clause (ii) above, the
         related original assignment of such security agreement from the
         Originator to the Seller or a counterpart thereof, and (c) the related
         original assignment of such security agreement executed by the Seller
         in blank, which the Purchaser or its designee is authorized to
         complete;

                           (iv)(a) a copy of each Form UCC-1 financing
         statement, if any, filed with respect to personal property constituting
         a part of the related Mortgaged Property, (b) a copy of each Form UCC-2
         or UCC-3 assignment, if any, of such financing statement to the Seller
         from the Originator, and (c) a copy of each Form UCC-2 or UCC-3
         assignment, if any, of such financing statement executed by the Seller
         in blank, which the Purchaser or its designee is authorized to complete
         (and but for the insertion of the name of the assignee and any related
         filing information which is not yet available to the Seller, is in
         suitable form for filing in the filing office in which such financing
         statement was filed);

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

                                       3
<PAGE>

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

                           (vii) if any related Assignment of Leases, Rents
         and Profits is separate from the Mortgage, (a) the original recorded
         Assignment of Leases, Rents and Profits or a copy thereof certified by
         the related title insurance company, public recording office or closing
         agent to be in the form in which executed and submitted for recording,
         (b) the related original recorded reassignment of such instrument, if
         any, from the Originator to the Seller or a copy thereof certified by
         the related title insurance company, public recording office or closing
         agent to be in the form in which executed and submitted for recording,
         and (c) the related original reassignment of such instrument, if any,
         executed by the Seller in blank, which the Purchaser or its designee is
         authorized to complete (and but for the insertion of the name of the
         assignee and any related recording information which is not yet
         available to the Seller, is in suitable form for recordation in the
         jurisdiction in which the related Mortgaged Property is located) (any
         of which reassignments, however, may be included in a related
         Assignment of Mortgage and need not be a separate instrument);

                           (viii) if any related assignment of contracts is
         separate from the Mortgage, the original assignment of contracts or a
         counterpart thereof, and if the assignment of contracts is not assigned
         under the Assignments of Mortgage described in clause (ii) above, the
         related original reassignment of such instrument from the Originator to
         the Seller or a counterpart thereof and the related original
         reassignment of such instrument executed by the Seller in blank, which
         the Purchaser or its designee is authorized to complete;

                           (ix) with respect to the related Reserve
         Accounts, if any, a copy of the original of any separate agreement with
         respect thereto between the related Borrower and the Originator;

                           (x)  the original of any other written
         agreement, instrument or document securing such Mortgage Loan,
         including, without limitation, originals of any guarantees with respect
         to such Mortgage Loan or the original letter of credit, if any, with
         respect thereto, together with any and all amendments thereto,
         including, without limitation, any amendment which entitles the
         Purchaser or its designee to draw upon such letter of credit, and the
         original of each instrument or other item of personal property given as
         security for a Mortgage Loan possession of which by a secured party is
         necessary to a secured party's valid, perfected, first priority
         security interest therein, together with all assignments or
         endorsements thereof necessary to entitle the Purchaser or its designee
         to enforce a valid, perfected, first priority security interest
         therein;

                           (xi) with respect to the related Reserve Accounts,
         if any, (a) a copy of the UCC-1 financing statements, if any,
         submitted for filing with respect to the Originator's security interest
         in such Reserve Accounts and all funds contained therein, (b) a copy of
         each Form UCC-2 or UCC-3


                                       4
<PAGE>

         assignment, if any, of such financing statement from the Originator to
         the Seller, and (c) a copy of each Form UCC-2 or UCC-3 assignment, if
         any, of such financing statement executed by the Seller in blank which
         the Purchaser or its designee is authorized to complete (and but for
         the insertion of the name of the assignee and any related filing
         information which is not yet available to the Seller is in suitable
         form for filing in the filing office in which such financing statement
         was filed); and

                           (xii) copies of any and all amendments,
         modifications and supplements to, and waivers related to, any of the
         foregoing.

                  Such documents and instruments relating to each Mortgage Loan
are collectively referred to herein as the "Mortgage File". In connection with
the Seller's delivery of Mortgage Loan Documents in accordance with this Section
1(c), the Seller hereby authorizes the Purchaser or its designee to complete
each endorsement or assignment in blank appearing thereon in such manner as the
Purchaser or its designee shall determine in the exercise of its sole discretion
(provided that such endorsement or assignment will be without recourse,
representation or warranty except as expressly set forth in this Agreement). In
addition, all funds held by the Seller in the Reserve Accounts shall be
delivered to the Purchaser or its designee on or before the Closing Date.

                  If the Seller cannot deliver, or cause to be delivered, as to
any of the Mortgage Loans, the original or a copy of any of the documents and/or
instruments referred to in this Section 1(c)(ii)(a) or (b), (iv)(a) or (b),
(vii)(a) or (b), (xi)(a) or (b) and (xii), with (if appropriate) evidence of
recording or filing, as the case may be, thereon, solely because of a delay
caused by the public recording or filing office where such document or
instrument was submitted for recording or filing, the delivery requirements set
forth above shall be deemed to have been satisfied as to such missing document
or instrument, and such missing document or instrument shall be deemed to have
been included in the related Mortgage File, provided that the Seller has
delivered to the Purchaser or its designee on or before the Closing Date a copy
of such document or instrument (without evidence of recording or filing thereon,
but certified (which certificate may relate to multiple documents and/or
instruments) by the Seller to be a true and complete copy of the original
thereof submitted for recording or filing, as the case may be), and the Seller
shall deliver to or at the direction of the Purchaser or its designee, promptly
following the receipt thereof, the original of such missing document or
instrument (or a copy thereof) with (if appropriate) evidence of recording or
filing, as the case may be, thereon. If the Seller cannot deliver, or cause to
be delivered, as to any of the Mortgage Loans, the original of any of the
documents referred to in clause 1(c)(ii)(a) or (b) or (vii)(a) or (b) solely
because the public recording office retains the original assignment, then the
Seller, at its expense, shall deliver to the Purchaser or its designee a copy of
the recorded original. If the Seller cannot deliver, or cause to be delivered,
as to any of the Mortgage Loans, the original or a copy of the related lender's
title insurance policy referred to in clause (vi) solely because such policy has
not yet been issued, the delivery requirements set forth above shall be deemed
to be satisfied as to such missing document, and such missing document shall be
deemed to have been included in the related Mortgage File, provided that the
Seller has delivered to the Purchaser or its designee on or before the Closing
Date a commitment for title insurance "delivered" at the closing of such
Mortgage Loan, and the Seller shall deliver to or at the direction of the
Purchaser or its designee, promptly following the receipt thereof, the original
lender's title insurance policy (or a copy thereof).

                                       5
<PAGE>

                  Notwithstanding the immediately preceding paragraph, the
failure to deliver the originals or copies of any of the documents or
instruments referred to in this Section 1(c)(ii)(a) or (b), (iv)(a) or (b),
(vii)(a) or (b), (xi)(a) or (b) and (xii) within 120 days after the Closing Date
shall cause the related Mortgage Loan to become a Defective Document Mortgage
Loan under Section 3 hereof.

                  In addition, the Seller shall be required to deliver to the
Purchaser or its designee all other Mortgage Loan Documents related to such
Mortgage Loan that are not required to be delivered pursuant to clauses (i)
through (xii) above, including without limitation a copy of the Management
Agreement, if any, for the related Mortgaged Property; a copy of the related
ground lease, as amended, if any, for such Mortgaged Property; any and all
amendments, modifications and supplements to, and waivers related to, any of the
foregoing; copies of the related Appraisals, surveys, environmental reports,
leases and other similar documents; and any other written agreements related to,
or documents obtained or maintained in connection with the origination of, such
Mortgage Loan.

                  (d) The Mortgage Loans shall be sold to the Purchaser
on a servicing-released basis. In accordance with the Pooling and Servicing
Agreement, the Servicer shall assume responsibility for the servicing of each
Mortgage Loan immediately upon deposit of the Mortgage Loans in the Trust Fund
on the Closing Date. The Seller shall cooperate in all reasonable respects with
the Purchaser and the Servicer in connection with such transfer of servicing
responsibilities effective on the Closing Date. The Seller and the Purchaser
acknowledge that certain third parties currently act as custodian with respect
to the Mortgage Loans. Effective upon deposit of the Mortgage Loans in the Trust
Fund on the Closing Date, the Trust Fund shall appoint The Chase Manhattan Bank
to act as custodian (in such capacity, the "Custodian") for the Trust Fund with
respect to the original Mortgage Files pursuant to the Pooling and Servicing
Agreement. The Seller agrees to cooperate with the Purchaser and the Custodian
in connection with the transfer of the Mortgage Files to the Custodian and to
provide such documents, information and instructions as shall be reasonably
necessary or convenient with respect thereto. Effective on the Closing Date, the
Seller shall provide the Purchaser (or the Servicer or other designee of the
Purchaser) with copies of the Mortgage Files and specific assignments of the
Mortgage Loan Documents pursuant to Section 1 above and such other documents and
information as the Purchaser shall reasonably request.

                  2. Representations and Warranties.

                  (a) The Seller hereby represents and warrants to the Purchaser
and its successors and assigns as provided in this Agreement (subject to the
qualifications with respect to matters of enforceability set forth below in
Section 2(c)) as of the date hereof and as of the Closing Date that:

                           (i) Due Organization; Qualification. It is a
         corporation duly organized, validly existing and in good standing under
         the laws of the State of Delaware, and is duly qualified to transact
         business as a foreign corporation and in good standing in each state in
         which the nature of its business or property owned by it requires such
         foreign qualification.

                                       6
<PAGE>

                           (ii) Authority. It has the full power,
         authority and legal right to execute and deliver this Agreement (and
         all agreements executed and delivered by it in connection herewith) and
         to perform all transactions contemplated by this Agreement (and all
         agreements executed and delivered by it in connection herewith). It has
         duly authorized the execution, delivery and performance of this
         Agreement (and all agreements executed and delivered by it in
         connection herewith), and has duly executed and delivered this
         Agreement (and all agreements executed and delivered by it in
         connection herewith). This Agreement (and each agreement executed and
         delivered by it in connection herewith), assuming due authorization,
         execution and delivery by each other party hereto (and thereto),
         constitutes its legal, valid and binding obligation enforceable in
         accordance with its terms, except as such enforcement may be limited by
         bankruptcy, insolvency, reorganization or other similar laws affecting
         the enforcement of creditors' rights generally, by general principles
         of equity and by any applicable anti-deficiency laws (regardless of
         whether such enforcement is considered in a proceeding in equity or at
         law).

                           (iii) No Conflicts. Neither the execution and
         delivery of this Agreement nor the fulfillment of or compliance with
         the terms and conditions of this Agreement by it will (A) conflict with
         or result in a breach of any of the terms, conditions or provisions of
         its certificate of incorporation, as amended, or other organizational
         documents or any agreement or instrument to which the Seller is now a
         party or by which it (or any of its properties) is bound, or constitute
         a default or result in an acceleration of indebtedness under any of the
         foregoing; (B) conflict with or result in a breach of any legal
         restriction if compliance therewith is necessary (1) to ensure the
         enforceability of this Agreement, or (2) for it to perform its duties
         and obligations under this Agreement (or any agreement executed and
         delivered by it in connection herewith); (C) result in the violation of
         any law, rule, regulation, order, judgment or decree to which it (or
         any of its properties) is subject if compliance therewith is necessary
         (1) to ensure the enforceability of this Agreement, or (2) for it to
         perform its duties and obligations under this Agreement (or any
         agreement executed and delivered by it in connection herewith); or (D)
         result in the creation or imposition of any lien, charge or encumbrance
         that would have a material adverse effect upon any of its properties
         pursuant to the terms of any mortgage, deed of trust, contract or other
         instrument.

                           (iv) Solvency. It is solvent and the execution,
         delivery and performance of this Agreement (A) will not cause it to
         become insolvent, and (B) is not intended by it to hinder, delay or
         defraud any of its creditors.

                           (v) No Consent Required. No consent, approval,
         authorization or order of, or registration or filing with, or notice
         to, any court or governmental agency or body having jurisdiction or
         regulatory authority over it is required for (A) its execution and
         delivery of this Agreement (and each agreement executed and delivered
         by it in connection herewith) or (B) the consummation by it of the
         transactions contemplated by this Agreement (and each agreement
         executed and delivered by it in connection herewith) or, to the extent
         so required, such consent, approval, authorization, order,
         registration, filing or notice has been obtained, made or given (as
         applicable), except that (1) it may



                                       7
<PAGE>

         not be duly qualified to transact business as a foreign corporation or
         licensed in one or more states if such qualification or licensing is
         not necessary for it to perform its duties and obligations under this
         Agreement (or any agreement executed and delivered by it in connection
         herewith), and (2) it makes no representation with respect to any
         required registration under the Securities Act or any state securities
         or "Blue Sky" laws in connection with the Securitization Transaction.

                           (vi) Ability to Perform. It does not believe,
         nor does it have any reason or cause to believe, that it cannot perform
         each and every covenant of it contained in this Agreement (or any
         agreement executed and delivered by it in connection herewith).

                           (vii) No Litigation Pending. There are no
         actions, suits or proceedings with respect to which it has received
         service of process or, to its knowledge, threatened against it which
         draw into question the validity of this Agreement or which (if decided
         adversely to it), either in any one instance or in the aggregate, would
         result in any material adverse change in its business, operations, or
         financial condition or would materially impair its ability to perform
         its duties and obligations under this Agreement (or any agreement
         executed and delivered by it in connection herewith).

                           (viii) No Brokers. It has not dealt with any Person
         (other than the Purchaser) that may be entitled, by reason of any act
         or omission by it, to any commission or compensation in connection with
         this Agreement or the transactions contemplated hereby.

                           (ix) No Default. It is not in default or breach
         of any agreement or instrument to which it is now a party or by which
         it (or any of its properties) is bound which breach or default would
         materially and adversely affect its ability to perform its obligations
         under this Agreement.

                  (b) The Seller (with respect to each Mortgage Loan unless
otherwise indicated) hereby represents and warrants to the Purchaser and its
successors and assigns as provided in this Agreement (subject to the
qualifications with respect to matters of enforceability set forth below in
Section 2(c)) that as of the date specified below or, if no such date is
specified, as of the date hereof, and as of the Closing Date and subject to the
exceptions disclosed on Annex C attached hereto:

                           (i) Mortgage Loan Characteristics. The  information
         set forth in the Mortgage Loan Characteristics Schedule is true,
         correct and complete in all material respects; provided, however,
         that with respect to the information set forth with respect to each
         Mortgage Loan under the captions "Physical Occupancy %," "Occupancy As
         of Date," "1996 NOI," "1997 NOI," "1998 NOI," "Underwritten NOI,"
         "Underwritten Net Cash Flow" and "Underwritten NOI DSCR", the Seller
         represents only that such information is a correct and accurate
         reproduction or derivation, as adjusted by the Seller in accordance
         with its customary underwriting practices and procedures, of the
         information provided to it by the related Borrower (or an affiliate or
         principal thereof) and takes no responsibility for the accuracy or
         completeness of any such information provided



                                       8
<PAGE>

         by the related Borrower (or such affiliate or principal); provided,
         further, however, that the Seller has no actual knowledge that such
         information is incorrect, inaccurate or incomplete following the
         reasonable and customary due diligence performed by the Seller in
         connection with its origination or purchase of the Mortgage Loans.

                           (ii) Domestic Borrower. The related Borrower is
         an individual who is a citizen of, or an entity organized under the
         laws of, a state of the United States of America.

                           (iii) Single-Purpose, Bankruptcy Remote Entity.
         Each Borrower of a Mortgage Loan in excess of $25,000,000 is an entity
         which has represented in connection with the origination of the
         Mortgage Loan, or whose organizational documents as of the date of
         origination of the Mortgage Loan provide that so long as the Mortgage
         Loan is outstanding it will be a single-purpose entity whose activities
         and ability to incur debt are restricted by the applicable Mortgage or
         the organizational documents in a manner intended to make the
         likelihood of bankruptcy proceedings being commenced by or against such
         Borrower remote, and as to which the Borrower has delivered an opinion
         of counsel concerning substantive non-consolidation and as to which the
         Borrower has at least one independent director. For this purpose,
         "single-purpose entity" shall mean a Person, other than an individual,
         which does not engage in any business unrelated to the related
         Mortgaged Property and its financing, does not have any assets other
         than those related to its interest in such Mortgaged Property or its
         financing, or any indebtedness other than as permitted by the related
         Mortgage or the other Mortgage Loan Documents, has its own books and
         records separate and apart from any other Person and holds itself out
         as being a legal entity, separate and apart from any other Person.

                           (iv) Delivery of Mortgage Loans Documents. The
         Seller has caused or will cause to be delivered to the Purchaser (or
         its designee) within the time period prescribed in Section 1 each of
         the documents comprising the Mortgage File for such Mortgage Loan.

                           (v) Payment Current. All payments required to
         be made with respect to such Mortgage Loan under the terms of the
         related Note or the related Mortgage (inclusive of any applicable grace
         or cure period) up to the Closing Date have been made. Within the
         twelve months preceding the Closing Date, there has not been any
         delinquency in excess of 30 days with respect to such Mortgage Loan.

                           (vi) Equity Participation or Participation
         Interest. Such Mortgage Loan contains no equity participation by the
         Seller and is a whole loan and not a participation interest. Neither
         the related Note nor the related Mortgage provides for negative
         amortization or any contingent or additional interest in the form of
         participation in the cash flow of the related Mortgaged Property. The
         Seller has no ownership interest in such Mortgaged Property or the
         related Borrower other than in such Mortgage Loan being sold and
         assigned. Neither the Seller nor any affiliate of the Seller has any
         obligation to make any capital contributions to the related Borrower
         under the Mortgage or any other related Mortgage Loan Document.

                                       9
<PAGE>

                           (vii) Compliance with Applicable Laws. As of the
         date of its origination, such Mortgage Loan either complied with, or
         was exempt from, applicable federal or state laws, regulations and
         other requirements pertaining to usury. To the best of the Seller's
         knowledge, as of the date of origination of such Mortgage Loan, the
         related originator complied in all material respects with the
         requirements of any and all other federal, state or local laws
         applicable to the origination, servicing and collection of such
         Mortgage Loan. No governmental or regulatory approval or consent is
         required for the sale of such Mortgage Loan by the Seller, and the
         Seller has full right, power and authority to sell such Mortgage Loan.
         To the extent necessary to ensure the enforceability of such Mortgage
         Loan and the effective sale, transfer and assignment thereof and of the
         related Note, the originator and/or the Seller each was qualified and
         appropriately licensed to transact business in the jurisdiction in
         which the related Mortgaged Property is located at the time such entity
         had possession of the related Note.

                           (viii) Proceeds Fully Disbursed. The proceeds of such
         Mortgage Loan have been fully disbursed (although certain reserve
         accounts controlled by the Seller may have been established as
         described in the Mortgage Loan Characteristics Schedule), and there is
         no requirement for future advances thereunder.

                           (ix) Origination Expenses Paid. All costs, fees
         and expenses incurred in connection with the origination and closing of
         such Mortgage Loan, including, without limitation, recording costs and
         fees, have been paid to the appropriate person or arrangements have
         been made for their payment to the appropriate person on a timely basis
         by the related Borrower.

                           (x) Documents Valid. Each of the related Note,
         the related Mortgage and any other related Mortgage Loan Document is
         the legal, valid and binding obligation of the related Borrower, the
         related guarantor or other party executing such document (subject to
         any non-recourse or partial recourse provisions contained therein), and
         is enforceable in accordance with its terms (subject to the
         qualifications set forth in Section 2(c)). There is no valid offset,
         defense, counterclaim or right of rescission with respect to such Note,
         Mortgage or any other Mortgage Loan Document, nor will the operation of
         any of the terms of such Note or Mortgage, or the exercise of any right
         thereunder, render either such Note or Mortgage unenforceable or
         subject to any valid offset, defense, counterclaim or right of
         rescission, including, without limitation, the defense of usury, and
         the Seller has no knowledge that any such offset, defense,
         counterclaim, or right of rescission has been asserted or is available
         with respect thereto. Except as described in the immediately following
         sentence, the related Note and the related Mortgage do not require the
         related mortgagee to release any portion of the related Mortgaged
         Property except upon payment in full of such Mortgage Loan or the
         exercise of a defeasance feature. In the case of certain Mortgaged
         Properties securing cross-collateralized Mortgage Loans, certain
         Mortgage Loans secured by multiple Mortgaged Properties, and certain
         Mortgage Loans secured by one or more parcels constituting a single
         Mortgaged Property, the related mortgagee may be required to release a
         Mortgaged Property or a portion thereof upon payment of a portion of
         the related Mortgage Loan as specified in the related Mortgage Loan
         Documents.

                                       10
<PAGE>

                           (xi) Assignment of Mortgage; Note Endorsement.
         The related Assignment of Mortgage (but for the insertion of the name
         of the assignee and any related recording information which is not yet
         available to the Seller) is or will be in recordable form and
         constitutes or will constitute the Seller's legal, valid and binding
         assignment to the Purchaser of the related Mortgage and any related
         Assignment of Leases, Rents and Profits or assignment of Assignment of
         Leases, Rents and Profits. The Seller's endorsement and delivery of the
         related Note to the Purchaser in accordance with the terms of this
         Agreement constitutes or will constitute the Seller's legal, valid and
         binding assignment to the Purchaser of such Note, and together with the
         Seller's execution and delivery of such Assignment of Mortgage to the
         Purchaser, legally and validly conveys or will convey all right, title
         and interest of the Seller in such Mortgage Loan to the Purchaser.

                           (xii) First Lien. Based on the related policy of
         title insurance (or pro forma or specimen policy or "marked-up"
         commitment for title insurance), the related Mortgage is a legal, valid
         and enforceable first lien on the related Mortgaged Property (including
         all buildings and improvements on such Mortgaged Property and all
         installations and mechanical, electrical, plumbing, heating and air
         conditioning systems located in or annexed to such buildings, and all
         additions, alterations and replacements made at any time prior to the
         closing date of such Mortgage Loan with respect to the foregoing, but
         excluding any related personal property) which Mortgaged Property is
         free and clear of all liens and encumbrances having priority over or
         equal to the first lien of such Mortgage, except for (A) the lien of
         current real estate taxes and special assessments not yet delinquent or
         accruing interest or penalties, (B) covenants, conditions and
         restrictions, rights of way, easements and other matters of public
         record as of the date of recording of such Mortgage which do not
         materially and adversely (1) affect the value of such Mortgaged
         Property as security for such Mortgage Loan, or (2) interfere with the
         related Borrower's ability to make required interest and principal
         payments or to make use of such Mortgaged Property for the intended
         purposes therefor, (C) leases and subleases pertaining to such
         Mortgaged Property which the Seller did not require to be subordinated
         to the lien of such Mortgage; provided that such leases and subleases,
         if any, are with entities which are not affiliated with the Seller, and
         (D) other matters which do not, individually or in the aggregate,
         materially and adversely (1) affect the value of such Mortgaged
         Property as security for such Mortgage Loan, or (2) interfere with the
         related Borrower's ability to make required principal and interest
         payments or to make use of such Mortgaged Property for the intended
         purposes therefor.

                           (xiii) No Modification, Release or Satisfaction.
         Except by a written instrument which has been delivered to the
         Purchaser or its designee as a part of the related Mortgage File, (A)
         neither the related Note nor the related Mortgage (including any
         amendments or supplements thereto included in the related Mortgage
         File) has been impaired, waived, modified, altered, satisfied, canceled
         or subordinated or rescinded, (B) the related Mortgaged Property has
         not been released from the lien of such Mortgage and (C) the related
         Borrower has not been released from its obligations under such
         Mortgage, in whole or in any part, in each such event in a manner which
         would materially interfere with the benefits of the security intended
         to be provided by such Mortgage.

                                       11
<PAGE>

                           (xiv) Defeasance. A Mortgage Loan which permits
         defeasance provides that, after the applicable Defeasance Lockout
         Period, the related Borrower may obtain the release of all or a portion
         of the related Mortgaged Property from the lien of the related Mortgage
         upon the pledge to the Trustee of non-callable U.S. Treasury or other
         non-callable U.S. government obligations that provide for payments on
         or prior to all successive payment dates to maturity (or, in the case
         of an ARD Loan, through the related Anticipated Repayment Date) in the
         amounts due on such dates and upon the satisfaction of certain other
         conditions. A Mortgage Loan containing a defeasance provision has a
         Defeasance Lockout Period of not less than two years after the Closing
         Date or includes other conditions precedent the satisfaction of which
         will ensure that the exercise of such a feature will not cause a REMIC
         to fail to be a REMIC. In certain cases, the Mortgage Loans require
         that a REMIC opinion be provided as a condition to exercise of any
         defeasance option, and the Mortgage or the other related Mortgage Loan
         Documents generally require the satisfaction of one or more of the
         following conditions prior to the defeasance of the related Mortgaged
         Property:

                                    (A) the related Borrower must provide
                  the mortgagee with a prior written notice of not less than 30
                  days;

                                    (B) the related Borrower must either
                  (i) deliver to the mortgagee or the servicer of the Mortgage
                  Loan, as the case may be, government obligations described
                  above in this Section 2(b)(xiv) or (ii) pay to the mortgagee
                  or the servicer of the Mortgage Loan, as the case may be, an
                  amount sufficient to purchase the government obligations
                  described above in this Section 2(b)(xiv);

                                    (C) the related Borrower must provide
                  a written confirmation from the Rating Agencies indicating
                  that such defeasance will not result in a reduction,
                  withdrawal or qualification of the respective ratings of any
                  outstanding Classes of Certificates;

                                    (D) the related Borrower must deliver
                  an officer's certificate to the effect that all of its
                  obligations with respect to the Mortgage Loan have been
                  satisfied and that the Mortgage Loan is not in default; and

                                    (E) the related Borrower must
                  undertake to provide such other documents or information as
                  the mortgagee may reasonably request in connection with such
                  defeasance.

                           (xv) No Delinquent Taxes or Assessments. All
         tax or governmental assessments, or installments thereof, which were
         due on or prior to the date of origination had been paid as of such
         date and the Seller knows of no tax or governmental assessment, or if
         payable in installments, any installment thereof, which became due and
         owing thereafter and prior to the Closing Date in respect of the
         related Mortgaged Property, which, if left unpaid, would be, or might
         become, a lien on such Mortgaged Property having priority over the
         related Mortgage which has become delinquent such that (A) such tax,
         assessment or installment has commenced to accrue interest or
         penalties, or (B)


                                       12
<PAGE>

         the applicable taxing authority may commence proceedings to collect
         such tax, assessment or installment, as applicable.

                           (xvi) Escrow or Reserve Deposits. As of the
         Closing Date: (A) the related Reserve Account(s), if any, contain all
         escrow deposits and other payments required by the terms of the related
         Mortgage Loan Documents (inclusive of any applicable grace or cure
         period) to be held by the Seller as of the Closing Date; and (B) the
         Seller is transferring all amounts on deposit in the related Reserve
         Account(s) on the Closing Date to the Purchaser or to the extent not
         being transferred to the Purchaser, all escrow deposits and other
         payments required under the related Note, the related Mortgage and any
         other related Mortgage Loan Documents have been applied in accordance
         with their intended purposes by the related mortgage loan originator,
         the related Mortgage Loan Seller or its agent.

                           (xvii) No Third Party Advances. The Seller has not,
         directly or indirectly, (A) advanced funds, (B) induced or solicited
         any payment from a Person other than the related Borrower, or (C) to
         the Seller's knowledge, received any payment other than from such
         Borrower, for the payment of any amount required under the related Note
         or the related Mortgage, except for interest accruing from the date of
         such Note or the date of disbursement of the proceeds of such Mortgage
         Loan, whichever is later, to the date which precedes by 30 days the
         first Due Date under such Note.

                           (xviii) No Condemnation or Damages. To the best of
         the Seller's knowledge, no proceedings for the total or partial
         condemnation of the related Mortgaged Property (A) have occurred since
         the date as of which the appraisal relied upon in the origination of
         such Mortgage Loan was prepared, or (B) are pending or threatened other
         than, in each such case, proceedings as to partial condemnation which
         do not materially and adversely affect the value of such Mortgaged
         Property as security for such Mortgage Loan. To the best of Seller's
         knowledge, the related Mortgaged Property is free of material damage.
         The related Mortgage requires that any related condemnation award be
         applied either to the restoration of the related Mortgaged Property or
         to the payment of the outstanding principal balance of or accrued
         interest on such Mortgage Loan.

                           (xix) No Mechanics' Liens. To the Seller's
         knowledge, the related Mortgaged Property (excluding any related
         personal property) (i) is free and clear of any mechanics' and
         materialmen's liens or liens in the nature thereof, and (ii) no rights
         are outstanding that, under applicable law, could give rise to any such
         liens, any of which liens are or may be prior to, or equal with, the
         lien of the related Mortgage, except, with respect to (i) and (ii)
         above, those which are insured against by the related lender's title
         insurance policy referred to in Section 2(b)(xxiii) below.

                           (xx) Title Survey: Improvements; Separate Tax
         Parcels. The Seller has delivered an as-built survey, a survey
         recertification, a site plan, a recorded plat or the like with respect
         to the related Mortgaged Property which satisfied, or the Seller
         otherwise satisfied, the requirements of the related title insurance
         company for deletion of the standard general exceptions for
         encroachments, boundary and other survey matters and



                                       13
<PAGE>

         for easements not shown by the public records from the related title
         insurance policy, except with respect to any related Mortgaged Property
         located in a jurisdiction (such as the State of Texas where survey
         title insurance coverage is prohibited by law) in which the exception
         for easements not shown by the public records could not be deleted and
         such standard general exception is customarily accepted by prudent
         commercial mortgage lenders in such jurisdiction. Except for
         encroachments and similar matters which are inconsequential, do not
         materially and adversely affect the value of such Mortgaged Property as
         security for such Mortgage Loan, or are insured against by the related
         lender's title insurance policy described in Section 2(b)(xxiii) below,
         surveys and/or title insurance obtained at the time of the origination
         of such Mortgage Loan indicated or insured that (A) none of the
         improvements which were included for the purpose of determining the
         Appraised Value of such Mortgaged Property in the related appraisal at
         the time of the origination of such Mortgage Loan lie outside the
         boundaries and building restriction lines of such Mortgaged Property,
         and (B) no improvements on adjoining properties encroach upon such
         Mortgaged Property. The related Mortgaged Property constitutes one or
         more complete separate tax lots or is subject to an endorsement under
         the related lender's title insurance policy.

                           (xxi) Title. The Seller has good title to and is
         the sole owner and beneficial holder of such Mortgage Loan. The Seller
         has full power, authority and legal right to sell and assign such
         Mortgage Loan hereunder, is the sole mortgagee or beneficiary of record
         under the related Mortgage and is transferring such Mortgage Loan to
         the Purchaser free and clear of any and all liens, encumbrances,
         participation interests, pledges, charges or security interests of any
         nature encumbering such Mortgage Loan.

                           (xxii) Compliance with Laws. To the best of the
         Seller's knowledge (based upon a letter or letters from governmental
         authorities, a legal opinion, an endorsement or endorsements to the
         related title insurance policy, a representation of the related
         Borrower at the time of origination of such Mortgage Loan or other
         information reasonably acceptable to the Seller at the time of its
         origination thereof), (A) no improvements located on or forming a part
         of the related Mortgaged Property are in violation of any applicable
         zoning and building laws or ordinances, (B) the related Mortgaged
         Property complies with all other laws and regulations pertaining to the
         use and occupancy thereof (excluding Environmental Laws which are
         addressed in Sections 2(b)(xxxiv) and 2(b)(xxxv) below) and all
         applicable insurance requirements, (C) such Borrower has obtained all
         inspections, licenses, permits, authorizations, and certificates
         necessary for such compliance, including, but not limited to,
         certificates of occupancy (if available), and (D) the Seller has not
         received notification from any governmental authority that such
         Mortgaged Property violates or does not comply with such laws or
         regulations or is being used, operated or occupied unlawfully or that
         such Borrower has failed to obtain such inspections, licenses, permits,
         authorizations, or certificates, except for such violation or
         non-compliance (1) which does not materially and adversely affect the
         value of such Mortgaged Property as security for such Mortgage Loan or
         the use for which such Mortgaged Property was intended at the time of
         origination of such Mortgage Loan, (2) which is specifically addressed
         by the appraiser in the determination of the related Appraised Value,
         or (3) for which a Reserve Account held for the Seller has been

                                       14
<PAGE>

         established in an amount sufficient to pay for the estimated costs to
         correct such violations or non-compliance.

                           (xxiii) Title Insurance. The lien of the related
         Mortgage is insured by an ALTA lender's title insurance policy or, if
         an ALTA lender's title insurance policy is unavailable, another
         state-approved form of lender's title insurance policy issued in an
         amount not less than the stated principal amount of such Mortgage Loan
         (after all advances of principal) insuring the Seller and its
         successors and assigns that the related Mortgage is a valid first lien
         on the related Mortgaged Property, subject only to exceptions described
         in Section 2(b)(xii) above (or, if such a title insurance policy has
         not yet been issued in respect of such Mortgage Loan, such a policy
         will be issued and is currently evidenced by a pro forma or specimen
         policy or by a "marked-up" commitment for title insurance which was
         furnished by the related title insurance company for purposes of
         closing such Mortgage Loan). The premium for such title insurance
         policy has been paid in full and such title insurance policy is (or,
         when issued, will be) in full force and effect, and upon endorsement
         and delivery of the related Note to the Purchaser and recording of the
         related Assignment of Mortgage in favor of the Purchaser in the
         applicable real estate records, such title insurance policy will inure
         to the benefit of the Purchaser. Such title insurance policy (A) does
         not contain the standard general exceptions for encroachments, boundary
         or other survey matters and for easements not shown by the public
         records, other than matters which do not materially and adversely (1)
         affect the value of the related Mortgaged Property as security for the
         Mortgage Loan, or (2) interfere with the related Borrower's ability to
         make required principal and interest payments or to make use of such
         Mortgaged Property for the intended purposes, and (B) only contains
         such exceptions for encroachments, boundary and other survey matters as
         are customarily accepted by prudent commercial mortgage lenders. The
         Seller and its agents have not taken, or failed to take, any action
         that would materially impair the coverage benefits of any such title
         insurance policy. The Seller has not made any claim under such title
         insurance policy.

                           (xxiv) Insurance Related to Mortgaged Property. All
         improvements on the related Mortgaged Property are insured by (A) a
         fire and extended perils insurance policy providing coverage on a full
         replacement cost basis in an amount not less than the lesser of (1) the
         full replacement cost of all improvements to such Mortgaged Property,
         and (2) the outstanding principal balance of such Mortgage Loan, but in
         any event in an amount sufficient to avoid the operation of any
         co-insurance provisions contained in such insurance policy, which
         policy contains a standard mortgagee clause naming the originator or
         the Seller and its successors as additional insureds; (B) an insurance
         policy providing business interruption or rental continuation coverage
         in an amount not less than the income anticipated from 12 months of
         operations of such Mortgaged Property; (C) a comprehensive general
         liability insurance policy in an amount not less than $1,000,000 per
         occurrence; and (D) if any material improvement on such Mortgaged
         Property is located in an area identified by the Federal Emergency
         Management Agency as having special flood hazards under the National
         Flood Insurance Act of 1968, as amended, a flood insurance policy
         providing coverage in an amount not less than the lesser of (1) the
         stated principal amount of the related Note, and (2) the maximum amount
         of insurance


                                       15
<PAGE>

         available under the Flood Disaster Protection Act of 1973, as amended.
         As of the Closing Date, the insurance premium for each such insurance
         policy shall have been paid or escrowed. Each such insurance policy
         contains a clause providing that it is not terminable and may not be
         reduced without 30 days' prior written notice to the mortgagee (except
         that, in the event of nonpayment of insurance premiums, each such
         insurance policy provides for termination upon not less than 10 days'
         prior written notice), and no such notice has been received by the
         Seller. With respect to each such insurance policy, the Seller has
         received a certificate of insurance or similar document dated within
         the last 12 months to the effect that such insurance policy is in full
         force and effect. The Seller has no knowledge of any action, omission,
         misrepresentation, negligence or fraud which would result in the
         failure of any such insurance policy. The related Mortgage Loan
         Documents require the related Borrower or a tenant of such Borrower to
         maintain each such insurance policy at its expense, but authorizes the
         mortgagee to maintain any such insurance policy at the related
         Borrower's expense upon such Borrower's or such tenant's failure to do
         so (subject to any applicable notice or cure periods). The related
         Mortgage and insurance policy require that any related insurance
         proceeds, in excess of a specified amount, will be applied either to
         the repair or restoration of all or part of the related Mortgaged
         Property or to the payment of the outstanding principal balance of or
         accrued interest on such Mortgage Loan.

                           (xxv) UCC Financing Statements. One or more
         Uniform Commercial Code financing statements covering all furniture,
         fixtures, equipment and other personal property (A) which are
         collateral under the related Mortgage or under a security or similar
         agreement executed and delivered in connection with such Mortgage Loan,
         and (B) in which a security interest can be perfected by the filing of
         Uniform Commercial Code financing statement(s) under applicable law
         have been filed or recorded (or have been sent for filing or recording)
         wherever necessary to perfect under applicable law a security interest
         in such furniture, fixtures, equipment and other personal property
         (including rights under leases and all agreements affecting the use,
         enjoyment or occupancy of all or any part of the Mortgaged Property and
         hotel room revenues).

                           (xxvi) Default, Breach and Acceleration. There is no
         material default, breach, violation or event of acceleration existing
         under the related loan agreement, related Note or the related Mortgage.
         The Seller has no knowledge of any event (other than failure to make
         payments due but not yet delinquent) which, with the passage of time or
         with notice and the expiration of any grace or cure period, would
         constitute a default, breach, violation or event of acceleration
         thereunder. The Seller has no knowledge that the related Borrower is a
         debtor in any state or federal bankruptcy or insolvency proceeding.

                           (xxvii) Customary Provisions. The related Note and
         the related Mortgage, together with applicable state law, contain
         customary and enforceable provisions such as to render the rights and
         remedies of the holder thereof adequate for the practical realization
         against the related Mortgaged Property of the benefits of the security,
         including, but not limited to, judicial or, if applicable, non-judicial
         foreclosure.

                                       16
<PAGE>

                           (xxviii) Access Routes. (A) Surveys, title insurance
         reports, the title insurance policy or other relevant documents
         contained in the related Mortgage File indicate that at the time of
         origination of such Mortgage Loan the related Borrower had sufficient
         rights with respect to amenities, ingress and egress and similar
         matters identified in the appraisal of the related Mortgaged Property
         as being critical to the Appraised Value thereof, and (B) such
         Mortgaged Property was receiving services from public or private water,
         sewer and other utilities that were adequate as of the date that the
         Mortgage Loan was originated, and none of such services is subject to
         revocation as a result of a foreclosure or change in ownership of an
         adjacent property.

                           (xxix) Mortgage Loans Secured by Ground Lease but Not
         Fee Interest. With respect to each Mortgage Loan that is secured in
         whole or in part by the interest of the related Borrower as lessee
         under a ground lease of all or a portion of the related Mortgaged
         Property (a "Ground Lease"), but the related fee interest in the
         portion of such Mortgaged Property covered by such Ground Lease (the
         "Fee Interest") is not subject or subordinate to the lien of the
         related Mortgage, the Seller hereby represents and warrants that:

                                    (A) as of the date of the closing of
                  such Mortgage Loan, such Ground Lease is in full force and
                  effect, and such Ground Lease or a memorandum thereof has been
                  duly recorded in the applicable real estate records and (1)
                  such Ground Lease (or the related estoppel letter or lender
                  protection agreement between the Seller and related lessor)
                  does not prohibit the interest of the related lessee
                  thereunder from being encumbered by the related Mortgage and
                  does not restrict the use of the related Mortgaged Property of
                  such lessee in a manner that would interfere with the related
                  Borrower's ability to make required principal and interest
                  payments or to make use of such Mortgaged Property for the
                  intended purposes, or a separate written agreement permitting
                  such encumbrance has been obtained, and (2) there have been no
                  material changes in the terms of such Ground Lease that would
                  be binding on the mortgagee as successor to the lessee except
                  as set forth in written instruments which are part of the
                  related Mortgage File;

                                    (B) based on the related policy of
                  title insurance, the related lessee's leasehold interest in
                  the portion of the related Mortgaged Property covered by such
                  Ground Lease is not subject to any liens or encumbrances
                  securing indebtedness which are superior to, or of equal
                  priority with, the related Mortgage, except for liens of
                  current real estate taxes and special assessments not yet
                  delinquent or accruing interest or penalties;

                                    (C) the related lessee's interest in
                  such Ground Lease may be transferred to the Purchaser and its
                  successors and assigns through a foreclosure of the related
                  Mortgage or conveyance in lieu of foreclosure and, thereafter,
                  may be transferred to another Person by the related mortgagee
                  and its successors and assigns, upon notice to, but without
                  the consent of, the related lessor (or, if any such consent is
                  required, either (1) it has been obtained prior to the Closing
                  Date,



                                       17
<PAGE>

                  or (2) it may not be unreasonably withheld) provided that such
                  Ground Lease has not been terminated and all amounts owed
                  thereunder have been paid;

                                    (D) the related lessor is required to
                  give notice of any default under such Ground Lease by the
                  related lessee to the mortgagee either under the terms of such
                  Ground Lease or under the terms of a separate estoppel letter
                  or written agreement;

                                    (E) the related mortgagee is entitled,
                  under the terms of such Ground Lease or a separate estoppel
                  letter or written agreement, to receive notice of any default
                  by the related lessee under such Ground Lease, and after any
                  such notice, is entitled to not less than the time provided to
                  the related lessee under such Ground Lease to cure such
                  default, which is curable during such period before the lessor
                  may terminate the Ground Lease; all rights of the related
                  lessee under the Ground Lease may be exercised by or on behalf
                  of the mortgagee;

                                    (F) the currently effective term of
                  such Ground Lease (excluding any extension or renewal which is
                  not binding on the lessor thereunder) extends not less than 10
                  years beyond the Maturity Date of such Mortgage Loan;

                                    (G) such Ground Lease does not impose
                  any restrictions on subletting which the Seller considered to
                  be commercially unreasonable at the time of its origination or
                  purchase of such Mortgage Loan or that a prudent commercial
                  mortgage lender would have considered unreasonable at such
                  date;

                                    (H) to the Seller's knowledge as of
                  the Closing Date, (1) no event of default has occurred under
                  such Ground Lease and (2) no event has occurred which, with
                  the passage of time, the giving of notice or both (other than
                  rental or other payments being due, but not yet delinquent),
                  would result in a default or an event of default under the
                  terms of such Ground Lease;

                                    (I) the related lessor has agreed in a
                  writing included in the related Mortgage File that such Ground
                  Lease may not be amended, modified, cancelled or terminated
                  without the prior written consent of the Seller or the
                  mortgagee and that any such action without such consent is not
                  binding upon the mortgagee, its successors and assigns. Unless
                  the mortgagee fails to cure a default of the lessee under the
                  Ground Lease following notice thereof from the lessor as set
                  forth in (E) above, the lessor is required to enter into a new
                  ground lease upon termination of such Ground Lease for any
                  reason (including, without limitation, rejection of such
                  Ground Lease in a bankruptcy proceeding);

                                    (J) under the terms of such Ground
                  Lease and the related Mortgage, taken together, any related
                  insurance proceeds or condemnation award (other than in
                  respect of a total or substantially total loss or taking) will
                  be applied either to (1) the repair or restoration of all or
                  part of the related Mortgaged


                                       18
<PAGE>

                  Property covered by such Ground Lease, with the mortgagee or a
                  trustee appointed by it having the right to hold and disburse
                  such proceeds as such repair or restoration progresses (except
                  where such Mortgage Loan provides that the related Borrower or
                  its agent may hold and disburse such proceeds with respect to
                  any loss or taking less than a stipulated amount not greater
                  than $50,000), or (2) the payment of the outstanding principal
                  balance of and accrued interest on such Mortgage Loan; and

                                    (K) there are no existing mortgages on
                  the Fee Interest which can be foreclosed upon that are not
                  subject to the Ground Lease, and the provisions of the Ground
                  Lease and/or other documents related thereto and included as
                  part of the related Mortgage File preclude the creation of any
                  future mortgage on the Fee Interest that can be foreclosed
                  upon not subject to the Ground Lease.

                           (xxx) Deed of Trust. With respect to any related
         Mortgage that is a deed of trust or trust deed, a trustee, duly
         qualified under applicable law to serve as such, has either been
         properly designated and currently so serves or may be substituted in
         accordance with applicable law. Except in connection with (A) a
         trustee's sale after default by the related Borrower or (B) the release
         of the related Mortgaged Property following the payment of the related
         Mortgage Loan in full, no fees or expenses are payable by the Seller or
         the Purchaser to such trustee.

                           (xxxi) Cross-Security. The related Mortgaged Property
         is not collateral or security for the payment or performance of (A) any
         other obligations owed to the originator of such Mortgage Loan or the
         Seller other than another Mortgage Loan being sold, transferred and
         assigned by the Seller under this Agreement, or (B) to the Seller's
         knowledge, any other obligations owed to any Person other than the
         Seller. The related Note is not secured by any property other than a
         Mortgaged Property.

                           (xxxii) Assignment of Leases, Rents and Profits.
         Unless the related Mortgaged Property is occupied by the related
         Borrower, the related Mortgage Loan Documents contain the provisions of
         an Assignment of Leases, Rents and Profits or include a separate
         Assignment of Leases, Rents and Profits or assignment of Assignment of
         Leases, Rents and Profits. Any related Assignment of Leases, Rents and
         Profits incorporated within the related Mortgage or set forth in a
         separate Mortgage Loan Document creates on recordation (with the same
         priority as the related Mortgage) a valid assignment of, or security
         interest in, the right to receive all payments due under the related
         leases, if any.

                           (xxxiii) REMIC. (A) Such Mortgage Loan is principally
         secured by an interest in real property and either (1) the fair market
         value of such real property was at least equal to 80% of the adjusted
         issue price of such Mortgage Loan on the date of origination of such
         Mortgage Loan or, if such Mortgage Loan has been "significantly
         modified" within the meaning of Section 1001 of the Code, on the date
         of such modification (unless such modification may be disregarded under
         Treas. Reg. Sec.


                                       19
<PAGE>

         1.860G-2(b)(3)), or (2) substantially all of the proceeds of such
         Mortgage Loan were used to acquire or improve or protect an interest in
         real property that, at origination of such Mortgage Loan, was the only
         security for such Mortgage Loan; (B) such Mortgage Loan contains no
         equity participation by the Seller, and neither the related Note nor
         the related Mortgage provides for any contingent or additional interest
         in the form of participation in the cash flow or proceeds realized on
         disposition of the related Mortgaged Property; and (C) such Mortgage
         Loan is a "qualified mortgage" as defined in, and for purposes of,
         Section 860G(3)(A) of the Code and provides for the payments of
         interest at a fixed rate or at a rate described in Treas. Reg. Sec.
         1.860G-1(a)(3).

                           (xxxiv) Environmental Site Assessments. Environmental
         Site Assessments (collectively, the "ESAs"), transaction screen
         assessments, studies or updates prepared or obtained in connection with
         the origination of such Mortgage Loan identified no material adverse
         environmental conditions or circumstances anticipated to require any
         material expenditure with respect to any Mortgaged Property, except
         for: (A) those cases where such conditions or circumstances were
         investigated further and, based upon such additional investigation, a
         qualified environmental consultant recommended no further investigation
         or remediation; (B) those cases in which an operations and maintenance
         plan was recommended by the environmental consultant and such plan was
         obtained or an escrow reserve established to cover the estimated costs
         of obtaining such plan; (C) those conditions in which soil or
         groundwater contamination was suspected or identified and either (1)
         such condition or circumstance was remediated or abated prior to the
         date of closing of the related Mortgage Loan, (2) a "no further action"
         letter was obtained from the applicable regulatory authority, or (3)
         either an environmental insurance policy was obtained, a letter of
         credit provided, an escrow reserve account established, or an indemnity
         from the responsible party was obtained, to cover the estimated costs
         of any required investigation, testing, monitoring or remediation; or
         (D) those cases in which (1) a leaking underground storage tank or
         groundwater contamination was identified to be located on or to have
         originated from an offsite property, (2) a responsible party has been
         identified under applicable law, and (3) either such condition is not
         known to have affected the Mortgaged Property or the responsible party
         has either received a "no further action" letter from the applicable
         regulatory agency, established a remediation fund, or provided a
         guaranty or indemnity to the related Borrower.

                           (xxxv) Notice of Environmental Problem. Other than
         with respect to any conditions identified in the ESAs, transaction
         screen assessments, studies or updates referred to in Section
         2(b)(xxxiv) above, the Seller: (A) has not received actual notice from
         any federal, state or other governmental authority of (1) any failure
         of the related Mortgaged Property to comply with any applicable
         Environmental Laws, or (2) any known or threatened release of Hazardous
         Materials on or from such Mortgaged Property in violation of any
         applicable Environmental Laws; (B) has not received actual notice from
         the related Borrower that (1) such Borrower has received any such
         notice from any such governmental authority, (2) such Mortgaged
         Property fails to comply with any applicable Environmental Laws, or (3)
         such Borrower has received actual notice that there is any known or
         threatened release of Hazardous Materials on or from such Mortgaged
         Property in violation of any applicable Environmental Laws; or (C) has
         no



                                       20
<PAGE>

         actual knowledge that (1) the related Mortgaged Property fails to
         materially comply with any applicable Environmental Laws or (2) there
         has been any known or threatened release of Hazardous Materials on or
         from such Mortgaged Property where such release falls outside the
         exceptions (A) through (D) of Section 2(b)(xxxiv) above.

                           (xxxvi) Recourse. The related Mortgage Loan Documents
         contain standard provisions providing for recourse against the related
         Borrower or a principal of such Borrower for damages sustained in
         connection with the Borrower's fraud, material misrepresentation or
         misappropriation of any tenant security deposits, rent, insurance
         proceeds or condemnation proceeds. The related Mortgage Loan Documents
         contain provisions pursuant to which the related Borrower or a
         principal of such Borrower has agreed to indemnify the mortgagee for
         damages resulting from violations of any applicable Environmental Laws.

                           (xxxvii) Environmental Compliance. Each Mortgage
         Loan contains either a representation, warranty or covenant that the
         related Borrower will not use, cause or permit to exist on the related
         Mortgaged Property any Hazardous Materials in violation of any
         applicable Environmental Laws or an indemnity with respect to any such
         violation in favor of the Seller.

                           (xxxviii) Inspection The Seller or originator has
         inspected the related Mortgaged Property or caused such Mortgaged
         Property to be inspected within the 12 months preceding the Closing
         Date.

                           (xxxix) Subordinate Debt. Except as has been
         disclosed in the Mortgage Loan Characteristics Schedule, the related
         Mortgage contains a provision for the acceleration of the payment of
         the unpaid principal balance of such Mortgage Loan in the event that
         the related Borrower encumbers the related Mortgaged Property without
         the prior written consent of the mortgagee thereunder.

                           (xl) Common Ownership. To Seller's knowledge,
         no two properties securing Mortgage Loans are directly or indirectly
         under common ownership except to the extent that such common ownership
         and the ownership structure have been specifically disclosed in the
         Mortgage Loan Characteristics Schedule and Annex A and Annex C to the
         Prospectus Supplement.

                           (xli) Operating or Financial Statement. The
         related Mortgage Loan Documents require the related Borrower to furnish
         to the mortgagee at least annually an operating statement with respect
         to the related Mortgaged Property or, in the case of a
         borrower-occupied Mortgaged Property, a financial statement with
         respect to the related Borrower.

                           (xlii) Litigation. To the best of the Seller's
         knowledge as of the date of origination or purchase of such Mortgage
         Loan, and to the Seller's knowledge thereafter, there is no pending
         action, suit, proceeding, arbitration or governmental investigation
         with respect to the related Borrower or Mortgaged Property which if
         determined


                                       21
<PAGE>

         adversely to the related Borrower would have a material adverse effect
         on the value of the related Mortgaged Property or such Borrower's
         ability to continue to perform its obligations under such Mortgage
         Loan.

                           (xliii) Assisted Living Loans and Nursing Home Loans.
         If the Mortgage Loan is secured in whole or in part by a Mortgage on a
         Mortgaged Property operated as a Facility, based upon due diligence
         performed in the origination of the related Mortgage Loan, and to its
         knowledge as of the date hereof:

                                    (A) All governmental licenses,
                  permits, regulatory agreements or other approvals or
                  agreements necessary or desirable for the use and operation of
                  the Facility as intended, including, without limitation, a
                  valid certificate of need or similar certificate, license, or
                  approval issued by the applicable department of health for the
                  requisite number of beds, and approved provider status in any
                  approved provider payment program, were, as of the related
                  date of origination, held by the related Mortgagor or the
                  operator of the Facility and were in full force and effect;
                  and

                                    (B) In connection with the most recent
                  governmental inspection of the Facility (a) the Facility had
                  not received a "Level A" (or equivalent) violation that has
                  not been cured to the satisfaction of the applicable
                  governmental agency, (b) no statement of charges or
                  deficiencies had been made or penalty enforcement action has
                  been undertaken against the Facility, its operator or the
                  Mortgagor or against any officer, director or stockholder of
                  such operator or the Mortgagor by such governmental agency,
                  (c) there were no violations that threatened the Facility's,
                  the operator's or the Mortgagor's certification for
                  participation in Medicare or Medicaid or any other third-party
                  payor program, (d) to the Seller's knowledge, the Mortgagor
                  and Facility comply with all federal, state and local laws,
                  regulations, quality and safety standards, accreditation
                  standards and requirements of the applicable state department
                  of health and (e) there was no threatened or pending
                  revocation, suspension, termination, probation, restriction,
                  limitation, or nonrenewal affecting the Mortgagor, such
                  operator or the Facility or any participation or provider
                  agreement with any third-party payor to which the Mortgagor or
                  such operator is subject.

                           (xliv) ARD Loans. With respect to each Mortgage Loan
         that is an ARD Loan, it commenced amortizing on its initial scheduled
         Due Date (or, in the case of certain interest-only Mortgage Loans, as
         otherwise set forth in the related Notes) and provides that: (A) the
         spread used in calculating its Mortgage Rate will increase by no more
         than five percent (5%) in connection with the passage of its
         Anticipated Repayment Date; (B) its Anticipated Repayment Date is of
         the term specified in the Mortgage Loan Characteristics Schedule and
         the Additional Loan Characteristics Schedule following the origination
         of such Mortgage Loan; (C) no later than the related Anticipated
         Repayment Date, if it has not previously done so, the related Borrower
         is required to enter into a "lockbox agreement" whereby all revenue
         from the related Mortgaged Property shall be deposited directly into a
         designated account controlled by the Servicer; and (D) any cash


                                       22
<PAGE>

         flow from the related Mortgaged Property that is applied to amortize
         such Mortgage Loan following its Anticipated Repayment Date shall, to
         the extent such net cash flow is in excess of the Monthly Payment
         payable therefrom, be net of budgeted and discretionary (Servicer
         approved) capital expenditures.

                           (xlv) Due-on-Sale. The related Mortgage contains
         a "due-on-sale" clause that provides for the acceleration of the
         payment of the unpaid principal balance of such Mortgage Loan if,
         without the prior written consent of the mortgagee, the related
         Mortgaged Property subject to such Mortgage is directly or indirectly
         transferred or sold; provided that certain of the Mortgages permit (A)
         changes in ownership between existing partners and members, (B)
         transfers to family members (or trusts for the benefit of family
         members), affiliated companies and certain specified individuals and
         entities, (C) issuance by the related borrower of new partnership or
         membership interests, (D) certain other changes in ownership for estate
         planning purposes, or (E) certain other transfers similar in nature to
         the foregoing.

                           (xlvi) Loan Origination; Loan Underwriting. Each
         Mortgage Loan was originated by the related Mortgage Loan Seller, an
         affiliate of the related Mortgage Loan Seller or an originator approved
         by the related Mortgage Loan Seller, or was purchased by the related
         Mortgage Loan Seller, and each Mortgage Loan substantially complied
         with all of the terms, conditions and requirements of the related
         Seller's underwriting standards in effect at the time of its
         origination or purchase of such Mortgage Loan, subject to such
         exceptions as the related Mortgage Loan Seller approved.

                  (c) Each representation and warranty of the Seller set
forth in Section 2(a) or 2(b) of this Agreement, to the extent related to the
enforceability of any instrument, agreement or other document or as to offsets,
defenses, counterclaims or rights of rescission related to such enforceability
is qualified to the extent that (i) enforcement may be limited (A) by
bankruptcy, insolvency, reorganization or other similar laws affecting the
enforcement of creditors' rights generally, (B) by general principles of equity
(regardless of whether such enforcement is considered in a proceeding in equity
or at law), and (C) by any applicable anti-deficiency law or statute; and (ii)
such instrument, agreement or other document may contain certain provisions
which may be unenforceable in accordance with their terms, in whole or in part,
but the unenforceability of such provisions will not (subject to the
qualification in clause (i), above) (A) cause the related Note or the related
Mortgage to be void, (B) invalidate the related Borrower's obligation to pay
interest at the stated interest rate of such Note on, and repay the principal
of, the related Mortgage Loan in accordance with the payment terms of such Note,
such Mortgage and other written agreements delivered to the Seller in connection
therewith, (C) invalidate the obligation of any related guarantor to pay
guaranteed obligations with respect to interest at the stated interest rate of
such Note on, and the principal of, such Mortgage Loan in accordance with the
payment terms of such guarantor's written guaranty, (D) impair the mortgagee's
right to accelerate and demand payment of interest at the stated interest rate
of such Note on, and principal of, such Mortgage Loan upon the occurrence of a
legally enforceable default, or (E) impair the mortgagee's right to realize
against the related Mortgaged Property by judicial or, if applicable,
non-judicial foreclosure.

                                       23
<PAGE>

                  (d) The Seller agrees that it shall, at the request of
the Purchaser in connection with the consummation of the Securitization
Transaction, deliver to the Purchaser (i) certified copies of the charter,
by-laws and a certificate of good standing dated as of a recent date of the
Seller and (ii) an officer's certificate of the Seller to the effect that each
of the representations and warranties of the Seller contained in Section 2 of
this Agreement is true and correct in all material respects as of the Closing
Date, except to the extent that such representation and warranty specifically
relates to an earlier date, in which case such representation was true and
correct in all material respects as of such earlier date.

                  (e) The Purchaser hereby represents and warrants to the
Seller as of the Closing Date that:

                           (i) Due Organization; Qualification. It is a
         corporation duly organized, validly existing and in good standing under
         the laws of the State of Delaware, and is in compliance with the laws
         of each State in which any Mortgaged Property is located to the extent
         necessary to perform its duties and obligations under this Agreement.

                           (ii) Authority. It has the full power,
         authority and legal right to execute and deliver this Agreement (and
         all agreements executed and delivered by it in connection herewith) and
         to perform all transactions contemplated by this Agreement (and all
         agreements executed and delivered by it in connection herewith). It has
         duly authorized the execution, delivery and performance of this
         Agreement (and all agreements executed and delivered by it in
         connection herewith), and has duly executed and delivered this
         Agreement (and all agreements executed and delivered by it in
         connection herewith). This Agreement (and each agreement executed and
         delivered by it in connection herewith), assuming due authorization,
         execution and delivery by each other party hereto (and thereto),
         constitutes its legal, valid and binding obligation enforceable in
         accordance with its terms, except as such enforcement may be limited by
         bankruptcy, insolvency, reorganization or other similar laws affecting
         the enforcement of creditors' rights generally, by general principles
         of equity and by any applicable anti-deficiency laws (regardless of
         whether such enforcement is considered in a proceeding in equity or at
         law).

                           (iii) Solvency. It is solvent and the execution,
         delivery and performance of this Agreement (A) will not cause it to
         become insolvent, and (B) is not intended by it to hinder, delay or
         defraud any of its creditors.

                  3. Remedies for Breach of Certain Representations and
Warranties.

                  (a) It is understood and agreed that the representations and
warranties set forth in this Agreement or contained in the certificates of
officers of the Seller or the Purchaser submitted pursuant hereto shall survive
the sale of the Mortgage Loans to the Purchaser and shall inure to the benefit
of the Purchaser and the Trustee (for the benefit of the Certificateholders) as
the transferee of the Purchaser, notwithstanding (i) any restrictive or
qualified endorsement on any Note, Assignment of Mortgage, Assignment of Leases,
Rents and Profits or reassignment of


                                       24
<PAGE>

Assignment of Leases, Rents and Profits, (ii) any termination of this Agreement,
or (iii) the examination by any Person of, or failure by any Person to examine,
any Mortgage File.

                  (b) Upon the discovery by the Seller or the Purchaser
that (i) a document required to be delivered pursuant to Section 1(c) of this
Agreement in connection with any Mortgage Loan has not been executed or received
or has not been recorded or filed (if required) within the time required for
delivery of such document, appears not to be what it purports to be or has been
torn, mutilated or otherwise defaced (such Mortgage Loan, a "Defective Document
Mortgage Loan") or (ii) a breach of any of the foregoing representations and
warranties set forth in Section 2(b) or a default in the performance of any of
the covenants or other obligations of the Seller under this Agreement has
occurred (a "Breach") which, in the case of either clause (i) or (ii),
materially and adversely affects the interest of the owners of one or more
Mortgage Loans, who may include Certificateholders, the party discovering (x)
that a Mortgage Loan is a Defective Document Mortgage Loan, or (y) the existence
of a Breach (any such Mortgage Loan as described in the preceding clause (x) or
so affected by a Breach as described in preceding clause (y), a "Defective
Mortgage Loan") shall give prompt written notice thereof to the other party and
to each Rating Agency. Within 85 days of its discovery or its receipt of notice
of any such Defective Mortgage Loan (including such notice given by the
Purchaser, the Trustee, the Servicer or any special servicer or custodian for
the Mortgage Loans), the Seller shall (i) promptly cure such defect or Breach in
all material respects, or (ii) repurchase the Defective Mortgage Loan or Loans
at the Repurchase Price for such Mortgage Loan or Loans in accordance with the
directions of the owners of such Defective Mortgage Loans; provided, however, if
such defect or Breach cannot be cured within such 85-day period, so long as the
Seller shall be actively and diligently attempting to cure such defect or
Breach, such 85-day period shall be extended for a reasonable period of time in
which to effect such cure, but in any event to a date not more than 180 days
from the earlier of the date of Seller's discovery or its receipt of notice of
any Defective Mortgage Loan, provided such Defective Mortgage Loan is
susceptible to such cure within such period of time; provided, further that no
such extension shall be applicable unless the Seller delivers to the Purchaser
(or its successor in interest) an officer's certificate describing the measures
being taken to cure such defect or Breach, stating that the Seller believes such
defect or Breach will be cured within such period. If any Mortgage Loan fails to
constitute a Qualified Mortgage by reason of defective or missing documentation
as described above or a breach of a representation, warranty, or covenant of the
Seller pursuant to this Agreement, the Seller shall correct such condition,
defect or breach or repurchase such Mortgage Loan at the Repurchase Price within
85 days of discovery of such failure and no extension of the 85-day period shall
apply. The Repurchase Price with respect to any Mortgage Loans repurchased by
the Seller shall be paid in accordance with the Pooling and Servicing Agreement.
It is understood and agreed that the obligations of the Seller set forth in this
Section 3(b) to cure or repurchase a Defective Mortgage Loan constitute the sole
remedies available to the Purchaser and its successors and assigns respecting a
breach of the representations and warranties of the Seller set forth in Section
2(b).

                  Upon any such repurchase of a Mortgage Loan by the Seller, the
Purchaser shall execute and deliver, or shall cause the owner of such Mortgage
Loan to execute and deliver, such instruments of sale, transfer or assignment
presented to it by the Seller, in each case without recourse, as shall be
necessary to vest in the Seller the legal and beneficial ownership of such



                                       25
<PAGE>

Mortgage Loan (including any property acquired in respect thereof or proceeds of
any insurance policy with respect thereto), and shall deliver, or shall cause
such owner to deliver, the related Mortgage File to the Seller or its designee
after receipt of the related Repurchase Price.

                  (c) Except as expressly set forth in Section 3(b), no
provision of this Agreement shall be interpreted as limiting (or otherwise be
deemed to limit) the right of the Purchaser, its successors or assigns to pursue
any remedies it may have under this Agreement, in equity or at law, in
connection with any breach by the Seller of any term hereof.

                  (d) The Seller hereby acknowledges the assignment by
the Purchaser to the Trustee, in its capacity as a trustee under the Pooling and
Servicing Agreement for the benefit of the Certificateholders, of the
representations and warranties contained in this Agreement and of the obligation
of the Seller to cure or repurchase any Defective Mortgage Loans pursuant to
this Section 3. The Trustee or its designee may enforce such obligation as
provided in Section 10 hereof.

                  4. Provision of Information. The Seller shall make
available to the Purchaser or its designees all relevant information reasonably
available to the Seller concerning the Mortgage Loans, the related Mortgaged
Properties and the related Borrowers and the Seller's business, properties and
operations, as the Purchaser may, in its sole discretion reasonably exercised,
determine is necessary in the marketing of the Certificates(including the
compliance with federal securities laws or state "Blue Sky" laws) (such
information shall be referred to as the "Requested Disclosure Information");
provided, however, that it is understood and agreed that the Requested
Disclosure Information shall not include information as of any date after the
Closing Date. As of the date such Requested Disclosure Information was made
available to the Purchaser or its designees, such Requested Disclosure
Information did not contain any untrue statement by the Seller or any Affiliate
thereof of any material fact or any omission of the Seller or any Affiliate
thereof of any information with respect to any Mortgage Loan, the related
Mortgaged Property or the related Borrower (or the Seller's business, properties
and operations) that is necessary to make such statements with respect to such
Mortgage Loan, the related Mortgaged Property or the related Borrower (or the
Seller's business, properties and operations), taken by themselves and only in
the context of the sale of the Mortgage Loans to the Purchaser, not misleading.
The Seller will, at such time upon making available such Requested Disclosure
Information, be deemed to represent that it does not know or have any reason to
know that the Requested Disclosure Information contains any untrue statement of
any material fact or any omission of the Seller or any Affiliate thereof of any
information with respect to any Mortgage Loan, the related Mortgaged Property or
the related Borrower (or the Seller's business, properties and operations) that
is necessary to make such statements with respect to such Mortgage Loan, the
related Mortgaged Property or the related Borrower (or the Seller's business,
properties and operations), taken by themselves and only in the context of the
sale of the Mortgage Loans to the Purchaser, not misleading. The Seller agrees
that so long as any Underwriter is required by applicable laws to deliver a
prospectus in connection with any sale of the Certificates, the Seller shall
notify the Purchaser or its designee immediately if any event shall occur or
condition shall exist as a result of which any of the Requested Disclosure
Information contains an untrue statement of a material fact or any omission of
any material fact by the Seller or any Affiliate thereof of any information with
respect to any Mortgage Loan, the related Mortgaged Property or


                                       26
<PAGE>

the related Borrower (or the Seller's business, properties and operations) that
is necessary to make the statements by Seller or any Affiliate with respect to
such Mortgage Loan, the related Mortgaged Property or the related Borrower (or
the Seller's business, properties and operations), taken by themselves and only
in the context of the sale of the Mortgage Loans to the Purchaser, not
misleading. The Seller understands that the Purchaser or its designee will use
the Requested Disclosure Information in preparing the Registration Statement
(including, insofar as they are required to be filed as part of the Registration
Statement, any Computational Materials), the Prospectus Supplement, the Private
Placement Memorandum and to otherwise sell the Certificates, and that the
Purchaser or its designee shall be entitled to rely on the true, correct and
complete nature of the Requested Disclosure Information and shall have no
obligation to independently verify any of such information furnished or to be
furnished by the Seller hereunder, provided that the Purchaser or its designee
has previously provided a copy of each of the documents referred to above in
this sentence to the Seller for the Seller's review and approval; and provided,
further, that the Seller shall not be required to provide information that
specifically relates to facts existing or events first occurring from and after
the Closing Date.

                  5. Indemnification.

                                       27
<PAGE>

                  (a) The Seller shall indemnify and hold harmless the
Purchaser, each Affiliate thereof, each Underwriter, each Placement Agent and
their respective officers and directors, and each person, if any, who "controls"
the Purchaser, any Underwriter or any Placement Agent, within the meaning of
Section 15 of the Securities Act or Section 20 of the Securities Exchange Act of
1934, as amended (the "Exchange Act") (collectively, for purposes hereof, the
"Indemnified Parties") against any and all losses, claims, damages, liabilities
or expenses (including, without limitation, the reasonable cost of investigating
and defending against any claims therefor and legal fees and disbursements
incurred in connection therewith except as otherwise provided below), joint or
several, which may be based upon the Securities Act, the Exchange Act or other
federal or state statutory law or regulation, at common law, by contractual
arrangement or otherwise, insofar as such losses, claims, damages, liabilities
or expenses arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Registration Statement, the
Prospectus Supplement, the Private Placement Memorandum or, insofar as they are
required to be filed as part of the Registration Statement, any Computational
Materials with respect to the Publicly Offered Certificates, or in any amendment
thereof or supplement thereto, or arise out of or are based upon the omission or
alleged omission (in the case of any Computational Materials, when read in
conjunction with the Prospectus and, in the case of the Private Placement
Memorandum, when read together with the other information specified therein as
being available for review by investors) to state therein a material fact
necessary to make the statements therein, in the light of the circumstances
under which they were made, not misleading, but only if and to the extent that
such untrue statement, alleged untrue statement, omission or alleged omission
was made in reliance upon (i) any Requested Disclosure Information furnished to
the Purchaser or its designee or any Underwriter or Placement Agent, directly or
indirectly, by the Seller or approved by the Seller and used in connection with
the preparation of the Prospectus Supplement, the Private Placement Memorandum
or any Computational Materials or (ii) any representations, warranties,
statements or covenants of the Seller contained in this Agreement or any
document or certificate delivered pursuant hereto (the foregoing items (i) and
(ii), collectively, the "Seller's Information"). This indemnity agreement will
be in addition to any liability the Seller may otherwise have.

                  In no case shall the Seller be liable with respect to any
claims made against any of the Indemnified Parties unless an Indemnified Party
shall have notified the Seller in writing of the nature of the claim within a
reasonable time after service of a summons or other first legal process that
shall have been served upon such Indemnified Party, but failure to notify the
Seller of any such claims shall not relieve the Seller from any liability which
it may have to any Indemnified Party otherwise than on account of the indemnity
agreement contained in this Section 5(a). The Seller will be entitled to
participate at its own expense in the defense or, if it so elects promptly after
receiving such notice from any Indemnified Party, to assume the defense of any
suit brought to enforce any such liability with legal counsel chosen by the
Seller and reasonably acceptable to the Indemnified Parties. In the event the
Seller elects to assume the defense of any such suit and retain such legal
counsel, any Indemnified Party that is a defendant in the suit may retain
additional legal counsel but shall bear the legal fees and disbursements of such
legal counsel unless (i) the Seller and such Indemnified Party shall have
mutually agreed to the retention of such legal counsel or (ii) the named parties
to any such proceeding (including any impleaded parties) include the Seller and
such Indemnified Party, and representation of both such

                                       28

<PAGE>

parties by the same legal counsel would be inappropriate due to actual or
potential differing interests between them. It is understood that the Seller
shall not, in connection with any proceeding or related proceedings in the same
jurisdiction, be liable for the legal fees and disbursements of more than one
legal counsel (in addition to any local counsel necessary to the conduct of
defense in such proceeding or proceedings) for all the Indemnified Parties and
that all such legal fees and disbursements shall be reimbursed by the Seller as
they are incurred. The Seller shall not be liable to indemnify any person for
any settlement of any claim effected without the Seller's consent, provided that
if any claim is settled with such consent or if there is a final judgment
against any Indemnified Party, the Seller agrees to indemnify the Indemnified
Parties from and against any losses, claims, damages, liabilities or expenses by
reason of such settlement or judgment. Notwithstanding the immediately preceding
sentence, if at any time an Indemnified Party shall have requested the Seller to
reimburse the Indemnified Party for fees and expenses of counsel retained in
accordance with the fourth sentence of this paragraph, the Seller agrees that it
shall be liable for any settlement of any claim effected without its consent if
(x) such settlement is entered into more than 60 days after the receipt by the
Seller of such request and (y) the Seller shall not have reimbursed such
Indemnified Party in accordance with such request prior to the date of such
settlement. The Seller shall not, without the prior written consent of any
Indemnified Party, effect any settlement of any pending or threatened proceeding
in respect of which such Indemnified Party is or could reasonably have been a
party and indemnity is or could have been sought hereunder by such Indemnified
Party unless such settlement includes an unconditional release of such
Indemnified Party from all liability relating to the claims that are the subject
matter of such proceeding.

                  (b) If the indemnification provided for in Section 5(a) above
is unavailable or insufficient to hold harmless an Indemnified Party in respect
of any losses, claims, damages, liabilities or expenses (or actions in respect
thereof) referred to therein, then the Seller shall contribute to the amount
paid or payable by such Indemnified Party as a result of such losses, claims,
damages, liabilities or expenses (or actions in respect thereof) in such
proportion as is appropriate to reflect the relative fault of the Seller on the
one hand and such Indemnified Party on the other in connection with the
statements or omissions which resulted in such losses, claims, damages,
liabilities or expenses (or actions in respect thereof), as well as any other
relevant equitable considerations. The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged omission to state a material fact
relates to information supplied by the Seller or by such Indemnified Party and
such party's relative intent, knowledge, access to information and opportunity
to correct or prevent such statement or omission. The parties hereto agree that
it would not be just and equitable if contribution were determined by pro rata
allocation or by any other method of allocation which does not take account of
the equitable considerations referred to above. The amount paid or payable by an
Indemnified Party as a result of the losses, claims, damages, liabilities or
expenses (or actions in respect thereof) referred to above shall be deemed to
include any legal fees and disbursements or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
claim, except where such Indemnified Party is required to bear such expenses
pursuant to this Section 5, which expenses the Seller shall pay as and when
incurred, at the request of such Indemnified Party, to the extent that the
Seller will be ultimately obligated to pay such expenses. No person guilty of

                                       29

<PAGE>

fraudulent misrepresentation (within the meaning of Section 11(f) of the
Securities Act) shall be entitled to contribution from any person who was not
guilty of such fraudulent misrepresentation.

                  (c) The indemnity and contribution provided for in this
Section 5 shall remain operative and in full force and effect irrespective of
(i) any termination of this Agreement, (ii) any investigation made by or on
behalf of the Purchaser or its designees, any Underwriter, any Placement Agent,
their respective officers and directors or any person who controls the Purchaser
or any Underwriter or Placement Agent, or by or on behalf of the Seller, its
directors and officers or any person who controls the Seller, or (iii) the
acceptance of and payment for any of the Certificates.

                  6. Opinion of Counsel. The Seller hereby covenants to
the Purchaser to deliver or cause to be delivered to the Purchaser in connection
with the Securitization Transaction (a) opinions of counsel for the Seller
(which may be rendered by the Seller's internal counsel) as to various corporate
matters in form satisfactory to the Purchaser and (b) opinions of counsel for
the Seller, in forms acceptable to the Purchaser, its counsel, any subsequent
purchaser of the Mortgage Loans or its counsel, and each Rating Agency, as to
such matters as shall be required for the assignment of ratings to the
Certificates or such other matters as reasonably requested by any subsequent
purchaser of the Mortgage Loans or its counsel or any Rating Agency (including,
without limitation, a "true sale" opinion) (it being agreed that such opinions
or appropriate reliance letters shall expressly provide that each Rating Agency,
each Placement Agent, each Underwriter, the Trustee and any fiscal agent shall
be entitled to rely on such opinions).

                  7. Cooperation. The Seller hereby agrees to furnish
any and all information, documents, certificates, letters or opinions with
respect to the Mortgage Loans reasonably requested by the Purchaser in order for
the Purchaser to perform any of its obligations or satisfy any of the conditions
on its part to be performed or satisfied pursuant to this Agreement or the
transactions contemplated by the Pooling and Servicing Agreement. The Seller
further agrees that, at the request of the Purchaser, the Seller shall use all
commercially reasonable efforts to obtain from the Borrowers of the Mortgage
Loans such current financial statements and other information as the Purchaser,
the Depositor or any Rating Agency may reasonably request in connection with the
transactions contemplated by this Agreement or the Pooling and Servicing
Agreement.

                  8. Costs and Expenses. The Seller agrees to pay to the
Purchaser its share (based on the ratio of the aggregate principal amount of the
Seller's Mortgage Loans to the aggregate principal amount of all Mortgage Loans
in the Securitization Transaction) of the transaction costs and expenses
incurred by the Purchaser with respect to the Securitization Transaction in
accordance with the Loan Seller Agreement.

                  9. Notices. All communications hereunder shall be in
writing and effective only upon receipt and, if sent to the Seller, will be
mailed, delivered or transmitted by facsimile and confirmed to it at the
following:

                                       30
<PAGE>

Clay Lebhar                              John Mulligan
Investment Banking                       Commercial Mortgage
Prudential Securities Incorporated       Prudential Securities Incorporated
One New York Plaza, 18th Floor           One New York Plaza, 15th Floor
New York, New York 10292-2018            New York, New York 10292-2015
Telecopy No.:  (212) 778-5099            Telecopy No.:  (212) 778-1905

David Rodgers                            Fred Robustelli, Esq.
Investment Banking                       Law Department
Prudential Securities Incorporated       Prudential Securities Incorporated
One New York Plaza, 18th Floor           One New York Plaza, 30th Floor
New York, New York 10292-2018            New York, New York 10292
Telecopy No.:  (212) 778-5099            Telecopy No.:  (212) 214-7938

If sent to the Purchaser, will be mailed, delivered or transmitted by facsimile
and confirmed to it at the following:

Peter Riemenschneider                    John Mulligan
Investment Banking                       Commercial Mortgage
Prudential Securities Incorporated       Prudential Securities Incorporated
One New York Plaza, 18th Floor           One New York Plaza, 15th Floor
New York, New York 10292-2018            New York, New York 10292-2015
Telecopy No.:  (212) 778-5099            Telecopy No.:  (212) 778-1905

David Rodgers                            Fred Robustelli, Esq.
Investment Banking                       Law Department
Prudential Securities Incorporated       Prudential Securities Incorporated
One New York Plaza, 18th Floor           One New York Plaza, 30th Floor
New York, New York 10292-2018            New York, New York 10292
Telecopy No.:  (212) 778-5099            Telecopy No.:  (212) 214-7938

If sent to the Rating Agencies, will be mailed, delivered or transmitted by
facsimile and confirmed to the respective Rating Agency at the following:

Joan Biro                                Nicholas Levidy
Standard & Poors                         Moody's Investors Service, Inc.
26 Broadway                              99 Church Street
New York, New York  10003                New York, New York  10007
Telecopy No.:  (212) 412-0539            Telecopy No.:  (212) 553-1350

or such other address as may hereafter be furnished to or by the other party or
any Rating Agency by like notice.

                  10. Trustee as Beneficiary. The representations,
warranties and agreements made by the Seller in this Agreement are made for the
benefit of the Depositor, the Trustee and the Certificateholders and may be
enforced by the Depositor and the Trustee to the same extent



                                       31
<PAGE>

that the Purchaser has rights against the Seller under this Agreement in respect
of the representations, warranties and agreements made by the Seller herein, and
all such representations and warranties shall survive delivery of the respective
Mortgage Loan Documents to any subsequent purchaser and to the Trustee and to
the Servicer.

                  11. Successors and Assigns. This Agreement will inure
to the benefit of and be binding upon the parties hereto and their respective
successors and assigns, and no other person will have any right or obligation
hereunder, other than as otherwise expressly provided herein.

                  12. Governing Law. This Agreement will be governed by
and construed in accordance with the substantive laws of the State of New York
(without regard to conflicts of laws principles), and the obligations, rights
and remedies of the parties hereunder shall be determined in accordance with
such laws.

                  13. Miscellaneous.

                  (a) Subject to Section 13(b) hereof, neither this
Agreement nor any term hereof may be amended, modified, waived, discharged or
terminated except by a writing signed by the party against whom enforcement of
such amendment, modification, waiver, discharge or termination is sought.

                  (b) In the event the Underwriting Agreement is
terminated pursuant to a failure of a condition precedent set forth therein,
this Agreement shall automatically terminate, and thereafter no party to this
Agreement shall have any further rights or obligations hereunder other than
pursuant to any provision which expressly provides that it survives the
termination of this Agreement.

                  (c) Subsequent to any Securitization Transaction, this
Agreement shall not be changed in any manner which would have a material adverse
effect on the Certificateholders without the prior written consent of the
Trustee. Prior to the execution of any amendment to this Agreement, the Trustee
shall be entitled to receive and rely conclusively upon an opinion of counsel at
the expense of the party requesting such amendment stating that the execution of
such amendment is authorized or permitted by this Agreement. The Trustee may,
but shall not be obligated to, consent to any amendment which affects the
Trustee's own rights, duties or immunities under this Agreement.

                  (d) This Agreement may be executed in any number of
counterparts, each of which shall, for all purposes, be deemed to be an original
and all of which shall together constitute but one and the same instrument.

                  (e) 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.

                                       32
<PAGE>

                  (f) This Agreement supersedes all prior or
contemporaneous agreements and understandings relating to the subject matter
hereof.

                  (g) It is the express intent of the parties hereto that
the conveyance contemplated by this Agreement be, and be treated for all
purposes as, a sale by the Seller of all the Seller's right, title and interest
in and to the Mortgage Loans. It is, further, not the intention of the parties
that such conveyance be deemed a pledge of the Mortgage Loans by the Seller to
secure a debt or other obligation of the Seller. However, in the event that,
notwithstanding the intent of the parties, the Mortgage Loans are held to
continue to be property of the Seller then (i) this Agreement shall also be
deemed to be a security agreement under applicable law; (ii) the transfer of the
Mortgage Loans provided for herein shall be deemed to be a grant by the Seller
to the Purchaser of a first priority security interest in all of the Seller's
right, title and interest in and to the Mortgage Loans and all amounts payable
to the holder 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; (iii) the possession by the
Purchaser or any successor thereto of the related 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 Purchaser's security interest pursuant to Section 9-305 of the
New York Uniform Commercial Code and the Uniform Commercial Code of any other
applicable jurisdiction; and (iv) 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 Purchaser or any successor thereto for the purpose of perfecting such
security interest under applicable law. Any assignment of the interest of the
Purchaser pursuant to any provision hereof shall also be deemed to be an
assignment of any security interest created hereby.

                  14. Third Party Beneficiary.

                  (a) The Underwriters and Placement Agents are intended third
party beneficiaries of the representations, warranties, covenants and
indemnities made by the Seller in Section 5 of this Agreement and, to the extent
they affect the rights of the Underwriters and Placement Agents as third party
beneficiaries under such Section 5, the covenants of the Seller made in the
other provisions of this Agreement. It is acknowledged that such
representations, warranties, covenants and indemnities of the Seller may be
enforced by the Underwriters and Placement Agents to the same extent as if they
were parties hereto.

                  (b) Each of the officers, directors, employees, controlling
persons and Affiliates of the Underwriters and Placement Agents is an intended
third party beneficiary of the representations, warranties, covenants and
indemnities of the Seller made in Section 5 of this Agreement and, to the extent
they affect the rights of such persons and entities as third party beneficiaries
under such Section 5, the covenants of the Seller made in the other provisions
of this Agreement. It is acknowledged that such representations, warranties,
covenants and indemnities of the Seller may be enforced by or on behalf of such
persons or entities against the Seller to the same extent as if any such person
or entity was a party hereto.


                                       33
<PAGE>




                            [Signatures on Next Page]



                                       34
<PAGE>

                  IN WITNESS WHEREOF, the Seller and the Purchaser have caused
this Agreement to be duly executed by their respective officers as of the day
and year first above written.

                                         PRUDENTIAL SECURITIES CREDIT CORP.



                                         By:
                                            ----------------------------------
                                            Name:
                                            ----------------------------------
                                            Title:
                                            ----------------------------------



                                         PRUDENTIAL SECURITIES SECURED
                                         FINANCING CORPORATION


                                         By:
                                            ----------------------------------
                                            Name:
                                            ----------------------------------
                                            Title:
                                            ----------------------------------







                                        1
<PAGE>


                                     ANNEX A

                     MORTGAGE LOAN CHARACTERISTICS SCHEDULE

                              [See Attached Pages]



                                    Annex A-1

<PAGE>

                                     ANNEX B

                              CERTAIN DEFINED TERMS

                  "Additional Loan Characteristics Schedule": As defined in the
Recitals.

                  "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 by" have meanings correlative to the foregoing.

                  "Agreement": As defined in the Preamble.

                  "Appraised Value": With respect to any Mortgaged Property, the
appraised value of such Mortgaged Property as determined by an appraisal thereof
made not more than one year prior to the origination date of the related
Mortgage Loan and reviewed by the Seller.

                  "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 by the Borrower, 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.

                  "Borrower": With respect to each Mortgage Loan, any obligor on
any related Note.

                  "Breach": As defined in Section 3(b).

                  "CERCLA": Comprehensive Environmental Response, Compensation
and Liability Act of 1980, as amended (42 U.S.C. ss.ss. 9601 et seq.).

                  "Certificateholders": As defined in the Recitals.

                  "Certificates": As defined in the Recitals.

                  "Closing Date.": As defined in Section 1(b).

                                   Annex B-1
<PAGE>

                  "Commission": Securities and Exchange Commission.

                  "Computational Materials": As defined in the no-action letter
dated May 20, 1994, issued by the Division of Corporation Finance of the
Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co.
Incorporated and Kidder Structured Asset Corporation and the no-action letter
dated May 27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Associates.

                 "Custodian": As defined in Section 1(d).

                 "Cut-off Date": As defined in Section 1(a).

                 "Defective Mortgage Loan": As defined in Section 3(b).

                 "Defective Document Mortgage Loan": As defined in Section 3(b).

                 "Depositor": As defined in the Recitals.

                 "Due Date": With respect to any Mortgage Loan, the date on
which scheduled payments are due on such Mortgage Loan (without regard to grace
periods), such day being for all Mortgage Loans the first day of each month.

                 "Environmental Law": Any environmental law, ordinance, rule,
regulation or order of a federal, state or local governmental authority,
including, without limitation, CERCLA, the Hazardous Material Transportation
Act, as amended (49 U.S.C. ss.ss. 1801 et seq.), the Resource Conservation and
Recovery Act, as amended (42 U.S.C. ss.ss. 6901 et seq.), the Federal Water
Pollution Control Act, as amended (33 U.S.C. ss.ss. 1251 et seq.), the Clean Air
Act, as amended (42 U.S.C. ss.ss. 7401 et seq.) and the regulations promulgated
pursuant thereto.

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

                 "Fee Interest": As defined in Section 2(b)(xxxi).

                 "Ground Lease": As defined in Section 2(b)(xxxi).

                 "Hazardous Materials": Any dangerous, toxic or hazardous
pollutants, chemicals, wastes, or substances, including, without limitation,
those so identified pursuant to CERCLA, or any other Environmental Laws now
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.

                 "Indemnified Parties": As defined in Section  5(a).

                                    Annex B-2
<PAGE>

                  "Legal Summary": With respect to any Mortgage Loan, the "Legal
Summary" prepared by the related Mortgage Loan Seller in connection with the
origination of such Mortgage Loan, substantially in the form of the sample Legal
Summary previously submitted to the Purchaser, with all blanks completed.

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

                  "Maturity Date": With respect to any Mortgage Loan, the
maturity date as set forth in the applicable Mortgage Loan Characteristics
Schedule.

                  "Moody's": Moody's Investors Service, Inc., and its successors
in interest.

                  "Mortgage File": As defined in Section 1(c).

                  "Mortgage Loan Characteristics Schedule": As defined in the
Recitals.

                  "Mortgage Loan Control #": With respect to any Mortgage Loan,
the "Control Number" assigned to such Mortgage Loan for purposes of the
Securitization Transaction as set forth on the applicable Mortgage Loan
Characteristics Schedule.

                  "Mortgage Loan Documents": Any and all documents contained in
the Mortgage File and the Servicing File.

                  "Mortgage Loans": As defined in the Recitals.

                  "Mortgage Loan Sellers": As defined in the Recitals.

                  "Mortgaged Property": The underlying property securing a
Mortgage Loan, consisting of a fee simple or leasehold estate in a parcel of
land improved by a commercial property, together with any personal property,
fixtures, leases and other property or rights pertaining thereto.

                  "Mortgage Rate": With respect to each Mortgage Loan, the
annual rate at which interest accrues on such Mortgage Loan (in the absence of a
default), as set forth in the applicable Mortgage Loan Characteristics Schedule.

                  "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 the related Borrower under such Mortgage Loan,
including any amendments or modifications, or any renewal or substitution notes,
as of such date.

                  "Originator": With respect to a Mortgage Loan, the originator
of such Mortgage Loan, as identified in the Mortgage Loan Characteristics
Schedule.

                                   Annex B-3
<PAGE>

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

                  "Placement Agents": As defined in the Recitals.

                  "Pooling and Servicing Agreement": As defined in the Recitals.

                  "Private Placement Memorandum": The Private Placement
Memorandum relating to the Privately Offered Certificates dated July __, 1999..

                  "Prospectus": The prospectus dated October 29, 1998, as
supplemented by a prospectus supplement to be dated on or about July __, 1999
(the "Prospectus Supplement"), relating to the Publicly Offered Certificates.

                  "PSI": As defined in the Recitals.

                  "Purchaser": As defined in the Preamble.

                  "Qualified Mortgage": A Mortgage Loan that is a "qualified
mortgage" within the meaning of 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.

                  "Rating Agency": Each of S&P or Moody's.

                  "Registration Statement": The registration statement No.
_________ filed by the Purchaser on Form S-3 and declared effective on ________,
1998.

                  "Requested Disclosure Information": As defined in Section 4.

                  "Reserve Accounts": As defined in Section 1(a)..

                  "S&P": Standard & Poor's Ratings Services.

                  "Securities Act": As defined in the Recitals.

                  "Securitization Transaction": As defined in the Recitals.

                  "Seller": As defined in the Preamble.

                  "Servicer": As defined in the Recitals.

                  "Special Servicer": As defined in the Recitals.

                  "Trustee": As defined in the Recitals.

                  "Trust Fund": As defined in the Recitals.

                                   Annex B-4
<PAGE>


                  "Underlying Mortgage Loan Purchase and Sale Agreement": As
defined in the Recitals.

                  "Underwriters": As defined in the Recitals.




                                   Annex B-5
<PAGE>

                                     ANNEX C

                                   DISCLOSURES



                                    Annex C-1


<PAGE>

                                                                     EXHIBIT G-2

                    MORTGAGE LOAN PURCHASE AND SALE AGREEMENT
                    -----------------------------------------

     THIS MORTGAGE LOAN PURCHASE AND SALE AGREEMENT (this "Agreement") dated
July 22, 1999, is between BRIDGER COMMERCIAL REALTY FINANCE LLC, a Missouri
limited liability company (the "Seller"), BRIDGER COMMERCIAL FUNDING LLC
("Bridger Funding"), a Missouri limited liability company, and PRUDENTIAL
SECURITIES CREDIT CORP., a Delaware corporation (the "Purchaser").

                              W I T N E S S E T H:
                              - - - - - - - - - -

     WHEREAS, the Seller originated or otherwise acquired certain fixed rate
mortgage loans;

     WHEREAS, the Seller, Bridger Funding, as an Affiliate of the Seller, the
Purchaser, and Prudential Securities Incorporated, an Affiliate of the Purchaser
("PSI"), are parties to that certain Mortgage Loan Securitization Agreement
dated as of June 10, 1997 (the "Securitization Agreement"), which contemplates,
among other things, the disposition of commercial mortgage loans through a whole
loan securitization transaction (the "Securitization Transaction");

     WHEREAS, in order to effect the Securitization Transaction, the Seller
desires to sell to Purchaser on the Closing Date (as hereinafter defined), and
the Purchaser desires to purchase from the Seller, certain mortgage loans
(collectively, the "Mortgage Loans"), all of which are described in, and set
forth in, the schedule attached hereto as Annex A (the "Mortgage Loan
Characteristics Schedule");

     WHEREAS, on the Closing Date the Purchaser intends to sell the Mortgage
Loans to Prudential Securities Secured Financing Corporation, an Affiliate of
the Purchaser (the "Depositor") which will deposit the Mortgage Loans in a trust
fund (the "Trust Fund"), the beneficial ownership of which will be evidenced by
the Commercial Mortgage Pass-Through Certificates, Series 1999-C2, Class A-1,
Class A-2, Class A-EC1, Class A-EC2, Class B, Class C, Class D, Class E, Class
F, Class G, Class H, Class J, Class K, Class L, Class M, Class N, Class O, Class
R-I and Class R-II (collectively, the "Certificates") issued to certain
purchasers of the Certificates (collectively, the "Certificateholders") pursuant
to the Pooling and Servicing Agreement dated as of July 1, 1999 (the "Pooling
and Servicing Agreement"), by and between the Depositor, National Realty Funding
L.C., as servicer (in such capacity, the "Servicer") and special servicer (in
such capacity, the "Special Servicer"), and The Chase Manhattan Bank, as trustee
(in such capacity, the "Trustee") (capitalized terms used herein and not defined
herein or in Annex B attached hereto shall have the respective meanings ascribed
to such terms in the Pooling and Servicing Agreement);

     WHEREAS, the Depositor intends to sell the Class A-1, Class A-2, Class B,
Class C, Class D, Class E and Class F Certificates (collectively, the "Publicly
Offered Certificates") registered under the Securities Act of 1933, as amended
(the "Securities Act") to PSI and Greenwich NatWest Limited, as agent for
National Westminster Bank Plc. ("GNL"), as

                                       1
<PAGE>

underwriters (in such capacities, the "Underwriters"), pursuant to an
Underwriting Agreement to be dated the date hereof (the "Underwriting
Agreement");

     WHEREAS, the Depositor intends to sell the Class A-EC1, Class A-EC2, Class
G, Class H, Class J, Class K, Class L, Class M, Class N, Class O, Class R-I and
Class R-II Certificates (the "Privately Offered Certificates") to PSI and GNL,
as placement agents (in such capacities, the "Placement Agents"), pursuant to a
Certificate Purchase Agreement to be dated on or about the date hereof (the
"Certificate Purchase Agreement"), as described in a Private Placement
Memorandum relating thereto, to be dated the date hereof (the "Private Placement
Memorandum");and

     WHEREAS, the Purchaser, in reliance on the representations, warranties and
covenants of the parties contained herein, has agreed to enter into and effect
the Securitization Transaction, on the terms and conditions set forth herein.

     NOW, THEREFORE, in consideration of the foregoing recitals, which are
incorporated into the operative provisions of this Agreement by this reference,
and for other good and valuable consideration, the receipt and adequacy of which
are hereby conclusively acknowledged, the parties hereto hereby agree as
follows:

     1. Purchase Proceeds; Purchase and Sale; Delivery of Mortgage Files.

     (a) On the Closing Date, the Seller hereby agrees to sell, transfer,
assign, set over and otherwise convey to the Purchaser, without recourse, and
the Purchaser agrees to purchase all of the Seller's right, title and interest
in and to the Mortgage Loans and the related mortgage loan documents
(collectively, the "Mortgage Loan Documents"), including, without limitation:
(i) all scheduled payments of interest and principal due on or with respect to
each Mortgage Loan after July 1, 1999 (the "Cut-off Date"); (ii) all other
payments of interest and principal received on or with respect to each Mortgage
Loan after the Cut-off Date, other than any such payments of interest or
principal which were allocable to a period on or prior to the Cut-off Date;
(iii) all of the Seller's right, title and interest in and to the proceeds of
any related title, hazard or other insurance policies received on or with
respect to any Mortgage Loan after the Cut-off Date; and (iv) all reserve
accounts and escrow accounts, if any, established pursuant to the related
Mortgage Loan Documents (collectively, the "Reserve Accounts"), and all of the
Seller's right, title and interest in and to the funds therein.

     (b) The Purchaser shall purchase the Mortgage Loans and the Mortgage Loan
Documents and pay the Seller an amount of the purchase proceeds determined in
accordance with that certain Loan Seller Agreement, dated May 24, 1999, between
the Seller, National Realty Finance L.C. and Greenwich Capital Financial
Products, Inc. ( the "Loan Seller Agreement") (the "Purchase Proceeds"). The
Purchase Proceeds shall be paid to the Seller by wire transfer in immediately
available funds on the date of the consummation of the Securitization
Transaction (the "Closing Date") (or by such other method as the Purchaser and
the Seller may agree), with such later adjustments as provided for in the Loan
Seller Agreement. The closing for the purchase and sale of the Mortgage Loans
shall take place at the offices of Latham & Watkins, 885 Third Avenue, New York,
New York 10022.


                                       2
<PAGE>

     (c) The Seller hereby agrees to deliver to the Purchaser or its designee,
within the respective time periods described below, the following documents or
instruments with respect to each Mortgage Loan:

     (i) the original of the related Note, endorsed by the Seller in blank or in
   the following form: "Pay to the order of The Chase Manhattan Bank, as
   Trustee, for the registered holders of Prudential Securities Secured
   Financing Corporation Commercial Mortgage Pass-Through Certificates, Series
   1999-C2, without recourse", which the Purchaser or its designee is authorized
   to complete and which Note and all endorsements thereof shall show a complete
   chain of endorsement from the Originator to the Seller;

     (ii) (a) the related original recorded Mortgage or a copy thereof certified
   by the related title insurance company, public recording office or closing
   agent to be in the form in which executed and submitted for recording, (b)
   the related original recorded Assignment of Mortgage from the Originator to
   the Seller, or a copy thereof certified by the related title insurance
   company, public recording office or closing agent to be in the form in which
   executed and submitted for recording, and (c) the related original Assignment
   of Mortgage executed by the Seller in blank, which the Purchaser or its
   designee is authorized to complete (and but for the insertion of the name of
   the assignee and any related recording information which is not yet available
   to the Seller, is in suitable form for recordation in the jurisdiction in
   which the related Mortgaged Property is located);

     (iii) (a) if the related security agreement is separate from the Mortgage,
   the original security agreement or a counterpart thereof, (b) if the security
   agreement is not assigned under the Assignments of Mortgage described in
   clause (ii) above, the related original assignment of such security agreement
   from the Originator to the Seller or a counterpart thereof, and (c) the
   related original assignment of such security agreement executed by the Seller
   in blank, which the Purchaser or its designee is authorized to complete;

     (iv) (a) a copy of each Form UCC-1 financing statement, if any, filed with
   respect to personal property constituting a part of the related Mortgaged
   Property, (b) a copy of each Form UCC-2 or UCC-3 assignment, if any, of such
   financing statement to the Seller from the Originator, and (c) a copy of each
   Form UCC-2 or UCC-3 assignment, if any, of such financing statement executed
   by the Seller in blank, which the Purchaser or its designee is authorized to
   complete (and but for the insertion of the name of the assignee and any
   related filing information which is not yet available to the Seller, is in
   suitable form for filing in the filing office in which such financing
   statement was filed);

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


                                       3
<PAGE>

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

     (vii) if any related Assignment of Leases, Rents and Profits is separate
   from the Mortgage, (a) the original recorded Assignment of Leases, Rents and
   Profits or a copy thereof certified by the related title insurance company,
   public recording office or closing agent to be in the form in which executed
   and submitted for recording, (b) the related original recorded reassignment
   of such instrument, if any, from the Originator to the Seller or a copy
   thereof certified by the related title insurance company, public recording
   office or closing agent to be in the form in which executed and submitted for
   recording, and (c) the related original reassignment of such instrument, if
   any, executed by the Seller in blank, which the Purchaser or its designee is
   authorized to complete (and but for the insertion of the name of the assignee
   and any related recording information which is not yet available to the
   Seller, is in suitable form for recordation in the jurisdiction in which the
   related Mortgaged Property is located) (any of which reassignments, however,
   may be included in a related Assignment of Mortgage and need not be a
   separate instrument);

     (viii) if any related assignment of contracts is separate from the
   Mortgage, the original assignment of contracts or a counterpart thereof, and
   if the assignment of contracts is not assigned under the Assignments of
   Mortgage described in clause (ii) above, the related original reassignment of
   such instrument from the Originator to the Seller or a counterpart thereof
   and the related original reassignment of such instrument executed by the
   Seller in blank, which the Purchaser or its designee is authorized to
   complete;

     (ix) with respect to the related Reserve Accounts, if any, a copy of the
   original of any separate agreement with respect thereto between the related
   Borrower and the Originator;

     (x) the original of any other written agreement, instrument or document
   securing such Mortgage Loan, including, without limitation, originals of any
   guarantees with respect to such Mortgage Loan or the original letter of
   credit, if any, with respect thereto, together with any and all amendments
   thereto, including, without limitation, any amendment which entitles the
   Purchaser or its designee to draw upon such letter of credit, and the
   original of each instrument or other item of personal property given as
   security for a Mortgage Loan possession of which by a secured party is
   necessary to a secured party's valid, perfected, first priority security
   interest therein, together with all assignments or endorsements thereof
   necessary to entitle the Purchaser or its designee to enforce a valid,
   perfected, first priority security interest therein;

     (xi) with respect to the related Reserve Accounts, if any, (a) a copy of
   the UCC-1 financing statements, if any, submitted for filing with respect to
   the Originator's security interest in such Reserve Accounts and all funds
   contained therein, (b) a copy of each Form UCC-2 or UCC-3 assignment, if any,
   of such financing statement from the Originator to the Seller, and (c) a copy
   of each Form UCC-2 or UCC-3

                                       4
<PAGE>

   assignment, if any, of such financing statement executed by the Seller in
   blank which the Purchaser or its designee is authorized to complete (and but
   for the insertion of the name of the assignee and any related filing
   information which is not yet available to the Seller is in suitable form for
   filing in the filing office in which such financing statement was filed); and

     (xii) copies of any and all amendments, modifications and supplements to,
   and waivers related to, any of the foregoing.

     Such documents and instruments relating to each Mortgage Loan are
collectively referred to herein as the "Mortgage File". In connection with the
Seller's delivery of Mortgage Loan Documents in accordance with this Section
1(c), the Seller hereby authorizes the Purchaser or its designee to complete
each endorsement or assignment in blank appearing thereon in such manner as the
Purchaser or its designee shall determine in the exercise of its sole discretion
(provided that such endorsement or assignment will be without recourse,
representation or warranty except as expressly set forth in this Agreement). In
addition, all funds held by the Seller in the Reserve Accounts shall be
delivered to the Purchaser or its designee on or before the Closing Date.

     If the Seller cannot deliver, or cause to be delivered, as to any of the
Mortgage Loans, the original or a copy of any of the documents and/or
instruments referred to in this Section 1(c)(ii)(a) or (b), (iv)(a) or (b),
(vii)(a) or (b), (xi)(a) or (b) and (xii), with (if appropriate) evidence of
recording or filing, as the case may be, thereon, solely because of a delay
caused by the public recording or filing office where such document or
instrument was submitted for recording or filing, the delivery requirements set
forth above shall be deemed to have been satisfied as to such missing document
or instrument, and such missing document or instrument shall be deemed to have
been included in the related Mortgage File, provided that the Seller has
delivered to the Purchaser or its designee on or before the Closing Date a copy
of such document or instrument (without evidence of recording or filing thereon,
but certified (which certificate may relate to multiple documents and/or
instruments) by the Seller to be a true and complete copy of the original
thereof submitted for recording or filing, as the case may be), and the Seller
shall deliver to or at the direction of the Purchaser or its designee, promptly
following the receipt thereof, the original of such missing document or
instrument (or a copy thereof) with (if appropriate) evidence of recording or
filing, as the case may be, thereon. If the Seller cannot deliver, or cause to
be delivered, as to any of the Mortgage Loans, the original of any of the
documents referred to in clause 1(c)(ii)(a) or (b) or (vii)(a) or (b) solely
because the public recording office retains the original assignment, then the
Seller, at its expense, shall deliver to the Purchaser or its designee a copy of
the recorded original. If the Seller cannot deliver, or cause to be delivered,
as to any of the Mortgage Loans, the original or a copy of the related lender's
title insurance policy referred to in clause (vi) solely because such policy has
not yet been issued, the delivery requirements set forth above shall be deemed
to be satisfied as to such missing document, and such missing document shall be
deemed to have been included in the related Mortgage File, provided that the
Seller has delivered to the Purchaser or its designee on or before the Closing
Date a commitment for title insurance "delivered" at the closing of such
Mortgage Loan, and the Seller shall deliver to or at the direction of the
Purchaser or its designee, promptly following the receipt thereof, the original
lender's title insurance policy (or a copy thereof).

                                       5
<PAGE>


     Notwithstanding the immediately preceding paragraph, the failure to deliver
the originals or copies of any of the documents or instruments referred to in
this Section 1(c)(ii)(a) or (b), (iv)(a) or (b), (vii)(a) or (b), (xi)(a) or (b)
and (xii) within 120 days after the Closing Date shall cause the related
Mortgage Loan to become a Defective Document Mortgage Loan under Section 3
hereof.

     In addition, the Seller shall be required to deliver to the Purchaser or
its designee all other Mortgage Loan Documents related to such Mortgage Loan
that are not required to be delivered pursuant to clauses (i) through (xii)
above, including without limitation a copy of the Management Agreement, if any,
for the related Mortgaged Property; a copy of the related ground lease, as
amended, if any, for such Mortgaged Property; any and all amendments,
modifications and supplements to, and waivers related to, any of the foregoing;
copies of the related Appraisals, surveys, environmental reports, leases and
other similar documents; and any other written agreements related to, or
documents obtained or maintained in connection with the origination of, such
Mortgage Loan.

     (d) The Mortgage Loans shall be sold to the Purchaser on a
servicing-released basis. In accordance with the Pooling and Servicing
Agreement, the Servicer shall assume responsibility for the servicing of each
Mortgage Loan immediately upon the Closing Date. The Seller shall cooperate in
all reasonable respects with the Purchaser and the Servicer in connection with
such transfer of servicing responsibilities effective on the Closing Date. The
Seller and the Purchaser acknowledge that certain third parties currently act as
custodian with respect to the Mortgage Loans. Effective upon deposit of the
Mortgage Loans in the Trust Fund on the Closing Date, the Trust Fund shall
appoint The Chase Manhattan Bank to act as custodian (in such capacity, the
"Custodian") for the Trust Fund with respect to the original Mortgage Files
pursuant to the Pooling and Servicing Agreement. The Seller agrees to cooperate
with the Purchaser and the Custodian in connection with the transfer of the
Mortgage Files to the Custodian and to provide such documents, information and
instructions as shall be reasonably necessary or convenient with respect
thereto. Effective on the Closing Date, the Seller shall provide the Purchaser
(or the Servicer or other designee of the Purchaser) with copies of the Mortgage
Files and specific assignments of the Mortgage Loan Documents pursuant to
Section 1 above and such other documents and information as the Purchaser shall
reasonably request.

     2. Representations and Warranties.

     (a) Each of the Seller and Bridger Funding hereby represents and warrants
to the Purchaser and its successors and assigns as provided in this Agreement
(subject to the qualifications with respect to matters of enforceability set
forth below in Section 2(c)) as of the date hereof and as of the Closing Date
that:

     (i) Due Organization; Qualification. It is a limited liability company duly
   organized, validly existing and in good standing under the laws of the State
   of Missouri, is in compliance with the laws of each State in which any
   Mortgaged Property is located to the extent necessary to ensure the
   enforceability of each Mortgage Loan and the assignment thereof to the
   Purchaser as herein provided and to perform its duties and obligations under
   this Agreement.


                                       6
<PAGE>

     (ii) Authority. It has the full power, authority and legal right to execute
   and deliver this Agreement (and all agreements executed and delivered by it
   in connection herewith) and to perform all transactions contemplated by this
   Agreement (and all agreements executed and delivered by it in connection
   herewith). It has duly authorized the execution, delivery and performance of
   this Agreement (and all agreements executed and delivered by it in connection
   herewith), and has duly executed and delivered this Agreement (and all
   agreements executed and delivered by it in connection herewith). This
   Agreement (and each agreement executed and delivered by it in connection
   herewith), assuming due authorization, execution and delivery by each other
   party hereto (and thereto), constitutes its legal, valid and binding
   obligation enforceable in accordance with its terms, except as such
   enforcement may be limited by bankruptcy, insolvency, reorganization or other
   similar laws affecting the enforcement of creditors' rights generally, by
   general principles of equity and by any applicable anti-deficiency laws
   (regardless of whether such enforcement is considered in a proceeding in
   equity or at law).

     (iii) No Conflicts. Neither the execution and delivery of this Agreement
   nor the fulfillment of or compliance with the terms and conditions of this
   Agreement by it will (A) conflict with or result in a breach of any of the
   terms, conditions or provisions of its certificate of organization, as
   amended, or other organizational documents or any agreement or instrument to
   which it is now a party or by which it (or any of its properties) is bound,
   or constitute a default or result in an acceleration of indebtedness under
   any of the foregoing; (B) conflict with or result in a breach of any legal
   restriction if compliance therewith is necessary (1) to ensure the
   enforceability of this Agreement or any Mortgage Loan, or (2) for it to
   perform its duties and obligations under this Agreement (or any agreement
   executed and delivered by it in connection herewith); (C) result in the
   violation of any law, rule, regulation, order, judgment or decree to which it
   (or any of its properties) is subject if compliance therewith is necessary
   (1) to ensure the enforceability of this Agreement, or (2) for it to perform
   its duties and obligations under this Agreement (or any agreement executed
   and delivered by it in connection herewith); or (D) result in the creation or
   imposition of any lien, charge or encumbrance that would have a material
   adverse effect upon any of its properties pursuant to the terms of any
   mortgage, deed of trust, contract or other instrument or materially impair
   the ability of the Purchaser to realize on any Mortgage Loan.

     (iv) Solvency. It is solvent and the execution, delivery and performance of
   this Agreement (A) will not cause it to become insolvent, and (B) is not
   intended by it to hinder, delay or defraud any of its creditors.

     (v) No Consent Required. No consent, approval, authorization or order of,
   or registration or filing with, or notice to, any court or governmental
   agency or body having jurisdiction or regulatory authority over it (or any of
   its properties) is required for (A) its execution and delivery of this
   Agreement (and each agreement executed and delivered by it in connection
   herewith) or (B) the consummation by it of the transactions contemplated by
   this Agreement (and each agreement executed and delivered by it in connection
   herewith) or, to the extent so required, such consent, approval,

                                       7
<PAGE>

   authorization, order, registration, filing or notice has been obtained, made
   or given (as applicable), except that (1) it may not be duly qualified to
   transact business as a foreign limited liability company or licensed in one
   or more states if such qualification or licensing is not necessary for it to
   perform its duties and obligations under this Agreement (or any agreement
   executed and delivered by it in connection herewith) and (2) it makes no
   representation with respect to any required registration under the Securities
   Act or any state securities or "Blue Sky" laws in connection with the
   Securitization Transaction.

     (vi) Ability to Perform. It does not believe, nor does it have any reason
   or cause to believe, that it cannot perform each and every covenant of it
   contained in this Agreement (or any agreement executed and delivered by it in
   connection herewith).

     (vii) No Litigation Pending. There are no actions, suits or proceedings
   with respect to which it has received service of process or, to its
   knowledge, threatened against it which draw into question the validity of
   this Agreement or which (if decided adversely to it), either in any one
   instance or in the aggregate, would result in any material adverse change in
   its business, operations, or financial condition or would materially impair
   its ability to perform its duties and obligations under this Agreement (or
   any agreement executed and delivered by it in connection herewith).

     (viii) Ordinary Course of Business. The consummation of the transactions
   contemplated by this Agreement (and each agreement executed and delivered by
   the Seller in connection herewith) is in the ordinary course of business of
   the Seller, and the sale, transfer, assignment and conveyance of the Notes
   and the Mortgages by the Seller pursuant to this Agreement are not subject to
   the bulk transfer or any similar statutory provisions in effect in any
   applicable jurisdiction.

     (ix) No Brokers. It has not dealt with any Person (other than the
   Purchaser) that may be entitled, by reason of any act or omission by it, to
   any commission or compensation in connection with this Agreement or the
   transactions contemplated hereby.

     (x) No Untrue Information. Insofar as relates to the Mortgage Loans or the
   Seller or Bridger Funding, no statement, report, or other document relating
   to any Mortgage Loan furnished by or on behalf of the Seller or any Affiliate
   thereof in writing (including electronic media), specifically identified in
   writing (including electronic media) as being furnished for use in connection
   with the preparation of the Prospectus or Private Placement Memorandum,
   contains any untrue statement by the Seller or any Affiliate thereof of any
   material fact or an omission by the Seller or any Affiliate thereof of a
   material fact necessary to make the statements contained therein, in light of
   the circumstances under which they were made, not misleading.

     (xi) No Default. It is not in default or breach of any agreement or
   instrument to which it is now a party or by which it (or any of its
   properties) is bound which breach or default would materially and adversely
   affect its ability to perform its obligations under this Agreement.


                                       8
<PAGE>


     (b) Each of the Seller and Bridger Funding (with respect to each Mortgage
Loan unless otherwise indicated) hereby represents and warrants to the Purchaser
and its successors and assigns as provided in this Agreement (subject to the
qualifications with respect to matters of enforceability set forth below in
Section 2(c)) that as of the date specified below or, if no such date is
specified, as of the date hereof, and as of the Closing Date and subject to the
exceptions disclosed on Annex C attached hereto:

     (i) Mortgage Loan Characteristics. The information set forth in the
   Mortgage Loan Characteristics Schedule is true, correct and complete in all
   material respects; provided, however, that with respect to the information
   set forth with respect to each Mortgage Loan under the captions "Physical
   Occupancy %," "Occupancy As of Date," "1997 NOI," "1998 NOI," "Underwritten
   NOI," "Underwritten Net Cash Flow" and "Underwritten NOI DSCR", the Seller
   represents only that such information is a correct and accurate reproduction
   or derivation, as adjusted by the Seller in accordance with its customary
   underwriting practices and procedures, of the information provided to it by
   the related Borrower (or an affiliate or principal thereof) and takes no
   responsibility for the accuracy or completeness of any such information
   provided by the related Borrower (or such affiliate or principal); provided,
   further, however, that the Seller has no actual knowledge that such
   information is incorrect, inaccurate or incomplete following the reasonable
   and customary due diligence performed by the Seller in connection with its
   origination or purchase of the Mortgage Loans.

     (ii) Domestic Borrower. The related Borrower is an individual who is a
   citizen of, or an entity organized under the laws of, a state of the United
   States of America.

     (iii) Single-Purpose, Bankruptcy Remote Entity. Each Borrower of a Mortgage
   Loan in excess of $25,000,000 is an entity which has represented in
   connection with the origination of the Mortgage Loan, or whose organizational
   documents as of the date of origination of the Mortgage Loan provide that so
   long as the Mortgage Loan is outstanding it will be a single-purpose entity
   whose activities and ability to incur debt are restricted by the applicable
   Mortgage or the organizational documents in a manner intended to make the
   likelihood of bankruptcy proceedings being commenced by or against such
   Borrower remote, and as to which the Borrower has delivered an opinion of
   counsel concerning substantive non-consolidation and as to which the Borrower
   has at least one independent director. For this purpose, "single-purpose
   entity" shall mean a Person, other than an individual, which does not engage
   in any business unrelated to the related Mortgaged Property and its
   financing, does not have any assets other than those related to its interest
   in such Mortgaged Property or its financing, or any indebtedness other than
   as permitted by the related Mortgage or the other Mortgage Loan Documents,
   has its own books and records separate and apart from any other Person and
   holds itself out as being a legal entity, separate and apart from any other
   Person.

     (iv) Delivery of Mortgage Loans Documents. The Seller has caused or will
   cause to be delivered to the Purchaser (or its designee) within the time
   period

                                       9
<PAGE>

   prescribed in Section 1 each of the documents comprising the Mortgage File
   for such Mortgage Loan.

     (v) Payment Current. All payments required to be made with respect to such
   Mortgage Loan under the terms of the related Note or the related Mortgage
   (inclusive of any applicable grace or cure period) up to the Closing Date
   have been made. Within the twelve months preceding the Closing Date, there
   has not been any delinquency in excess of 30 days with respect to such
   Mortgage Loan.

     (vi) Equity Participation or Participation Interest. Such Mortgage Loan
   contains no equity participation by the Seller and is a whole loan and not a
   participation interest. Neither the related Note nor the related Mortgage
   provides for negative amortization or any contingent or additional interest
   in the form of participation in the cash flow of the related Mortgaged
   Property. The Seller has no ownership interest in such Mortgaged Property or
   the related Borrower other than in such Mortgage Loan being sold and
   assigned. Neither the Seller nor any affiliate of the Seller has any
   obligation to make any capital contributions to the related Borrower under
   the Mortgage or any other related Mortgage Loan Document.

     (vii) Compliance with Applicable Laws. As of the date of its origination,
   such Mortgage Loan either complied with, or was exempt from, applicable
   federal or state laws, regulations and other requirements pertaining to
   usury. To the best of the Seller's knowledge, as of the date of origination
   of such Mortgage Loan, the related originator complied in all material
   respects with the requirements of any and all other federal, state or local
   laws applicable to the origination, servicing and collection of such Mortgage
   Loan. No governmental or regulatory approval or consent is required for the
   sale of such Mortgage Loan by the Seller, and the Seller has full right,
   power and authority to sell such Mortgage Loan. To the extent necessary to
   ensure the enforceability of such Mortgage Loan and the effective sale,
   transfer and assignment thereof and of the related Note, the originator
   and/or the Seller each was qualified and appropriately licensed to transact
   business in the jurisdiction in which the related Mortgaged Property is
   located at the time such entity had possession of the related Note.

     (viii) Proceeds Fully Disbursed. The proceeds of such Mortgage Loan have
   been fully disbursed (although certain reserve accounts controlled by the
   Seller may have been established as described in the Mortgage Loan
   Characteristics Schedule), and there is no requirement for future advances
   thereunder.

     (ix) Origination Expenses Paid. All costs, fees and expenses incurred in
   connection with the origination and closing of such Mortgage Loan, including,
   without limitation, recording costs and fees, have been paid to the
   appropriate person or arrangements have been made for their payment to the
   appropriate person on a timely basis by the related Borrower.

     (x) Documents Valid. Each of the related Note, the related Mortgage and any
   other related Mortgage Loan Document is the legal, valid and binding
   obligation

                                       10
<PAGE>

   of the related Borrower, the related guarantor or other party executing such
   document (subject to any non-recourse or partial recourse provisions
   contained therein), and is enforceable in accordance with its terms (subject
   to the qualifications set forth in Section 2(c)). There is no valid offset,
   defense, counterclaim or right of rescission with respect to such Note,
   Mortgage or any other Mortgage Loan Document, nor will the operation of any
   of the terms of such Note or Mortgage, or the exercise of any right
   thereunder, render either such Note or Mortgage unenforceable or subject to
   any valid offset, defense, counterclaim or right of rescission, including,
   without limitation, the defense of usury, and the Seller has no knowledge
   that any such offset, defense, counterclaim, or right of rescission has been
   asserted or is available with respect thereto. Except as described in the
   immediately following sentence, the related Note and the related Mortgage do
   not require the related mortgagee to release any portion of the related
   Mortgaged Property except upon payment in full of such Mortgage Loan or the
   exercise of a defeasance feature. In the case of certain Mortgaged Properties
   securing cross-collateralized Mortgage Loans, certain Mortgage Loans secured
   by multiple Mortgaged Properties, and certain Mortgage Loans secured by one
   or more parcels constituting a single Mortgaged Property, the related
   mortgagee may be required to release a Mortgaged Property or a portion
   thereof upon payment of a portion of the related Mortgage Loan as specified
   in the related Mortgage Loan Documents.

     (xi) Assignment of Mortgage; Note Endorsement. The related Assignment of
   Mortgage (but for the insertion of the name of the assignee and any related
   recording information which is not yet available to the Seller) is or will be
   in recordable form and constitutes or will constitute the Seller's legal,
   valid and binding assignment to the Purchaser of the related Mortgage and any
   related Assignment of Leases, Rents and Profits or assignment of Assignment
   of Leases, Rents and Profits. The Seller's endorsement and delivery of the
   related Note to the Purchaser in accordance with the terms of this Agreement
   constitutes or will constitute the Seller's legal, valid and binding
   assignment to the Purchaser of such Note, and together with the Seller's
   execution and delivery of such Assignment of Mortgage to the Purchaser,
   legally and validly conveys or will convey all right, title and interest of
   the Seller in such Mortgage Loan to the Purchaser.

     (xii) First Lien. Based on the related policy of title insurance (or pro
   forma or specimen policy or "marked-up" commitment for title insurance), the
   related Mortgage is a legal, valid and enforceable first lien on the related
   Mortgaged Property (including all buildings and improvements on such
   Mortgaged Property and all installations and mechanical, electrical,
   plumbing, heating and air conditioning systems located in or annexed to such
   buildings, and all additions, alterations and replacements made at any time
   prior to the closing date of such Mortgage Loan with respect to the
   foregoing, but excluding any related personal property) which Mortgaged
   Property is free and clear of all liens and encumbrances having priority over
   or equal to the first lien of such Mortgage, except for (A) the lien of
   current real estate taxes and special assessments not yet delinquent or
   accruing interest or penalties, (B) covenants, conditions and restrictions,
   rights of way, easements and other matters of public record as of the date of
   recording of such Mortgage which do not materially and adversely (1) affect
   the value of

                                       11
<PAGE>

   such Mortgaged Property as security for such Mortgage Loan, or (2) interfere
   with the related Borrower's ability to make required interest and principal
   payments or to make use of such Mortgaged Property for the intended purposes
   therefor, (C) leases and subleases pertaining to such Mortgaged Property
   which the Seller did not require to be subordinated to the lien of such
   Mortgage; provided that such leases and subleases, if any, are with entities
   which are not affiliated with the Seller, and (D) other matters which do not,
   individually or in the aggregate, materially and adversely (1) affect the
   value of such Mortgaged Property as security for such Mortgage Loan, or (2)
   interfere with the related Borrower's ability to make required principal and
   interest payments or to make use of such Mortgaged Property for the intended
   purposes therefor.

     (xiii) No Modification, Release or Satisfaction. Except by a written
   instrument which has been delivered to the Purchaser or its designee as a
   part of the related Mortgage File, (A) neither the related Note nor the
   related Mortgage (including any amendments or supplements thereto included in
   the related Mortgage File) has been impaired, waived, modified, altered,
   satisfied, canceled or subordinated or rescinded, (B) the related Mortgaged
   Property has not been released from the lien of such Mortgage and (C) the
   related Borrower has not been released from its obligations under such
   Mortgage, in whole or in any part, in each such event in a manner which would
   materially interfere with the benefits of the security intended to be
   provided by such Mortgage.

     (xiv) Defeasance. A Mortgage Loan which permits defeasance provides that,
   after the applicable Defeasance Lockout Period, the related Borrower may
   obtain the release of all or a portion of the related Mortgaged Property from
   the lien of the related Mortgage upon the pledge to the Trustee of
   non-callable U.S. Treasury or other non-callable U.S. government obligations
   that provide for payments on or prior to all successive payment dates to
   maturity (or, in the case of an ARD Loan, through the related Anticipated
   Repayment Date) in the amounts due on such dates and upon the satisfaction of
   certain other conditions. A Mortgage Loan containing a defeasance provision
   has a Defeasance Lockout Period of not less than two years after the Closing
   Date or includes other conditions precedent the satisfaction of which will
   ensure that the exercise of such a feature will not cause a REMIC to fail to
   be a REMIC. In certain cases, the Mortgage Loans require that a REMIC opinion
   be provided as a condition to exercise of any defeasance option, and the
   Mortgage or the other related Mortgage Loan Documents generally require the
   satisfaction of one or more of the following conditions prior to the
   defeasance of the related Mortgaged Property:

          (A) the related Borrower must provide the mortgagee with a prior
     written notice of not less than 30 days;

          (B) the related Borrower must either (i) deliver to the mortgagee or
     the servicer of the Mortgage Loan, as the case may be, government
     obligations described above in this Section 2(b)(xiv) or (ii) pay to the
     mortgagee or the servicer of the Mortgage Loan, as the case may be, an
     amount sufficient to purchase the government obligations described above in
     this Section 2(b)(xiv);


                                       12
<PAGE>

          (C) the related Borrower must provide a written confirmation from the
     Rating Agencies indicating that such defeasance will not result in a
     reduction, withdrawal or qualification of the respective ratings of any
     outstanding Classes of Certificates;

          (D) the related Borrower must deliver an officer's certificate to the
     effect that all of its obligations with respect to the Mortgage Loan have
     been satisfied and that the Mortgage Loan is not in default; and

          (E) the related Borrower must undertake to provide such other
     documents or information as the mortgagee may reasonably request in
     connection with such defeasance.

     (xv) No Delinquent Taxes or Assessments. All tax or governmental
   assessments, or installments thereof, which were due on or prior to the date
   of origination had been paid as of such date and the Seller knows of no tax
   or governmental assessment, or if payable in installments, any installment
   thereof, which became due and owing thereafter and prior to the Closing Date
   in respect of the related Mortgaged Property, which, if left unpaid, would
   be, or might become, a lien on such Mortgaged Property having priority over
   the related Mortgage which has become delinquent such that (A) such tax,
   assessment or installment has commenced to accrue interest or penalties, or
   (B) the applicable taxing authority may commence proceedings to collect such
   tax, assessment or installment, as applicable.

     (xvi) Escrow or Reserve Deposits. As of the Closing Date: (A) the related
   Reserve Account(s), if any, contain all escrow deposits and other payments
   required by the terms of the related Mortgage Loan Documents (inclusive of
   any applicable grace or cure period) to be held by the Seller as of the
   Closing Date; and (B) the Seller is transferring all amounts on deposit in
   the related Reserve Account(s) on the Closing Date to the Purchaser or to the
   extent not being transferred to the Purchaser, all escrow deposits and other
   payments required under the related Note, the related Mortgage and any other
   related Mortgage Loan Documents have been applied in accordance with their
   intended purposes by the related mortgage loan originator, the related Seller
   or its agent.

     (xvii) No Third Party Advances. The Seller has not, directly or indirectly,
   (A) advanced funds, (B) induced or solicited any payment from a Person other
   than the related Borrower, or (C) to the Seller's knowledge, received any
   payment other than from such Borrower, for the payment of any amount required
   under the related Note or the related Mortgage, except for interest accruing
   from the date of such Note or the date of disbursement of the proceeds of
   such Mortgage Loan, whichever is later, to the date which precedes by 30 days
   the first Due Date under such Note.

     (xviii) No Condemnation or Damages. To the best of the Seller's knowledge,
   no proceedings for the total or partial condemnation of the related Mortgaged
   Property (A) have occurred since the date as of which the appraisal relied
   upon in the

                                       13
<PAGE>

   origination of such Mortgage Loan was prepared, or (B) are pending or
   threatened other than, in each such case, proceedings as to partial
   condemnation which do not materially and adversely affect the value of such
   Mortgaged Property as security for such Mortgage Loan. To the best of
   Seller's knowledge, the related Mortgaged Property is free of material
   damage. The related Mortgage requires that any related condemnation award be
   applied either to the restoration of the related Mortgaged Property or to the
   payment of the outstanding principal balance of or accrued interest on such
   Mortgage Loan.

     (xix) No Mechanics' Liens. To the Seller's knowledge, the related Mortgaged
   Property (excluding any related personal property) (i) is free and clear of
   any mechanics' and materialmen's liens or liens in the nature thereof, and
   (ii) no rights are outstanding that, under applicable law, could give rise to
   any such liens, any of which liens are or may be prior to, or equal with, the
   lien of the related Mortgage, except, with respect to (i) and (ii) above,
   those which are insured against by the related lender's title insurance
   policy referred to in Section 2(b)(xxiii) below.

     (xx) Title Survey: Improvements; Separate Tax Parcels. The Seller has
   delivered an as-built survey, a survey recertification, a site plan, a
   recorded plat or the like with respect to the related Mortgaged Property
   which satisfied, or the Seller otherwise satisfied, the requirements of the
   related title insurance company for deletion of the standard general
   exceptions for encroachments, boundary and other survey matters and for
   easements not shown by the public records from the related title insurance
   policy, except with respect to any related Mortgaged Property located in a
   jurisdiction (such as the State of Texas where survey title insurance
   coverage is prohibited by law) in which the exception for easements not shown
   by the public records could not be deleted and such standard general
   exception is customarily accepted by prudent commercial mortgage lenders in
   such jurisdiction. Except for encroachments and similar matters which are
   inconsequential, do not materially and adversely affect the value of such
   Mortgaged Property as security for such Mortgage Loan, or are insured against
   by the related lender's title insurance policy described in Section
   2(b)(xxiii) below, surveys and/or title insurance obtained at the time of the
   origination of such Mortgage Loan indicated or insured that (A) none of the
   improvements which were included for the purpose of determining the Appraised
   Value of such Mortgaged Property in the related appraisal at the time of the
   origination of such Mortgage Loan lie outside the boundaries and building
   restriction lines of such Mortgaged Property, and (B) no improvements on
   adjoining properties encroach upon such Mortgaged Property. The related
   Mortgaged Property constitutes one or more complete separate tax lots or is
   subject to an endorsement under the related lender's title insurance policy.

     (xxi) Title. The Seller has good title to and is the sole owner and
   beneficial holder of such Mortgage Loan. The Seller has full power, authority
   and legal right to sell and assign such Mortgage Loan hereunder, is the sole
   mortgagee or beneficiary of record under the related Mortgage and is
   transferring such Mortgage Loan to the Purchaser free and clear of any and
   all liens, encumbrances, participation interests, pledges, charges or
   security interests of any nature encumbering such Mortgage Loan.


                                       14
<PAGE>

     (xxii) Compliance with Laws. To the best of the Seller's knowledge (based
   upon a letter or letters from governmental authorities, a legal opinion, an
   endorsement or endorsements to the related title insurance policy, a
   representation of the related Borrower at the time of origination of such
   Mortgage Loan or other information reasonably acceptable to the Seller at the
   time of its origination thereof), (A) no improvements located on or forming a
   part of the related Mortgaged Property are in violation of any applicable
   zoning and building laws or ordinances, (B) the related Mortgaged Property
   complies with all other laws and regulations pertaining to the use and
   occupancy thereof (excluding Environmental Laws which are addressed in
   Sections 2(b)(xxxiv) and 2(b)(xxxv) below) and all applicable insurance
   requirements, (C) such Borrower has obtained all inspections, licenses,
   permits, authorizations, and certificates necessary for such compliance,
   including, but not limited to, certificates of occupancy (if available), and
   (D) the Seller has not received notification from any governmental authority
   that such Mortgaged Property violates or does not comply with such laws or
   regulations or is being used, operated or occupied unlawfully or that such
   Borrower has failed to obtain such inspections, licenses, permits,
   authorizations, or certificates, except for such violation or non-compliance
   (1) which does not materially and adversely affect the value of such
   Mortgaged Property as security for such Mortgage Loan or the use for which
   such Mortgaged Property was intended at the time of origination of such
   Mortgage Loan, (2) which is specifically addressed by the appraiser in the
   determination of the related Appraised Value, or (3) for which a Reserve
   Account held for the Seller has been established in an amount sufficient to
   pay for the estimated costs to correct such violations or non-compliance.

     (xxiii) Title Insurance. The lien of the related Mortgage is insured by an
   ALTA lender's title insurance policy or, if an ALTA lender's title insurance
   policy is unavailable, another state-approved form of lender's title
   insurance policy issued in an amount not less than the stated principal
   amount of such Mortgage Loan (after all advances of principal) insuring the
   Seller and its successors and assigns that the related Mortgage is a valid
   first lien on the related Mortgaged Property, subject only to exceptions
   described in Section 2(b)(xii) above (or, if such a title insurance policy
   has not yet been issued in respect of such Mortgage Loan, such a policy will
   be issued and is currently evidenced by a pro forma or specimen policy or by
   a "marked-up" commitment for title insurance which was furnished by the
   related title insurance company for purposes of closing such Mortgage Loan).
   The premium for such title insurance policy has been paid in full and such
   title insurance policy is (or, when issued, will be) in full force and
   effect, and upon endorsement and delivery of the related Note to the
   Purchaser and recording of the related Assignment of Mortgage in favor of the
   Purchaser in the applicable real estate records, such title insurance policy
   will inure to the benefit of the Purchaser. Such title insurance policy (A)
   does not contain the standard general exceptions for encroachments, boundary
   or other survey matters and for easements not shown by the public records,
   other than matters which do not materially and adversely (1) affect the value
   of the related Mortgaged Property as security for the Mortgage Loan, or (2)
   interfere with the related Borrower's ability to make required principal and
   interest payments or to make use of such Mortgaged Property for the intended
   purposes, and (B)

                                       15
<PAGE>

   only contains such exceptions for encroachments, boundary and other survey
   matters as are customarily accepted by prudent commercial mortgage lenders.
   The Seller and its agents have not taken, or failed to take, any action that
   would materially impair the coverage benefits of any such title insurance
   policy. The Seller has not made any claim under such title insurance policy.

     (xxiv) Insurance Related to Mortgaged Property. All improvements on the
   related Mortgaged Property are insured by (A) a fire and extended perils
   insurance policy providing coverage on a full replacement cost basis in an
   amount not less than the lesser of (1) the full replacement cost of all
   improvements to such Mortgaged Property, and (2) the outstanding principal
   balance of such Mortgage Loan, but in any event in an amount sufficient to
   avoid the operation of any co-insurance provisions contained in such
   insurance policy, which policy contains a standard mortgagee clause naming
   the originator or the Seller and its successors as additional insureds; (B)
   an insurance policy providing business interruption or rental continuation
   coverage in an amount not less than the income anticipated from 12 months of
   operations of such Mortgaged Property; (C) a comprehensive general liability
   insurance policy in an amount not less than $1,000,000 per occurrence; and
   (D) if any material improvement on such Mortgaged Property is located in an
   area identified by the Federal Emergency Management Agency as having special
   flood hazards under the National Flood Insurance Act of 1968, as amended, a
   flood insurance policy providing coverage in an amount not less than the
   lesser of (1) the stated principal amount of the related Note, and (2) the
   maximum amount of insurance available under the Flood Disaster Protection Act
   of 1973, as amended. As of the Closing Date, the insurance premium for each
   such insurance policy shall have been paid or escrowed. Each such insurance
   policy contains a clause providing that it is not terminable and may not be
   reduced without 30 days' prior written notice to the mortgagee (except that,
   in the event of nonpayment of insurance premiums, each such insurance policy
   provides for termination upon not less than 10 days' prior written notice),
   and no such notice has been received by the Seller. With respect to each such
   insurance policy, the Seller has received a certificate of insurance or
   similar document dated within the last 12 months to the effect that such
   insurance policy is in full force and effect. The Seller has no knowledge of
   any action, omission, misrepresentation, negligence or fraud which would
   result in the failure of any such insurance policy. The related Mortgage Loan
   Documents require the related Borrower or a tenant of such Borrower to
   maintain each such insurance policy at its expense, but authorizes the
   mortgagee to maintain any such insurance policy at the related Borrower's
   expense upon such Borrower's or such tenant's failure to do so (subject to
   any applicable notice or cure periods). The related Mortgage and insurance
   policy require that any related insurance proceeds, in excess of a specified
   amount, will be applied either to the repair or restoration of all or part of
   the related Mortgaged Property or to the payment of the outstanding principal
   balance of or accrued interest on such Mortgage Loan.

     (xxv) UCC Financing Statements. One or more Uniform Commercial Code
   financing statements covering all furniture, fixtures, equipment and other
   personal property (A) which are collateral under the related Mortgage or
   under a security or similar agreement executed and delivered in connection
   with such Mortgage Loan, and (B) in

                                       16
<PAGE>

   which a security interest can be perfected by the filing of Uniform
   Commercial Code financing statement(s) under applicable law have been filed
   or recorded (or have been sent for filing or recording) wherever necessary to
   perfect under applicable law a security interest in such furniture, fixtures,
   equipment and other personal property (including rights under leases and all
   agreements affecting the use, enjoyment or occupancy of all or any part of
   the Mortgaged Property and hotel room revenues).

     (xxvi) Default, Breach and Acceleration. There is no material default,
   breach, violation or event of acceleration existing under the related loan
   agreement, related Note or the related Mortgage. The Seller has no knowledge
   of any event (other than failure to make payments due but not yet delinquent)
   which, with the passage of time or with notice and the expiration of any
   grace or cure period, would constitute a default, breach, violation or event
   of acceleration thereunder. The Seller has no knowledge that the related
   Borrower is a debtor in any state or federal bankruptcy or insolvency
   proceeding.

     (xxvii) Customary Provisions. The related Note and the related Mortgage,
   together with applicable state law, contain customary and enforceable
   provisions such as to render the rights and remedies of the holder thereof
   adequate for the practical realization against the related Mortgaged Property
   of the benefits of the security, including, but not limited to, judicial or,
   if applicable, non-judicial foreclosure.

     (xxviii) Access Routes. (A) Surveys, title insurance reports, the title
   insurance policy or other relevant documents contained in the related
   Mortgage File indicate that at the time of origination of such Mortgage Loan
   the related Borrower had sufficient rights with respect to amenities, ingress
   and egress and similar matters identified in the appraisal of the related
   Mortgaged Property as being critical to the Appraised Value thereof, and (B)
   such Mortgaged Property was receiving services from public or private water,
   sewer and other utilities that were adequate as of the date that the Mortgage
   Loan was originated, and none of such services is subject to revocation as a
   result of a foreclosure or change in ownership of an adjacent property.

     (xxix) Mortgage Loans Secured by Ground Lease but Not Fee Interest. With
   respect to each Mortgage Loan that is secured in whole or in part by the
   interest of the related Borrower as lessee under a ground lease of all or a
   portion of the related Mortgaged Property (a "Ground Lease"), but the related
   fee interest in the portion of such Mortgaged Property covered by such Ground
   Lease (the "Fee Interest") is not subject or subordinate to the lien of the
   related Mortgage, the Seller hereby represents and warrants that:

          (A) as of the date of the closing of such Mortgage Loan, such Ground
     Lease is in full force and effect, and such Ground Lease or a memorandum
     thereof has been duly recorded in the applicable real estate records and
     (1) such Ground Lease (or the related estoppel letter or lender protection
     agreement between the Seller and related lessor) does not prohibit the
     interest of the related lessee thereunder from being encumbered by the
     related Mortgage and

                                       17
<PAGE>

     does not restrict the use of the related Mortgaged Property of such lessee
     in a manner that would interfere with the related Borrower's ability to
     make required principal and interest payments or to make use of such
     Mortgaged Property for the intended purposes, or a separate written
     agreement permitting such encumbrance has been obtained, and (2) there have
     been no material changes in the terms of such Ground Lease that would be
     binding on the mortgagee as successor to the lessee except as set forth in
     written instruments which are part of the related Mortgage File;

          (B) based on the related policy of title insurance, the related
     lessee's leasehold interest in the portion of the related Mortgaged
     Property covered by such Ground Lease is not subject to any liens or
     encumbrances securing indebtedness which are superior to, or of equal
     priority with, the related Mortgage, except for liens of current real
     estate taxes and special assessments not yet delinquent or accruing
     interest or penalties;

          (C) the related lessee's interest in such Ground Lease may be
     transferred to the Purchaser and its successors and assigns through a
     foreclosure of the related Mortgage or conveyance in lieu of foreclosure
     and, thereafter, may be transferred to another Person by the related
     mortgagee and its successors and assigns, upon notice to, but without the
     consent of, the related lessor (or, if any such consent is required, either
     (1) it has been obtained prior to the Closing Date, or (2) it may not be
     unreasonably withheld) provided that such Ground Lease has not been
     terminated and all amounts owed thereunder have been paid;

          (D) the related lessor is required to give notice of any default under
     such Ground Lease by the related lessee to the mortgagee either under the
     terms of such Ground Lease or under the terms of a separate estoppel letter
     or written agreement;

          (E) the related mortgagee is entitled, under the terms of such Ground
     Lease or a separate estoppel letter or written agreement, to receive notice
     of any default by the related lessee under such Ground Lease, and after any
     such notice, is entitled to not less than the time provided to the related
     lessee under such Ground Lease to cure such default, which is curable
     during such period before the lessor may terminate the Ground Lease; all
     rights of the related lessee under the Ground Lease may be exercised by or
     on behalf of the mortgagee;

          (F) the currently effective term of such Ground Lease (excluding any
     extension or renewal which is not binding on the lessor thereunder) extends
     not less than 10 years beyond the Maturity Date of such Mortgage Loan;

          (G) such Ground Lease does not impose any restrictions on subletting
     which the Seller considered to be commercially unreasonable at the

                                       18
<PAGE>

     time of its origination or purchase of such Mortgage Loan or that a prudent
     commercial mortgage lender would have considered unreasonable at such date;

          (H) to the Seller's knowledge as of the Closing Date, (1) no event of
     default has occurred under such Ground Lease and (2) no event has occurred
     which, with the passage of time, the giving of notice or both (other than
     rental or other payments being due, but not yet delinquent), would result
     in a default or an event of default under the terms of such Ground Lease;

          (I) the related lessor has agreed in a writing included in the related
     Mortgage File that such Ground Lease may not be amended, modified,
     cancelled or terminated without the prior written consent of the Seller or
     the mortgagee and that any such action without such consent is not binding
     upon the mortgagee, its successors and assigns. Unless the mortgagee fails
     to cure a default of the lessee under the Ground Lease following notice
     thereof from the lessor as set forth in (E) above, the lessor is required
     to enter into a new ground lease upon termination of such Ground Lease for
     any reason (including, without limitation, rejection of such Ground Lease
     in a bankruptcy proceeding);

          (J) under the terms of such Ground Lease and the related Mortgage,
     taken together, any related insurance proceeds or condemnation award (other
     than in respect of a total or substantially total loss or taking) will be
     applied either to (1) the repair or restoration of all or part of the
     related Mortgaged Property covered by such Ground Lease, with the mortgagee
     or a trustee appointed by it having the right to hold and disburse such
     proceeds as such repair or restoration progresses (except where such
     Mortgage Loan provides that the related Borrower or its agent may hold and
     disburse such proceeds with respect to any loss or taking less than a
     stipulated amount not greater than $50,000), or (2) the payment of the
     outstanding principal balance of and accrued interest on such Mortgage
     Loan; and

          (K) there are no existing mortgages on the Fee Interest which can be
     foreclosed upon that are not subject to the Ground Lease, and the
     provisions of the Ground Lease and/or other documents related thereto and
     included as part of the related Mortgage File preclude the creation of any
     future mortgage on the Fee Interest that can be foreclosed upon not subject
     to the Ground Lease.

     (xxx) Deed of Trust. With respect to any related Mortgage that is a deed of
   trust or trust deed, a trustee, duly qualified under applicable law to serve
   as such, has either been properly designated and currently so serves or may
   be substituted in accordance with applicable law. Except in connection with
   (A) a trustee's sale after default by the related Borrower or (B) the release
   of the related Mortgaged Property following the payment of the related
   Mortgage Loan in full, no fees or expenses are payable by the Seller or the
   Purchaser to such trustee.

                                       19

<PAGE>

     (xxxi) Cross-Security. The related Mortgaged Property is not collateral or
   security for the payment or performance of (A) any other obligations owed to
   the originator of such Mortgage Loan or the Seller other than another
   Mortgage Loan being sold, transferred and assigned by the Seller under this
   Agreement, or (B) to the Seller's knowledge, any other obligations owed to
   any Person other than the Seller. The related Note is not secured by any
   property other than a Mortgaged Property.

     (xxxii) Assignment of Leases, Rents and Profits. Unless the related
   Mortgaged Property is occupied by the related Borrower, the related Mortgage
   Loan Documents contain the provisions of an Assignment of Leases, Rents and
   Profits or include a separate Assignment of Leases, Rents and Profits or
   assignment of Assignment of Leases, Rents and Profits. Any related Assignment
   of Leases, Rents and Profits incorporated within the related Mortgage or set
   forth in a separate Mortgage Loan Document creates on recordation (with the
   same priority as the related Mortgage) a valid assignment of, or security
   interest in, the right to receive all payments due under the related leases,
   if any.

     (xxxiii) REMIC. (A) Such Mortgage Loan is principally secured by an
   interest in real property and either (1) the fair market value of such real
   property was at least equal to 80% of the adjusted issue price of such
   Mortgage Loan on the date of origination of such Mortgage Loan or, if such
   Mortgage Loan has been "significantly modified" within the meaning of Section
   1001 of the Code, on the date of such modification (unless such modification
   may be disregarded under Treas. Reg. Sec. 1.860G-2(b)(3)), or (2)
   substantially all of the proceeds of such Mortgage Loan were used to acquire
   or improve or protect an interest in real property that, at origination of
   such Mortgage Loan, was the only security for such Mortgage Loan; (B) such
   Mortgage Loan contains no equity participation by the Seller, and neither the
   related Note nor the related Mortgage provides for any contingent or
   additional interest in the form of participation in the cash flow or proceeds
   realized on disposition of the related Mortgaged Property; and (C) such
   Mortgage Loan is a "qualified mortgage" as defined in, and for purposes of,
   Section 860G(3)(A) of the Code and provides for the payments of interest at a
   fixed rate or at a rate described in Treas. Reg. Sec. 1.860G-1(a)(3).

     (xxxiv) Environmental Site Assessments. Environmental Site Assessments
   (collectively, the "ESAs"), transaction screen assessments, studies or
   updates prepared or obtained in connection with the origination of such
   Mortgage Loan identified no material adverse environmental conditions or
   circumstances anticipated to require any material expenditure with respect to
   any Mortgaged Property, except for: (A) those cases where such conditions or
   circumstances were investigated further and, based upon such additional
   investigation, a qualified environmental consultant recommended no further
   investigation or remediation; (B) those cases in which an operations and
   maintenance plan was recommended by the environmental consultant and such
   plan was obtained or an escrow reserve established to cover the estimated
   costs of obtaining such plan; (C) those conditions in which soil or
   groundwater contamination was suspected or identified and either (1) such
   condition or circumstance was remediated or abated prior to the origination
   date of the related Mortgage Loan, (2) a "no further action" letter was


                                       20
<PAGE>

   obtained from the applicable regulatory authority, or (3) either an
   environmental insurance policy was obtained, a letter of credit provided, an
   escrow reserve account established, or an indemnity from the responsible
   party was obtained, to cover the estimated costs of any required
   investigation, testing, monitoring or remediation; or (D) those cases in
   which (1) a leaking underground storage tank or groundwater contamination was
   identified to be located on or to have originated from an offsite property,
   (2) a responsible party has been identified under applicable law, and (3)
   either such condition is not known to have affected the Mortgaged Property or
   the responsible party has either received a "no further action" letter from
   the applicable regulatory agency, established a remediation fund, or provided
   a guaranty or indemnity to the related Borrower.

     (xxxv) Notice of Environmental Problem. Other than with respect to any
   conditions identified in the ESAs, transaction screen assessments, studies or
   updates referred to in Section 2(b)(xxxiv) above, the Seller: (A) has not
   received actual notice from any federal, state or other governmental
   authority of (1) any failure of the related Mortgaged Property to comply with
   any applicable Environmental Laws, or (2) any known or threatened release of
   Hazardous Materials on or from such Mortgaged Property in violation of any
   applicable Environmental Laws; (B) has not received actual notice from the
   related Borrower that (1) such Borrower has received any such notice from any
   such governmental authority, (2) such Mortgaged Property fails to comply with
   any applicable Environmental Laws, or (3) such Borrower has received actual
   notice that there is any known or threatened release of Hazardous Materials
   on or from such Mortgaged Property in violation of any applicable
   Environmental Laws; or (C) has no actual knowledge that (1) the related
   Mortgaged Property fails to materially comply with any applicable
   Environmental Laws or (2) there has been any known or threatened release of
   Hazardous Materials on or from such Mortgaged Property where such release
   falls outside the exceptions (A) through (D) of Section 2(b)(xxxiv) above.

     (xxxvi) Recourse. The related Mortgage Loan Documents contain standard
   provisions providing for recourse against the related Borrower or a principal
   of such Borrower for damages sustained in connection with the Borrower's
   fraud, material misrepresentation or misappropriation of any tenant security
   deposits, rent, insurance proceeds or condemnation proceeds. The related
   Mortgage Loan Documents contain provisions pursuant to which the related
   Borrower or a principal of such Borrower has agreed to indemnify the
   mortgagee for damages resulting from violations of any applicable
   Environmental Laws.

     (xxxvii) Environmental Compliance. Each Mortgage Loan contains either a
   representation, warranty or covenant that the related Borrower will not use,
   cause or permit to exist on the related Mortgaged Property any Hazardous
   Materials in violation of any applicable Environmental Laws or an indemnity
   with respect to any such violation in favor of the Seller.

                                       21
<PAGE>


     (xxxviii) Inspection The Seller or originator has inspected the related
   Mortgaged Property or caused such Mortgaged Property to be inspected within
   the 12 months preceding the Closing Date.

     (xxxix) Subordinate Debt. Except as has been disclosed in the Mortgage Loan
   Characteristics Schedule, the related Mortgage contains a provision for the
   acceleration of the payment of the unpaid principal balance of such Mortgage
   Loan in the event that the related Borrower encumbers the related Mortgaged
   Property without the prior written consent of the mortgagee thereunder.

     (xl) Common Ownership. To Seller's knowledge, no two properties securing
   Mortgage Loans are directly or indirectly under common ownership except to
   the extent that such common ownership and the ownership structure have been
   specifically disclosed in the Mortgage Loan Characteristics Schedule and
   Annex A and Annex C to the Prospectus Supplement.

     (xli) Operating or Financial Statement. The related Mortgage Loan Documents
   require the related Borrower to furnish to the mortgagee at least annually an
   operating statement with respect to the related Mortgaged Property or, in the
   case of a borrower-occupied Mortgaged Property, a financial statement with
   respect to the related Borrower.

     (xlii) Litigation. To the best of the Seller's knowledge as of the date of
   origination or purchase of such Mortgage Loan, and to the Seller's knowledge
   thereafter, there is no pending action, suit, proceeding, arbitration or
   governmental investigation with respect to the related Borrower or Mortgaged
   Property which if determined adversely to the related Borrower would have a
   material adverse effect on the value of the related Mortgaged Property or
   such Borrower's ability to continue to perform its obligations under such
   Mortgage Loan.

     (xliii) Assisted Living Loans and Nursing Home Loans. If the Mortgage Loan
   is secured in whole or in part by a Mortgage on a Mortgaged Property operated
   as a Facility, based upon due diligence performed in the origination of the
   related Mortgage Loan, and to its knowledge as of the date hereof:

          (A) All governmental licenses, permits, regulatory agreements or other
     approvals or agreements necessary or desirable for the use and operation of
     the Facility as intended, including, without limitation, a valid
     certificate of need or similar certificate, license, or approval issued by
     the applicable department of health for the requisite number of beds, and
     approved provider status in any approved provider payment program, were, as
     of the related date of origination, held by the related Mortgagor or the
     operator of the Facility and were in full force and effect; and

          (B) In connection with the most recent governmental inspection of the
     Facility (a) the Facility had not received a "Level A" (or equivalent)


                                       22
<PAGE>

     violation that has not been cured to the satisfaction of the applicable
     governmental agency, (b) no statement of charges or deficiencies had been
     made or penalty enforcement action has been undertaken against the
     Facility, its operator or the Mortgagor or against any officer, director or
     stockholder of such operator or the Mortgagor by such governmental agency,
     (c) there were no violations that threatened the Facility's, the operator's
     or the Mortgagor's certification for participation in Medicare or Medicaid
     or any other third-party payor program, (d) to the Seller's knowledge, the
     Mortgagor and Facility comply with all federal, state and local laws,
     regulations, quality and safety standards, accreditation standards and
     requirements of the applicable state department of health and (e) there was
     no threatened or pending revocation, suspension, termination, probation,
     restriction, limitation, or nonrenewal affecting the Mortgagor, such
     operator or the Facility or any participation or provider agreement with
     any third-party payor to which the Mortgagor or such operator is subject.

     (xliv) ARD Loans. With respect to each Mortgage Loan that is an ARD Loan,
   it commenced amortizing on its initial scheduled Due Date (or, in the case of
   certain interest-only Mortgage Loans, as otherwise set forth in the related
   Notes) and provides that: (A) the spread used in calculating its Mortgage
   Rate will increase by no more than five percent (5%) in connection with the
   passage of its Anticipated Repayment Date; (B) its Anticipated Repayment Date
   is of the term specified in the Mortgage Loan Characteristics Schedule and
   the Additional Loan Characteristics Schedule following the origination of
   such Mortgage Loan; (C) no later than the related Anticipated Repayment Date,
   if it has not previously done so, the related Borrower is required to enter
   into a "lockbox agreement" whereby all revenue from the related Mortgaged
   Property shall be deposited directly into a designated account controlled by
   the Servicer; and (D) any cash flow from the related Mortgaged Property that
   is applied to amortize such Mortgage Loan following its Anticipated Repayment
   Date shall, to the extent such net cash flow is in excess of the Monthly
   Payment payable therefrom, be net of budgeted and discretionary (Servicer
   approved) capital expenditures.

     (xlv) Due-on-Sale. The related Mortgage contains a "due-on-sale" clause
   that provides for the acceleration of the payment of the unpaid principal
   balance of such Mortgage Loan if, without the prior written consent of the
   mortgagee, the related Mortgaged Property subject to such Mortgage is
   directly or indirectly transferred or sold; provided that certain of the
   Mortgages permit (A) changes in ownership between existing partners and
   members, (B) transfers to family members (or trusts for the benefit of family
   members), affiliated companies and certain specified individuals and
   entities, (C) issuance by the related borrower of new partnership or
   membership interests, (D) certain other changes in ownership for estate
   planning purposes, or (E) certain other transfers similar in nature to the
   foregoing.

     (xlvi) Loan Origination; Loan Underwriting. Each Mortgage Loan was
   originated by the related Seller, an affiliate of the related Seller or an
   originator approved by the related Seller, or was purchased by the related
   Seller, and each Mortgage Loan substantially complied with all of the terms,
   conditions and requirements of the related

                                       23
<PAGE>

   Seller's underwriting standards in effect at the time of its origination or
   purchase of such Mortgage Loan, subject to such exceptions as the related
   Seller approved.

     (c) Each representation and warranty of the Seller and/or Bridger Funding
set forth in Section 2(a) or 2(b) of this Agreement, to the extent related to
the enforceability of any instrument, agreement or other document or as to
offsets, defenses, counterclaims or rights of rescission related to such
enforceability is qualified to the extent that (i) enforcement may be limited
(A) by bankruptcy, insolvency, reorganization or other similar laws affecting
the enforcement of creditors' rights generally, (B) by general principles of
equity (regardless of whether such enforcement is considered in a proceeding in
equity or at law), and (C) by any applicable anti-deficiency law or statute; and
(ii) such instrument, agreement or other document may contain certain provisions
which may be unenforceable in accordance with their terms, in whole or in part,
but the unenforceability of such provisions will not (subject to the
qualification in clause (i), above) (A) cause the related Note or the related
Mortgage to be void, (B) invalidate the related Borrower's obligation to pay
interest at the stated interest rate of such Note on, and repay the principal
of, the related Mortgage Loan in accordance with the payment terms of such Note,
such Mortgage and other written agreements delivered to the Seller or Bridger
Funding in connection therewith, (C) invalidate the obligation of any related
guarantor to pay guaranteed obligations with respect to interest at the stated
interest rate of such Note on, and the principal of, such Mortgage Loan in
accordance with the payment terms of such guarantor's written guaranty, (D)
impair the mortgagee's right to accelerate and demand payment of interest at the
stated interest rate of such Note on, and principal of, such Mortgage Loan upon
the occurrence of a legally enforceable default, or (E) impair the mortgagee's
right to realize against the related Mortgaged Property by judicial or, if
applicable, non-judicial foreclosure.

     (d) Each of the Seller or Bridger Funding agrees that it shall, at the
request of the Purchaser in connection with the consummation of the
Securitization Transaction, deliver to the Purchaser (i) certified copies of its
articles of organization, operating agreement and a certificate of good standing
dated as of a recent date of the Seller and (ii) an officer's certificate of
each of the Seller and Bridger Funding to the effect that each of its
representations and warranties contained in Section 2 of this Agreement is true
and correct in all material respects as of the Closing Date, except to the
extent that such representation and warranty specifically relates to an earlier
date, in which case such representation was true and correct in all material
respects as of such earlier date.

     (e) The Purchaser hereby represents and warrants to the Seller and Bridger
Funding as of the Closing Date that:

     (i) Due Organization; Qualification. It is a corporation duly organized,
   validly existing and in good standing under the laws of the State of
   Delaware, and is in compliance with the laws of each State in which any
   Mortgaged Property is located to the extent necessary to perform its duties
   and obligations under this Agreement.

     (ii) Authority. It has the full power, authority and legal right to execute
   and deliver this Agreement (and all agreements executed and delivered by it
   in

                                       24
<PAGE>


   connection herewith) and to perform all transactions contemplated by this
   Agreement (and all agreements executed and delivered by it in connection
   herewith). It has duly authorized the execution, delivery and performance of
   this Agreement (and all agreements executed and delivered by it in
   connection herewith), and has duly executed and delivered this Agreement
   (and all agreements executed and delivered by it in connection herewith).
   This Agreement (and each agreement executed and delivered by it in
   connection herewith), assuming due authorization, execution and delivery by
   each other party hereto (and thereto), constitutes its legal, valid and
   binding obligation enforceable in accordance with its terms, except as such
   enforcement may be limited by bankruptcy, insolvency, reorganization or other
   similar laws affecting the enforcement of creditors' rights generally, by
   general principles of equity and by any applicable anti-deficiency laws
   (regardless of whether such enforcement is considered in a proceeding in
   equity or at law).

     (iii) Solvency. It is solvent and the purchase of the Mortgage Loans will
   not cause it to become insolvent.

     3. Remedies for Breach of Certain Representations and Warranties.

     (a) It is understood and agreed that the representations and warranties set
forth in this Agreement or contained in the certificates of officers of the
Seller, Bridger Funding or the Purchaser submitted pursuant hereto shall survive
the sale of the Mortgage Loans to the Purchaser and shall inure to the benefit
of the Purchaser and the Trustee (for the benefit of the Certificateholders) as
the transferee of the Purchaser, notwithstanding (i) any restrictive or
qualified endorsement on any Note, Assignment of Mortgage, Assignment of Leases,
Rents and Profits or reassignment of Assignment of Leases, Rents and Profits,
(ii) any termination of this Agreement, or (iii) the examination by any Person
of, or failure by any Person to examine, any Mortgage File.

     (b) Upon the discovery by the Seller, Bridger Funding or the Purchaser that
(i) a document required to be delivered pursuant to Section 1(c) of this
Agreement in connection with any Mortgage Loan has not been executed or received
or has not been recorded or filed (if required) within the time required for
delivery of such document, appears not to be what it purports to be or has been
torn, mutilated or otherwise defaced (such Mortgage Loan, a "Defective Document
Mortgage Loan") or (ii) a breach of any of the foregoing representations and
warranties set forth in Section 2(b) or a default in the performance of any of
the covenants or other obligations of the Seller under this Agreement has
occurred (a "Breach") which, in the case of either clause (i) or (ii),
materially and adversely affects the interest of the owners of one or more
Mortgage Loans, who may include Certificateholders, the party discovering (x)
that a Mortgage Loan is a Defective Document Mortgage Loan, or (y) the existence
of a Breach (any such Mortgage Loan as described in the preceding clause (x) or
so affected by a Breach as described in preceding clause (y), a "Defective
Mortgage Loan") shall give prompt written notice thereof to the other parties
and to each Rating Agency. Within 85 days of its discovery or its receipt of
notice of any such Defective Mortgage Loan (including such notice given by the
Purchaser, the Trustee, the Servicer or any special servicer or custodian for
the Mortgage Loans), the Seller or Bridger Funding shall (i) promptly cure such
defect or Breach in all material

                                       25
<PAGE>

respects, or (ii) repurchase the Defective Mortgage Loan or Loans at the
Repurchase Price for such Mortgage Loan or Loans in accordance with the
directions of the owners of such Defective Mortgage Loans; provided, however, if
such defect or Breach cannot be cured within such 85-day period, so long as the
Seller or Bridger Funding, as applicable, shall be actively and diligently
attempting to cure such defect or Breach, such 85-day period shall be extended
for a reasonable period of time in which to effect such cure, but in any event
to a date not more than 180 days from the earlier of the date of Seller's or
Bridger Funding's, as applicable, discovery or its receipt of notice of any
Defective Mortgage Loan, provided such Defective Mortgage Loan is susceptible to
such cure within such period of time; provided, further that no such extension
shall be applicable unless the Seller or Bridger Funding, as applicable,
delivers to the Purchaser (or its successor in interest) an officer's
certificate describing the measures being taken to cure such defect or Breach,
stating that the Seller or Bridger Funding, as applicable, believes such defect
or Breach will be cured within such period. If any Mortgage Loan fails to
constitute a Qualified Mortgage by reason of defective or missing documentation
as described above or a breach of a representation, warranty, or covenant of the
Seller or Bridger Funding pursuant to this Agreement, the Seller or Bridger
Funding shall correct such condition, defect or breach or repurchase such
Mortgage Loan at the Repurchase Price within 85 days of discovery of such
failure and no extension of the 85-day period shall apply. The Repurchase Price
with respect to any Mortgage Loans repurchased by the Seller or Bridger Funding
shall be paid in accordance with the Pooling and Servicing Agreement. It is
understood and agreed that the obligations of the Seller and/or Bridger Funding
set forth in this Section 3(b) to cure or repurchase a Defective Mortgage Loan
constitute the sole remedies available to the Purchaser and its successors and
assigns respecting a breach of the representations and warranties of the Seller
and/or Bridger Funding set forth in Section 2(b). It is understood and agreed
that, in the event that either the Seller or Bridger Funding fully and timely
performs its obligations under this Section 3 with respect to any defect or
Breach, then the Purchaser shall have no other right or remedy against the
Seller or Bridger Funding, or their respective successors and assigns with
respect to such defect or Breach; provided, however, that the foregoing shall
not be deemed to limit the rights and remedies of the Purchaser in the event
that the Seller or Bridger Funding fails to fully and timely perform any of its
obligations under this Section 3 with respect to any defect or Breach, in which
case the Purchaser shall have the right to pursue any remedies it may have in
accordance with the terms of this Agreement, in equity or at law.

     Upon any such repurchase of a Mortgage Loan by the Seller or Bridger
Funding, the Purchaser shall execute and deliver, or shall cause the owner of
such Mortgage Loan to execute and deliver, such instruments of sale, transfer or
assignment presented to it by the Seller or Bridger Funding, in each case
without recourse, as shall be necessary to vest in the Seller or Bridger Funding
the legal and beneficial ownership of such Mortgage Loan (including any property
acquired in respect thereof or proceeds of any insurance policy with respect
thereto), and shall deliver, or shall cause such owner to deliver, the related
Mortgage File to the Seller or Bridger Funding or their designee after receipt
of the related Repurchase Price.

     (c) Except as expressly set forth in Section 3(b), no provision of this
Agreement shall be interpreted as limiting (or otherwise be deemed to limit) the
right of the Purchaser, its successors or assigns to pursue any remedies it may
have under this Agreement, in

                                       26
<PAGE>

equity or at law, in connection with any breach by the Seller or Bridger Funding
of any term hereof.

     (d) Each of the Seller or Bridger Funding hereby acknowledges the
assignment by the Purchaser to any subsequent purchaser of the Mortgage Loans
and any subsequent purchaser to the Trustee, in its capacity as a trustee under
any Pooling and Servicing Agreement that the Purchaser, any subsequent purchaser
or either of their assigns may enter into, for the benefit of the
Certificateholders, of the representations and warranties contained in this
Agreement and of the obligation of the Seller and Bridger Funding to cure or
repurchase any Defective Mortgage Loans pursuant to this Section 3. The Trustee
or its designee may enforce such obligation as provided in Section 10 hereof.

     4. Provision of Information. The Seller shall make available to the
Purchaser or its designees all relevant information reasonably available to the
Seller concerning the Mortgage Loans, the related Mortgaged Properties and the
related Borrowers and the Seller's business, properties and operations, as the
Purchaser may, in its sole discretion reasonably exercised, determine is
necessary in the marketing of the Certificates (including the compliance with
federal securities laws or state "Blue Sky" laws) (such information shall be
referred to as the "Requested Disclosure Information"); provided, however, that
it is understood and agreed that the Requested Disclosure Information shall not
include information as of any date after the Closing Date. As of the date such
Requested Disclosure Information was made available to the Purchaser or its
designees, such Requested Disclosure Information did not contain any untrue
statement by the Seller or any Affiliate thereof of any material fact or any
omission of the Seller or any Affiliate thereof of any information with respect
to any Mortgage Loan, the related Mortgaged Property or the related Borrower (or
the Seller's business, properties and operations) that is necessary to make such
statements with respect to such Mortgage Loan, the related Mortgaged Property or
the related Borrower (or the Seller's business, properties and operations),
taken by themselves and only in the context of the sale of the Mortgage Loans to
the Purchaser, not misleading. The Seller will, upon making available such
Requested Disclosure Information, be deemed to represent that it does not know
or have any reason to know that the Requested Disclosure Information contains
any untrue statement of any material fact or any omission of the Seller or any
Affiliate thereof of any information with respect to any Mortgage Loan, the
related Mortgaged Property or the related Borrower (or the Seller's business,
properties and operations) that is necessary to make such statements with
respect to such Mortgage Loan, the related Mortgaged Property or the related
Borrower (or the Seller's business, properties and operations), [taken by
themselves and only in the context of the sale of the Mortgage Loans to the
Purchaser], not misleading. The Seller agrees that so long as any Underwriter is
required by applicable laws to deliver a prospectus in connection with any sale
of the Certificates, the Seller shall notify the Purchaser or its designee
immediately if any event shall occur or condition shall exist as a result of
which any of the Requested Disclosure Information contains an untrue statement
of a material fact or any omission of any material fact by the Seller or any
Affiliate thereof of any information with respect to any Mortgage Loan, the
related Mortgaged Property or the related Borrower (or the Seller's business,
properties and operations) that is necessary to make the statements by Seller or
any Affiliate with respect to such Mortgage Loan, the related Mortgaged Property
or the related Borrower (or the Seller's business, properties and operations),
taken by themselves and only in the context of the sale of the Mortgage Loans to
the Purchaser, not misleading. The

                                       27
<PAGE>

Seller understands that the Purchaser or its designee will use the Requested
Disclosure Information in preparing the Registration Statement (including,
insofar as they are required to be filed as part of the Registration Statement,
any Computational Materials), the Prospectus Supplement, the Private Placement
Memorandum and to otherwise sell the Certificates, and that the Purchaser or its
designee shall be entitled to rely on the true, correct and complete nature of
the Requested Disclosure Information and shall have no obligation to
independently verify any of such information furnished or to be furnished by the
Seller hereunder, provided that the Purchaser or its designee has previously
provided a copy of each of the documents referred to above in this sentence to
the Seller for the Seller's review and approval; and provided, further, that the
Seller shall not be required to provide information that specifically relates to
facts existing or events first occurring from and after the Closing Date.

     5. Indemnification.

     (a) The Seller shall indemnify and hold harmless the Purchaser, each
Affiliate thereof and their respective officers and directors, and each person,
if any, who "controls" the Purchaser and its Affiliates within the meaning of
Section 15 of the Securities Act or Section 20 of the Securities Exchange Act of
1934, as amended (the "Exchange Act") (collectively, for purposes hereof, the
"Indemnified Parties") against any and all losses, claims, damages, liabilities
or expenses (including, without limitation, the reasonable cost of investigating
and defending against any claims therefor and legal fees and disbursements
incurred in connection therewith except as otherwise provided below), joint or
several, which may be based upon the Securities Act, the Exchange Act or other
federal or state statutory law or regulation, at common law, by contractual
arrangement or otherwise, insofar as such losses, claims, damages, liabilities
or expenses arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Registration Statement, the
Prospectus Supplement, the Private Placement Memorandum or, insofar as they are
required to be filed as part of the Registration Statement, any Computational
Materials with respect to the Publicly Offered Certificates, or in any amendment
thereof or supplement thereto, or arise out of or are based upon the omission or
alleged omission (in the case of any Computational Materials, when read in
conjunction with the Prospectus and, in the case of the Private Placement
Memorandum, when read together with the other information specified therein as
being available for review by investors) to state therein a material fact
necessary to make the statements therein, in the light of the circumstances
under which they were made, not misleading, but only if and to the extent that
such untrue statement, alleged untrue statement, omission or alleged omission
was made in reliance upon (i) any Requested Disclosure Information furnished to
the Purchaser or its designee, directly or indirectly, by the Seller or approved
by the Seller and used in connection with the preparation of the Prospectus
Supplement, the Private Placement Memorandum or any Computational Materials
(and, if specifically pertaining to a Mortgage Loan, only to the extent that
such untrue statement, omission, or alleged omission relates to the period prior
to the Closing Date and to events occurring and facts existing prior to the
Closing Date) or (ii) any representations, warranties, statements or covenants
of the Seller and/or Bridger Funding contained in this Agreement or any document
or certificate delivered pursuant hereto (the foregoing items (i) and (ii),
collectively, the "Seller's Information"). This indemnity agreement will be in
addition to any liability the Seller may otherwise have.


                                       28
<PAGE>

     In no case shall the Seller be liable with respect to any claims made
against any of the Indemnified Parties unless an Indemnified Party shall have
notified the Seller in writing of the nature of the claim within a reasonable
time after service of a summons or other first legal process that shall have
been served upon such Indemnified Party, but failure to notify the Seller of any
such claims shall not relieve the Seller from any liability which it may have to
any Indemnified Party otherwise than on account of the indemnity agreement
contained in this Section 5(a). The Seller will be entitled to participate at
its own expense in the defense or, if it so elects promptly after receiving such
notice from any Indemnified Party, to assume the defense of any suit brought to
enforce any such liability with legal counsel chosen by the Seller and
reasonably acceptable to the Indemnified Parties. In the event the Seller elects
to assume the defense of any such suit and retain such legal counsel, any
Indemnified Party that is a defendant in the suit may retain additional legal
counsel but shall bear the legal fees and disbursements of such legal counsel
unless (i) the Seller and such Indemnified Party shall have mutually agreed to
the retention of such legal counsel or (ii) the named parties to any such
proceeding (including any impleaded parties) include one or both of the Seller
and such Indemnified Party, and representation of both such parties by the same
legal counsel would be inappropriate due to actual or potential differing
interests between them. It is understood that the Seller shall not, in
connection with any proceeding or related proceedings in the same jurisdiction,
be liable for the legal fees and disbursements of more than one legal counsel
(in addition to any local counsel necessary to the conduct of defense in such
proceeding or proceedings) for all the Indemnified Parties and that all such
legal fees and disbursements shall be reimbursed by the Seller as they are
incurred. The Seller shall not be liable to indemnify any person for any
settlement of any claim effected without the Seller' consent, which consent
shall not unreasonably be withheld, provided that if any claim is settled with
such consent or if there is a final judgment against any Indemnified Party, the
Seller agrees to indemnify the Indemnified Parties from and against any losses,
claims, damages, liabilities or expenses by reason of such settlement or
judgment. Notwithstanding the immediately preceding sentence, if at any time an
Indemnified Party shall have requested the Seller to reimburse the Indemnified
Party for fees and expenses of counsel retained in accordance with the fourth
sentence of this paragraph, the Seller agrees that it shall be liable for any
settlement of any claim effected without its consent if (x) such settlement is
entered into more than 60 days after the receipt by the Seller of such request
and (y) the Seller shall not have reimbursed such Indemnified Party in
accordance with such request prior to the date of such settlement. The Seller
shall not, without the prior written consent of any Indemnified Party, which
consent shall not unreasonably be withheld, effect any settlement of any pending
or threatened proceeding in respect of which such Indemnified Party is or could
reasonably have been a party and indemnity is or could have been sought
hereunder by such Indemnified Party unless such settlement includes an
unconditional release of such Indemnified Party from all liability relating to
the claims that are the subject matter of such proceeding.

     (b) If the indemnification provided for in Section 5(a) above is
unavailable or insufficient to hold harmless an Indemnified Party in respect of
any losses, claims, damages, liabilities or expenses (or actions in respect
thereof) referred to therein, then the Seller shall contribute to the amount
paid or payable by such Indemnified Party as a result of such losses, claims,
damages, liabilities or expenses (or actions in respect thereof) in such
proportion as is appropriate to reflect the relative fault of the Seller on the
one hand and such Indemnified Party

                                       29
<PAGE>

on the other in connection with the statements or omissions which resulted in
such losses, claims, damages, liabilities or expenses (or actions in respect
thereof), as well as any other relevant equitable considerations. The relative
fault shall be determined by reference to, among other things, whether the
untrue or alleged untrue statement of a material fact or the omission or alleged
omission to state a material fact relates to information supplied by the Seller
or by such Indemnified Party and such party's relative intent, knowledge, access
to information and opportunity to correct or prevent such statement or omission.
The parties hereto agree that it would not be just and equitable if contribution
were determined by pro rata allocation or by any other method of allocation
which does not take account of the equitable considerations referred to above.
The amount paid or payable by an Indemnified Party as a result of the losses,
claims, damages, liabilities or expenses (or actions in respect thereof)
referred to above shall be deemed to include any legal fees and disbursements or
other expenses reasonably incurred by such Indemnified Party in connection with
investigating or defending any such claim, except where such Indemnified Party
is required to bear such expenses pursuant to this Section 5, which expenses the
Seller shall pay as and when incurred, at the request of such Indemnified Party,
to the extent that the Seller will be ultimately obligated to pay such expenses.
No person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Securities Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.

     (c) The indemnity and contribution provided for in this Section 5 shall
remain operative and in full force and effect irrespective of (i) any
termination of this Agreement, (ii) any investigation made by or on behalf of
the Purchaser or its designees, their respective officers and directors or any
person who controls the Purchaser or its Affiliates, or by or on behalf of the
Seller, its directors and officers or any person who controls the Seller, or
(iii) the acceptance of and payment for any of the Certificates.

     6. Opinion of Counsel. The Seller hereby covenants to the Purchaser to
deliver or cause to be delivered to the Purchaser in connection with the
Securitization Transaction (a) opinions of counsel for the Seller (which may be
rendered by the Seller's internal counsel) as to various corporate matters in
form satisfactory to the Purchaser and (b) opinions of counsel for the Seller,
in forms acceptable to the Purchaser, its counsel, and each Rating Agency, as to
such matters as shall be required for the assignment of ratings to the
Certificates or such other interests in the Mortgage Loans offered for sale
(including, without limitation, a "true sale" opinion) (it being agreed that
such opinions or appropriate reliance letters shall expressly provide that each
Rating Agency, each placement agent, each underwriter, the Trustee and any
fiscal agent shall be entitled to rely on such opinions).

     7. Cooperation. The Seller hereby agrees to furnish any and all
information, documents, certificates, letters or opinions with respect to the
Mortgage Loans reasonably requested by the Purchaser in order for the Purchaser
to perform any of its obligations or satisfy any of the conditions on its part
to be performed or satisfied pursuant to this Agreement or the transactions
contemplated by the Pooling and Servicing Agreement. The Seller further agrees
that, at the request of the Purchaser, the Seller shall use all commercially
reasonable efforts to obtain from the Borrowers of the Mortgage Loans such
current financial statements and other information as the Purchaser, the
Depositor or any Rating Agency may reasonably request in

                                       30
<PAGE>

connection with the transactions contemplated by this Agreement or the Pooling
and Servicing Agreement.

     8. Costs and Expenses. The Seller agrees to pay to the Purchaser its share
(based on the ratio of the aggregate principal amount of the Seller's Mortgage
Loans to the aggregate principal amount of all Mortgage Loans in the
Securitization Transaction) of the transaction costs and expenses with respect
to the Securitization Transaction in accordance with the Loan Seller Agreement.

     9. Notices. All communications hereunder shall be in writing and effective
only upon receipt and, if sent to the Purchaser, will be mailed, delivered or
transmitted by facsimile and confirmed to it at the following:

<TABLE>
<CAPTION>

<S>                                                         <C>
Clay Lebhar                                                 John Mulligan
Investment Banking                                          Commercial Mortgage
Prudential Securities Incorporated                          Prudential Securities Incorporated
One New York Plaza, 18th Floor                              One New York Plaza, 15th Floor
New York, New York 10292-2018                               New York, New York 10292-2015
Telecopy No.:  (212) 778-5099                               Telecopy No.:  (212) 778-1905

David Rodgers                                               Fred Robustelli, Esq.
Investment Banking                                          Law Department
Prudential Securities Incorporated                          Prudential Securities Incorporated
One New York Plaza, 18th Floor                              One New York Plaza, 30th Floor
New York, New York 10292-2018                               New York, New York 10292
Telecopy No.:  (212) 778-5099                               Telecopy No.:  (212) 214-7938

If sent to the Seller, will be mailed, delivered or transmitted by facsimile and
confirmed to it at the following:

Robert S. Schoenfeld                                        Clayton B. Gantz
Bridger Commercial Realty Finance LLC                       Steefel Levitt & Weiss
100 Shoreline Highway                                       1 Embarcadero Center
Suites 295 & 125                                            30th Floor
Mill Valley, CA 94941                                       San Francisco, CA 94111
Telecopy No.: (415) 331-3390                                Telecopy No.: (415) 788-2019

If sent to Bridger Funding, will be mailed, delivered or transmitted by
facsimile and confirmed to it at the following:

Robert S. Schoenfeld                                         Clayton B. Gantz
Bridger Commercial Funding LLC                               Steefel Levitt & Weiss
100 Shoreline Highway                                        1 Embarcadero Center
Suites 295 & 125                                             30th Floor
Mill Valley, CA 94941                                        San Francisco, CA 94111

                                       31
<PAGE>


Telecopy No.: (415) 331-3390                                 Telecopy No.: (415) 788-2019

If sent to the Rating Agencies, will be mailed, delivered or transmitted by
facsimile and confirmed to the respective Rating Agency at the following:

Joan Biro                                                   Nicholas Levidy
Standard & Poors                                            Moody's Investors Service, Inc.
26 Broadway                                                 99 Church Street
New York, New York  10003                                   New York, New York  10007
Telecopy No.:  (212) 412-0539                               Telecopy No.:  (212) 553-1350

or such other address as may hereafter be furnished to or by the other party or
any Rating Agency by like notice.

</TABLE>


     10. Trustee as Beneficiary. The representations, warranties and agreements
made by the Seller and Bridger Funding in this Agreement are made for the
benefit of the Depositor, the Trustee and the Certificateholders and may be
enforced by the Depositor and the Trustee to the same extent that the Purchaser
has rights against the Seller and Bridger Funding under this Agreement in
respect of the representations, warranties and agreements made by the Seller and
Bridger Funding herein, and all such representations and warranties shall
survive delivery of the respective Mortgage Loan Documents to any subsequent
purchaser and to the Trustee and to the Servicer.

     11. Successors and Assigns. This Agreement will inure to the benefit of and
be binding upon the parties hereto and their respective successors and assigns,
and no other person will have any right or obligation hereunder, other than as
otherwise expressly provided herein.

     12. Governing Law. This Agreement will be governed by and construed in
accordance with the substantive laws of the State of New York (without regard to
conflicts of laws principles), and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

     13. Miscellaneous.

     (a) Subject to Section 13(b) hereof, neither this Agreement nor any term
hereof may be amended, modified, waived, discharged or terminated except by a
writing signed by the party against whom enforcement of such amendment,
modification, waiver, discharge or termination is sought.

     (b) In the event the Underwriting Agreement is terminated pursuant to a
failure of a condition precedent set forth therein, this Agreement shall
automatically terminate, and thereafter no party to this Agreement shall have
any further rights or obligations hereunder other than pursuant to any provision
which expressly provides that it survives the termination of this Agreement.


                                       32
<PAGE>


     (c) Subsequent to any Securitization Transaction, this Agreement shall not
be changed in any manner which would have a material adverse effect on the
Certificateholders without the prior written consent of the Trustee. Prior to
the execution of any amendment to this Agreement, the Trustee shall be entitled
to receive and rely conclusively upon an opinion of counsel at the expense of
the party requesting such amendment stating that the execution of such amendment
is authorized or permitted by this Agreement. The Trustee may, but shall not be
obligated to, consent to any amendment which affects the Trustee's own rights,
duties or immunities under this Agreement.

     (d) This Agreement may be executed in any number of counterparts, each of
which shall, for all purposes, be deemed to be an original and all of which
shall together constitute but one and the same instrument.

     (e) 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.

     (f) This Agreement supersedes all prior or contemporaneous agreements and
understandings relating to the subject matter hereof, except the Securitization
Agreement.

     (g) It is the express intent of the parties hereto that the conveyance
contemplated by this Agreement be, and be treated for all purposes as, a sale by
the Seller of all the Seller's right, title and interest in and to the Mortgage
Loans. It is, further, not the intention of the parties that such conveyance be
deemed a pledge of the Mortgage Loans by the Seller to secure a debt or other
obligation of the Seller. However, in the event that, notwithstanding the intent
of the parties, the Mortgage Loans are held to continue to be property of the
Seller then (i) this Agreement shall also be deemed to be a security agreement
under applicable law; (ii) the transfer of the Mortgage Loans provided for
herein shall be deemed to be a grant by the Seller to the Purchaser of a first
priority security interest in all of the Seller's right, title and interest in
and to the Mortgage Loans and all amounts payable to the holder 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; (iii) the possession by the Purchaser or any successor thereto
of the related 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 Purchaser's security
interest pursuant to Section 9-305 of the New York Uniform Commercial Code and
the Uniform Commercial Code of any other applicable jurisdiction; and (iv)
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 Purchaser or any
successor thereto for the purpose of perfecting such security interest under
applicable law. Any assignment of the interest of the Purchaser pursuant to any
provision hereof shall also be deemed to be an assignment of any security
interest created hereby.



                                       33
<PAGE>



                            [Signatures on Next Page]























                                       34
<PAGE>

     IN WITNESS WHEREOF, the parties have caused this Agreement to be duly
executed by their respective officers as of the day and year first above
written.

                                              BRIDGER COMMERCIAL REALTY
                                              FINANCE LLC

                                              By:______________________________
                                                 Name:
                                                 Title:

                                              BRIDGER COMMERCIAL FUNDING LLC

                                              By:______________________________
                                                 Name:
                                                 Title:

                                              PRUDENTIAL SECURITIES CREDIT CORP.

                                              By:______________________________
                                                 Name:
                                                 Title:




















                                       35
<PAGE>


                                     ANNEX A

                     MORTGAGE LOAN CHARACTERISTICS SCHEDULE

                              [See Attached Pages]


















                                   Annex A-2-1

<PAGE>
                                     ANNEX B

                              CERTAIN DEFINED TERMS

     "Additional Loan Characteristics Schedule": As defined in the Recitals.

     "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 by" have meanings correlative to the foregoing.

     "Agreement": As defined in the Preamble.

     "Appraised Value": With respect to any Mortgaged Property, the appraised
value of such Mortgaged Property as determined by an appraisal thereof made not
more than one year prior to the origination date of the related Mortgage Loan
and reviewed by the Seller.

     "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 by the Borrower, 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.

     "Borrower": With respect to each Mortgage Loan, any obligor on any related
Note.

     "Breach": As defined in Section 3(b).

     "Bridger Funding": As defined in the Preamble.

     "CERCLA": Comprehensive Environmental Response, Compensation and Liability
Act of 1980, as amended (42 U.S.C. (Section) 9601 et seq.).

     "Certificateholders": As defined in the Recitals.

     "Certificates": As defined in the Recitals.

                                   Annex-B-1

<PAGE>


     "Closing Date.": As defined in Section 1(b).

     "Commission": Securities and Exchange Commission.

     "Computational Materials": As defined in the no-action letter dated May 20,
1994, issued by the Division of Corporation Finance of the Commission to Kidder,
Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder
Structured Asset Corporation and the no-action letter dated May 27, 1994 issued
by the Division of Corporation Finance of the Commission to the Public
Securities Associates.

     "Custodian": As defined in Section 1(d).

     "Cut-off Date": As defined in Section 1(a).

     "Defective Mortgage Loan": As defined in Section 3(b).

     "Defective Document Mortgage Loan": As defined in Section 3(b).

     "Depositor": As defined in the Recitals.

     "Due Date": With respect to any Mortgage Loan, the date on which scheduled
payments are due on such Mortgage Loan (without regard to grace periods), such
day being for all Mortgage Loans the first day of each month.

     "Environmental Law": Any environmental law, ordinance, rule, regulation or
order of a federal, state or local governmental authority, including, without
limitation, CERCLA, the Hazardous Material Transportation Act, as amended (49
U.S.C. (Section) 1801 et seq.), the Resource Conservation and Recovery Act, as
amended (42 U.S.C. (Section) 6901 et seq.), the Federal Water Pollution Control
Act, as amended (33 U.S.C. (Section) 1251 et seq.), the Clean Air Act, as
amended (42 U.S.C. (Section) 7401 et seq.) and the regulations promulgated
pursuant thereto.

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

     "Fee Interest": As defined in Section 2(b)(xxxi).

     "Ground Lease": As defined in Section 2(b)(xxxi).

     "Hazardous Materials": Any dangerous, toxic or hazardous pollutants,
chemicals, wastes, or substances, including, without limitation, those so
identified pursuant to CERCLA, or any other Environmental Laws now 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.

                                   Annex-B-2

<PAGE>


     "Legal Summary": With respect to any Mortgage Loan, the "Legal Summary"
prepared by the related Seller in connection with the origination of such
Mortgage Loan, substantially in the form of the sample Legal Summary previously
submitted to the Purchaser, with all blanks completed.

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

     "Maturity Date": With respect to any Mortgage Loan, the maturity date as
set forth in the applicable Mortgage Loan Characteristics Schedule.

     "Moody's": Moody's Investors Service, Inc., and its successors in interest.

     "Mortgage File": As defined in Section 1(c).

     "Mortgage Loan Characteristics Schedule": As defined in the Recitals.

     "Mortgage Loan Control #": With respect to any Mortgage Loan, the "Control
Number" assigned to such Mortgage Loan for purposes of the Securitization
Transaction as set forth on the applicable Mortgage Loan Characteristics
Schedule.

     "Mortgage Loan Documents": Any and all documents contained in the Mortgage
File and the Servicing File.

     "Mortgage Loans": As defined in the Recitals.

     "Mortgaged Property": The underlying property securing a Mortgage Loan,
consisting of a fee simple or leasehold estate in a parcel of land improved by a
commercial property, together with any personal property, fixtures, leases and
other property or rights pertaining thereto.

     "Mortgage Rate": With respect to each Mortgage Loan, the annual rate at
which interest accrues on such Mortgage Loan (in the absence of a default), as
set forth in the applicable Mortgage Loan Characteristics Schedule.

     "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 the related Borrower under such Mortgage Loan, including any
amendments or modifications, or any renewal or substitution notes, as of such
date.

     "Originator": With respect to a Mortgage Loan, the originator of such
Mortgage Loan, as identified in the Mortgage Loan Characteristics Schedule.

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

                                   Annex-B-3

<PAGE>


     "Placement Agents": As defined in the Recitals.

     "Pooling and Servicing Agreement": As defined in the Recitals.

     "Private Placement Memorandum": The Private Placement Memorandum relating
to the Privately Offered Certificates dated July 22, 1999.

     "Prospectus": The prospectus dated October 29, 1998, as supplemented by a
prospectus supplement to be dated on or about July 22, 1999 (the "Prospectus
Supplement"), relating to the Publicly Offered Certificates.

     "PSI": As defined in the Recitals.

     "Purchaser": As defined in the Preamble.

     "Qualified Mortgage": A Mortgage Loan that is a "qualified mortgage" within
the meaning of 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.

     "Rating Agency": Each of S&P or Moody's.

     "Registration Statement": The registration statement No. 64765 filed by the
Purchaser on Form S-3 and declared effective on October 29, 1998.

     "Requested Disclosure Information": As defined in Section 4.

     "Reserve Accounts": As defined in Section 1(a).

     "S&P": Standard & Poor's Ratings Services.

     "Securities Act": As defined in the Recitals.

     "Securitization Agreement": As defined in the Recitals.

     "Securitization Transaction": As defined in the Recitals.

     "Seller": As defined in the Preamble.

     "Servicer": As defined in the Recitals.

     "Special Servicer": As defined in the Recitals.

     "Trustee": As defined in the Recitals.

     "Trust Fund": As defined in the Recitals.

     "Underwriters": As defined in the Recitals.

                                   Annex-B-4
<PAGE>


                                     ANNEX C

                                   DISCLOSURES


































                                    Annex C-1

<PAGE>
                                                                     EXHIBIT G-2

                    MORTGAGE LOAN PURCHASE AND SALE AGREEMENT

                  THIS MORTGAGE LOAN PURCHASE AND SALE AGREEMENT II (this
"Agreement") dated July __, 1999, is between GREENWICH CAPITAL FINANCIAL
PRODUCTS, INC., a Delaware corporation (the "Seller"), and PRUDENTIAL SECURITIES
SECURED FINANCING CORPORATION, a Delaware corporation (the "Purchaser").

                              W I T N E S S E T H:

                  WHEREAS, the Seller has originated or otherwise acquired
certain fixed rate mortgage loans;

                  WHEREAS, the Purchaser is simultaneously acquiring certain
fixed rate mortgage loans from Prudential Securities Credit Corp., an Affiliate
of the Purchaser, pursuant to a separate Mortgage Loan Purchase and Sale
Agreement I, dated July __, 1999;

                  WHEREAS, the Seller desires to sell to Purchaser on the
Closing Date (as hereinafter defined), and the Purchaser desires to purchase
from the Seller, certain mortgage loans (collectively, the "Mortgage Loans"),
all of which are described in, and set forth in, the schedule attached hereto as
Annex A (the "Mortgage Loan Characteristics Schedule");

                  WHEREAS, the Purchaser intends to deposit the Mortgage Loans
in a trust fund (the "Trust Fund"), the beneficial ownership of which will be
evidenced by the Commercial Mortgage Pass-Through Certificates, Series 1999-C2,
Class A-1, Class A-2, Class A-EC1, Class A-EC2, Class B, Class C, Class D, Class
E, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N, Class
O, Class R-I and Class R-II (collectively, the "Certificates") issued to certain
purchasers of the Certificates (collectively, the "Certificateholders") pursuant
to the Pooling and Servicing Agreement dated as of July 1, 1999 (the "Pooling
and Servicing Agreement") by and among the Purchaser, as depositor (in such
capacity, the "Depositor"), National Realty Funding L.C., as servicer (in such
capacity, the "Servicer") and special servicer (in such capacity, the "Special
Servicer"), and The Chase Manhattan Bank, as trustee (in such capacity, the
"Trustee") (capitalized terms used herein and not defined herein or in Annex B
attached hereto shall have the respective meanings ascribed to such terms in the
Pooling and Servicing Agreement);

                  WHEREAS, the Purchaser intends to sell the Class A-1, Class
A-2, Class B, Class C, Class D, Class E and Class F Certificates (collectively,
the "Publicly Offered Certificates") registered under the Securities Act of
1933, as amended (the "Securities Act") to Prudential Securities Incorporated
("PSI"), and NatWest Limited, as agent for National Westminster Bank Plc.
("GCM"), as underwriters (in such capacities, the "Underwriters") pursuant to an
Underwriting Agreement to be dated the date hereof (the "Underwriting
Agreement");

                  WHEREAS, the Purchaser intends to sell the Class A-EC1, Class
A-EC2, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N,
Class O, Class R-I and Class R-II Certificates (the "Privately Offered
Certificates") to PSI and GCM, as placement agents (in such capacities, the
"Placement Agents"), pursuant to a Certificate Purchase Agreement to be dated on

<PAGE>
or about the date hereof (the "Certificate Purchase Agreement"), as described in
a Private Placement Memorandum relating thereto, to be dated the date hereof
(the "Private Placement Memorandum"); and

                  WHEREAS, the Depositor, in reliance on the representations,
warranties and covenants of the parties contained herein, has agreed to enter
into and effect the Securitization Transaction, on the terms and conditions set
forth herein.

                  NOW, THEREFORE, in consideration of the foregoing recitals,
which are incorporated into the operative provisions of this Agreement by this
reference, and for other good and valuable consideration, the receipt and
adequacy of which are hereby conclusively acknowledged, the parties hereto
hereby agree as follows:

                  1. Purchase Proceeds; Purchase and Sale; Delivery of Mortgage
Files.

                  (a) On the Closing Date, the Seller hereby agrees to
sell, transfer, assign, set over and otherwise convey to the Purchaser, without
recourse, and the Purchaser agrees to purchase all of the Seller's right, title
and interest in and to the Mortgage Loans and the related mortgage loan
documents (collectively, the "Mortgage Loan Documents"), including, without
limitation: (i) all scheduled payments of interest and principal due on or with
respect to each Mortgage Loan after July 1, 1999 (the "Cut-off Date"); (ii) all
other payments of interest and principal received on or with respect to each
Mortgage Loan after the Cut-off Date, other than any such payments of interest
or principal which were allocable to a period on or prior to the Cut-off Date;
(iii) all of the Seller's right, title and interest in and to the proceeds of
any related title, hazard or other insurance policies received on or with
respect to any Mortgage Loan after the Cut-off Date; and (iv) all reserve
accounts and escrow accounts, if any, established pursuant to the related
Mortgage Loan Documents (collectively, the "Reserve Accounts"), and all of the
Seller's right, title and interest in and to the funds therein.

                  (b) The Purchaser shall purchase the Mortgage Loans and
the Mortgage Loan Documents and pay to the Seller an amount of the purchase
proceeds determined in accordance with that certain Loan Seller Agreement, dated
May 24, 1999, between the Seller, National Realty Finance L.C. and Bridger
Commercial Realty Finance LLC (the "Loan Seller Agreement"). The Purchase
Proceeds shall be paid to the Seller by wire transfer in immediately available
funds on the date of the consummation of the Securitization Transaction (the
"Closing Date") (or by such other method as the Purchaser and the Seller may
agree), with such later adjustments as provided for in the Loan Seller
Agreement. The closing for the purchase and sale of the Mortgage Loans shall
take place at the offices of Latham & Watkins, 885 Third Avenue, New York, New
York 10022.

                  (c) The Seller hereby agrees to deliver to the
Purchaser or its designee, within the respective time periods described below,
the following documents or instruments with respect to each Mortgage Loan:

                           (i) the original of the related Note, endorsed
         by the Seller in blank or in the following form: "Pay to the order of
         The Chase Manhattan Bank, as Trustee, for



                                       2
<PAGE>

         the registered holders of Prudential Securities Secured Financing
         Corporation Commercial Mortgage Pass-Through Certificates, Series 1999
         C2, without recourse", which the Purchaser or its designee is
         authorized to complete and which Note and all endorsements thereof
         shall show a complete chain of endorsement from the Originator to the
         Seller;

                           (ii) (a) the related original recorded Mortgage
         or a copy thereof certified by the related title insurance company,
         public recording office or closing agent to be in the form in which
         executed and submitted for recording, (b) the related original recorded
         Assignment of Mortgage from the Originator to the Seller, or a copy
         thereof certified by the related title insurance company, public
         recording office or closing agent to be in the form in which executed
         and submitted for recording, and (c) the related original Assignment of
         Mortgage executed by the Seller in blank, which the Purchaser or its
         designee is authorized to complete (and but for the insertion of the
         name of the assignee and any related recording information which is not
         yet available to the Seller, is in suitable form for recordation in the
         jurisdiction in which the related Mortgaged Property is located);

                           (iii) (a) if the related security agreement is
         separate from the Mortgage, the original security agreement or a
         counterpart thereof, (b) if the security agreement is not assigned
         under the Assignments of Mortgage described in clause (ii) above, the
         related original assignment of such security agreement from the
         Originator to the Seller or a counterpart thereof, and (c) the related
         original assignment of such security agreement executed by the Seller
         in blank, which the Purchaser or its designee is authorized to
         complete;

                           (iv) (a) a copy of each Form UCC-1 financing
         statement, if any, filed with respect to personal property constituting
         a part of the related Mortgaged Property, (b) a copy of each Form UCC-2
         or UCC-3 assignment, if any, of such financing statement to the Seller
         from the Originator, and (c) a copy of each Form UCC-2 or UCC-3
         assignment, if any, of such financing statement executed by the Seller
         in blank, which the Purchaser or its designee is authorized to complete
         (and but for the insertion of the name of the assignee and any related
         filing information which is not yet available to the Seller, is in
         suitable form for filing in the filing office in which such financing
         statement was filed);

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

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

                           (vii) if any related Assignment of Leases, Rents
         and Profits is separate from the Mortgage, (a) the original recorded
         Assignment of Leases, Rents and Profits or a copy thereof certified by
         the related title insurance company, public recording office or closing
         agent to be in the form in which executed and submitted for recording,
         (b) the


                                       3
<PAGE>

         related original recorded reassignment of such instrument, if any, from
         the Originator to the Seller or a copy thereof certified by the related
         title insurance company, public recording office or closing agent to be
         in the form in which executed and submitted for recording, and (c) the
         related original reassignment of such instrument, if any, executed by
         the Seller in blank, which the Purchaser or its designee is authorized
         to complete (and but for the insertion of the name of the assignee and
         any related recording information which is not yet available to the
         Seller, is in suitable form for recordation in the jurisdiction in
         which the related Mortgaged Property is located) (any of which
         reassignments, however, may be included in a related Assignment of
         Mortgage and need not be a separate instrument);

                           (viii) if any related assignment of contracts is
         separate from the Mortgage, the original assignment of contracts or a
         counterpart thereof, and if the assignment of contracts is not assigned
         under the Assignments of Mortgage described in clause (ii) above, the
         related original reassignment of such instrument from the Originator to
         the Seller or a counterpart thereof and the related original
         reassignment of such instrument executed by the Seller in blank, which
         the Purchaser or its designee is authorized to complete;

                           (ix) with respect to the related Reserve
         Accounts, if any, a copy of the original of any separate agreement with
         respect thereto between the related Borrower and the Originator;

                           (x) the original of any other written agreement,
         instrument or document securing such Mortgage Loan, including, without
         limitation, originals of any guarantees with respect to such Mortgage
         Loan or the original letter of credit, if any, with respect thereto,
         together with any and all amendments thereto, including, without
         limitation, any amendment which entitles the Purchaser or its designee
         to draw upon such letter of credit, and the original of each instrument
         or other item of personal property given as security for a Mortgage
         Loan possession of which by a secured party is necessary to a secured
         party's valid, perfected, first priority security interest therein,
         together with all assignments or endorsements thereof necessary to
         entitle the Purchaser or its designee to enforce a valid, perfected,
         first priority security interest therein;

                           (xi) with respect to the related Reserve
         Accounts, if any, (a) a copy of the UCC-1 financing statements, if any,
         submitted for filing with respect to the Originator's security interest
         in such Reserve Accounts and all funds contained therein, (b) a copy of
         each Form UCC-2 or UCC-3 assignment, if any, of such financing
         statement from the Originator to the Seller, and (c) a copy of each
         Form UCC-2 or UCC-3 assignment, if any, of such financing statement
         executed by the Seller in blank which the Purchaser or its designee is
         authorized to complete (and but for the insertion of the name of the
         assignee and any related filing information which is not yet available
         to the Seller is in suitable form for filing in the filing office in
         which such financing statement was filed); and

                                       4
<PAGE>

                           (xii) copies of any and all amendments,
         modifications and supplements to, and waivers related to, any of the
         foregoing.

                  Such documents and instruments relating to each Mortgage Loan
are collectively referred to herein as the "Mortgage File". In connection with
the Seller's delivery of Mortgage Loan Documents in accordance with this Section
1(c), the Seller hereby authorizes the Purchaser or its designee to complete
each endorsement or assignment in blank appearing thereon in such manner as the
Purchaser or its designee shall determine in the exercise of its sole discretion
(provided that such endorsement or assignment will be without recourse,
representation or warranty except as expressly set forth in this Agreement). In
addition, all funds held by the Seller in the Reserve Accounts shall be
delivered to the Purchaser or its designee on or before the Closing Date.

                  If the Seller cannot deliver, or cause to be delivered, as to
any of the Mortgage Loans, the original or a copy of any of the documents and/or
instruments referred to in this Section 1(c)(ii)(a) or (b), (iv)(a) or (b),
(vii)(a) or (b), (xi)(a) or (b) and (xii), with (if appropriate) evidence of
recording or filing, as the case may be, thereon, solely because of a delay
caused by the public recording or filing office where such document or
instrument was submitted for recording or filing, the delivery requirements set
forth above shall be deemed to have been satisfied as to such missing document
or instrument, and such missing document or instrument shall be deemed to have
been included in the related Mortgage File, provided that the Seller has
delivered to the Purchaser or its designee on or before the Closing Date a copy
of such document or instrument (without evidence of recording or filing thereon,
but certified (which certificate may relate to multiple documents and/or
instruments) by the Seller to be a true and complete copy of the original
thereof submitted for recording or filing, as the case may be), and the Seller
shall deliver to or at the direction of the Purchaser or its designee, promptly
following the receipt thereof, the original of such missing document or
instrument (or a copy thereof) with (if appropriate) evidence of recording or
filing, as the case may be, thereon. If the Seller cannot deliver, or cause to
be delivered, as to any of the Mortgage Loans, the original of any of the
documents referred to in clause 1(c)(ii)(a) or (b) or (vii)(a) or (b) solely
because the public recording office retains the original assignment, then the
Seller, at its expense, shall deliver to the Purchaser or its designee a copy of
the recorded original. If the Seller cannot deliver, or cause to be delivered,
as to any of the Mortgage Loans, the original or a copy of the related lender's
title insurance policy referred to in clause (vi) solely because such policy has
not yet been issued, the delivery requirements set forth above shall be deemed
to be satisfied as to such missing document, and such missing document shall be
deemed to have been included in the related Mortgage File, provided that the
Seller has delivered to the Purchaser or its designee on or before the Closing
Date a commitment for title insurance "delivered" at the closing of such
Mortgage Loan, and the Seller shall deliver to or at the direction of the
Purchaser or its designee, promptly following the receipt thereof, the original
lender's title insurance policy (or a copy thereof).

                  Notwithstanding the immediately preceding paragraph, the
failure to deliver the originals or copies of any of the documents or
instruments referred to in this Section 1(c)(ii)(a) or (b), (iv)(a) or (b),
(vii)(a) or (b), (xi)(a) or (b) and (xii) within 120 days after the Closing Date
shall cause the related Mortgage Loan to become a Defective Document Mortgage
Loan under Section 3 hereof.

                                       5
<PAGE>

                  In addition, the Seller shall be required to deliver to the
Purchaser or its designee all other Mortgage Loan Documents related to such
Mortgage Loan that are not required to be delivered pursuant to clauses (i)
through (xii) above, including without limitation a copy of the Management
Agreement, if any, for the related Mortgaged Property; a copy of the related
ground lease, as amended, if any, for such Mortgaged Property; any and all
amendments, modifications and supplements to, and waivers related to, any of the
foregoing; copies of the related Appraisals, surveys, environmental reports,
leases and other similar documents; and any other written agreements related to,
or documents obtained or maintained in connection with the origination of, such
Mortgage Loan.

                  (d) The Mortgage Loans shall be sold to the Purchaser
on a servicing-released basis. In accordance with the Pooling and Servicing
Agreement, the Servicer shall assume responsibility for the servicing of each
Mortgage Loan immediately upon the Closing Date. The Seller shall cooperate in
all reasonable respects with the Purchaser and the Servicer in connection with
such transfer of servicing responsibilities effective on the Closing Date. The
Seller and the Purchaser acknowledge that certain third parties currently act as
custodian with respect to the Mortgage Loans. Effective upon deposit of the
Mortgage Loans in the Trust Fund on the Closing Date, the Trust Fund shall
appoint The Chase Manhattan Bank to act as custodian (in such capacity, the
"Custodian") for the Trust Fund with respect to the original Mortgage Files
pursuant to the Pooling and Servicing Agreement. The Seller agrees to cooperate
with the Purchaser and the Custodian in connection with the transfer of the
Mortgage Files to the Custodian and to provide such documents, information and
instructions as shall be reasonably necessary or convenient with respect
thereto. Effective on the Closing Date, the Seller shall provide the Purchaser
(or the Servicer or other designee of the Purchaser) with copies of the Mortgage
Files and specific assignments of the Mortgage Loan Documents pursuant to
Section 1 above and such other documents and information as the Purchaser shall
reasonably request.

                  2. Representations and Warranties.

                  (a) The Seller hereby represents and warrants to the
Purchaser and its successors and assigns as provided in this Agreement (subject
to the qualifications with respect to matters of enforceability set forth below
in Section 2(c)) as of the date hereof and as of the Closing Date that:

                           (i) Due Organization; Qualification. It is a
         corporation duly organized, validly existing and in good standing under
         the laws of the State of Delaware, is in compliance with the laws of
         each State in which any Mortgaged Property is located to the extent
         necessary to ensure the enforceability of each Mortgage Loan and the
         assignment thereof to the Purchaser as herein provided and to perform
         its duties and obligations under this Agreement.

                           (ii) Authority. It has the full power,
         authority and legal right to execute and deliver this Agreement (and
         all agreements executed and delivered by it in connection herewith) and
         to perform all transactions contemplated by this Agreement (and all

                                       6
<PAGE>

         agreements executed and delivered by it in connection herewith). It has
         duly authorized the execution, delivery and performance of this
         Agreement (and all agreements executed and delivered by it in
         connection herewith), and has duly executed and delivered this
         Agreement (and all agreements executed and delivered by it in
         connection herewith). This Agreement (and each agreement executed and
         delivered by it in connection herewith), assuming due authorization,
         execution and delivery by each other party hereto (and thereto),
         constitutes its legal, valid and binding obligation enforceable in
         accordance with its terms, except as such enforcement may be limited by
         bankruptcy, insolvency, reorganization or other similar laws affecting
         the enforcement of creditors' rights generally, by general principles
         of equity and by any applicable anti-deficiency laws (regardless of
         whether such enforcement is considered in a proceeding in equity or at
         law).

                           (iii) No Conflicts. Neither the execution and
         delivery of this Agreement nor the fulfillment of or compliance with
         the terms and conditions of this Agreement by it will (A) conflict with
         or result in a breach of any of the terms, conditions or provisions of
         its certificate of incorporation, as amended, or other organizational
         documents or any agreement or instrument to which the Seller is now a
         party or by which it (or any of its properties) is bound, or constitute
         a default or result in an acceleration of indebtedness under any of the
         foregoing; (B) conflict with or result in a breach of any legal
         restriction if compliance therewith is necessary (1) to ensure the
         enforceability of this Agreement or any Mortgage Loan, or (2) for it to
         perform its duties and obligations under this Agreement (or any
         agreement executed and delivered by it in connection herewith); (C)
         result in the violation of any law, rule, regulation, order, judgment
         or decree to which it (or any of its properties) is subject if
         compliance therewith is necessary (1) to ensure the enforceability of
         this Agreement, or (2) for it to perform its duties and obligations
         under this Agreement (or any agreement executed and delivered by it in
         connection herewith); or (D) result in the creation or imposition of
         any lien, charge or encumbrance that would have a material adverse
         effect upon any of its properties pursuant to the terms of any
         mortgage, deed of trust, contract or other instrument or materially
         impair the ability of the Purchaser to realize on any Mortgage Loan.

                           (iv) Solvency. It is solvent and the execution,
         delivery and performance of this Agreement (A) will not cause it to
         become insolvent, and (B) is not intended by it to hinder, delay or
         defraud any of its creditors.

                           (v) No Consent Required. No consent, approval,
         authorization or order of, or registration or filing with, or notice
         to, any court or governmental agency or body having jurisdiction or
         regulatory authority over it (or any of its properties) is required for
         (A) its execution and delivery of this Agreement (and each agreement
         executed and delivered by it in connection herewith) or (B) the
         consummation by it of the transactions contemplated by this Agreement
         (and each agreement executed and delivered by it in connection
         herewith) or, to the extent so required, such consent, approval,
         authorization, order, registration, filing or notice has been obtained,
         made or given (as applicable), except that (1) it may not be duly
         qualified to transact business as a foreign corporation or licensed in
         one or more states if such qualification or licensing is not necessary
         for it to perform its duties and obligations under this Agreement (or
         any agreement executed and delivered by it in connection herewith) and
         (2) it makes no


                                       7
<PAGE>

         representation with respect to any required registration under the
         Securities Act or any state securities or "Blue Sky" laws in connection
         with the Securitization Transaction.

                           (vi) Ability to Perform. It does not believe,
         nor does it have any reason or cause to believe, that it cannot perform
         each and every covenant of it contained in this Agreement (or any
         agreement executed and delivered by it in connection herewith).

                           (vii) No Litigation Pending. There are no
         actions, suits or proceedings with respect to which it has received
         service of process or, to its knowledge, threatened against it which
         draw into question the validity of this Agreement or which (if decided
         adversely to it), either in any one instance or in the aggregate, would
         result in any material adverse change in its business, operations, or
         financial condition or would materially impair its ability to perform
         its duties and obligations under this Agreement (or any agreement
         executed and delivered by it in connection herewith).

                           (viii) Ordinary Course of Business. The consummation
         of the transactions contemplated by this Agreement (and each agreement
         executed and delivered by the Seller in connection herewith) is in the
         ordinary course of business of the Seller, and the sale, transfer,
         assignment and conveyance of the Notes and the Mortgages by the Seller
         pursuant to this Agreement are not subject to the bulk transfer or any
         similar statutory provisions in effect in any applicable jurisdiction.

                           (ix) No Brokers. It has not dealt with any
         Person (other than the Purchaser) that may be entitled, by reason of
         any act or omission by it, to any commission or compensation in
         connection with this Agreement or the transactions contemplated hereby.

                           (x) No Untrue Information. Insofar as relates
         to the Mortgage Loans or the Seller, no statement, report, or other
         document relating to any Mortgage Loan furnished by or on behalf of the
         Seller or any Affiliate thereof in writing (including electronic
         media), specifically identified in writing (including electronic media)
         as being furnished for use in connection with the preparation of the
         Prospectus or Private Placement Memorandum, contains any untrue
         statement by the Seller or any Affiliate thereof of any material fact
         or an omission by the Seller or any Affiliate thereof of a material
         fact necessary to make the statements contained therein, in light of
         the circumstances under which they were made, not misleading.

                           (xi) No Default. It is not in default or breach
         of any agreement or instrument to which it is now a party or by which
         it (or any of its properties) is bound which breach or default would
         materially and adversely affect its ability to perform its obligations
         under this Agreement.

                  (b) The Seller (with respect to each Mortgage Loan unless
otherwise indicated) hereby represents and warrants to the Purchaser and its
successors and assigns as provided in this Agreement (subject to the
qualifications with respect to matters of enforceability set forth below in
Section 2(c)) that as of the date specified below or, if no such date is
specified,


                                       8
<PAGE>

as of the date hereof, and as of the Closing Date and subject to the exceptions
disclosed on Annex C attached hereto:

                           (i) Mortgage Loan Characteristics. The
         information set forth in the Mortgage Loan Characteristics Schedule is
         true, correct and complete in all material respects; provided, however,
         that with respect to the information set forth with respect to each
         Mortgage Loan under the captions "Physical Occupancy %," "Occupancy As
         of Date," "1996 NOI," "1997 NOI," "1998 NOI," "Underwritten NOI,"
         "Underwritten Net Cash Flow" and "Underwritten NOI DSCR", the Seller
         represents only that such information is a correct and accurate
         reproduction or derivation, as adjusted by the Seller in accordance
         with its customary underwriting practices and procedures, of the
         information provided to it by the related Borrower (or an affiliate or
         principal thereof) and takes no responsibility for the accuracy or
         completeness of any such information provided by the related Borrower
         (or such affiliate or principal); provided, further, however, that the
         Seller has no actual knowledge that such information is incorrect,
         inaccurate or incomplete following the reasonable and customary due
         diligence performed by the Seller in connection with its origination or
         purchase of the Mortgage Loans.

                           (ii) Domestic Borrower. The related Borrower is
         an individual who is a citizen of, or an entity organized under the
         laws of, a state of the United States of America.

                           (iii) Single-Purpose, Bankruptcy Remote Entity.
         Each Borrower of a Mortgage Loan in excess of $25,000,000 is an entity
         which has represented in connection with the origination of the
         Mortgage Loan, or whose organizational documents as of the date of
         origination of the Mortgage Loan provide that so long as the Mortgage
         Loan is outstanding it will be a single-purpose entity whose activities
         and ability to incur debt are restricted by the applicable Mortgage or
         the organizational documents in a manner intended to make the
         likelihood of bankruptcy proceedings being commenced by or against such
         Borrower remote, and as to which the Borrower has delivered an opinion
         of counsel concerning substantive non-consolidation and as to which the
         Borrower has at least one independent director. For this purpose,
         "single-purpose entity" shall mean a Person, other than an individual,
         which does not engage in any business unrelated to the related
         Mortgaged Property and its financing, does not have any assets other
         than those related to its interest in such Mortgaged Property or its
         financing, or any indebtedness other than as permitted by the related
         Mortgage or the other Mortgage Loan Documents, has its own books and
         records separate and apart from any other Person and holds itself out
         as being a legal entity, separate and apart from any other Person.

                           (iv) Delivery of Mortgage Loans Documents. The
         Seller has caused or will cause to be delivered to the Purchaser (or
         its designee) within the time period prescribed in Section 1 each of
         the documents comprising the Mortgage File for such Mortgage Loan.

                           (v) Payment Current. All payments required to
         be made with respect to such Mortgage Loan under the terms of the
         related Note or the related Mortgage


                                       9
<PAGE>

         (inclusive of any applicable grace or cure period) up to the Closing
         Date have been made. Within the twelve months preceding the Closing
         Date, there has not been any delinquency in excess of 30 days with
         respect to such Mortgage Loan.

                           (vi) Equity Participation or Participation
         Interest. Such Mortgage Loan contains no equity participation by the
         Seller and is a whole loan and not a participation interest. Neither
         the related Note nor the related Mortgage provides for negative
         amortization or any contingent or additional interest in the form of
         participation in the cash flow of the related Mortgaged Property. The
         Seller has no ownership interest in such Mortgaged Property or the
         related Borrower other than in such Mortgage Loan being sold and
         assigned. Neither the Seller nor any affiliate of the Seller has any
         obligation to make any capital contributions to the related Borrower
         under the Mortgage or any other related Mortgage Loan Document.

                           (vii) Compliance with Applicable Laws. As of the
         date of its origination, such Mortgage Loan either complied with, or
         was exempt from, applicable federal or state laws, regulations and
         other requirements pertaining to usury. To the best of the Seller's
         knowledge, as of the date of origination of such Mortgage Loan, the
         related originator complied in all material respects with the
         requirements of any and all other federal, state or local laws
         applicable to the origination, servicing and collection of such
         Mortgage Loan. No governmental or regulatory approval or consent is
         required for the sale of such Mortgage Loan by the Seller, and the
         Seller has full right, power and authority to sell such Mortgage Loan.
         To the extent necessary to ensure the enforceability of such Mortgage
         Loan and the effective sale, transfer and assignment thereof and of the
         related Note, the originator and/or the Seller each was qualified and
         appropriately licensed to transact business in the jurisdiction in
         which the related Mortgaged Property is located at the time such entity
         had possession of the related Note.

                           (viii) Proceeds Fully Disbursed. The proceeds of such
         Mortgage Loan have been fully disbursed (although certain reserve
         accounts controlled by the Seller may have been established as
         described in the Mortgage Loan Characteristics Schedule), and there is
         no requirement for future advances thereunder.

                           (ix) Origination Expenses Paid. All costs, fees
         and expenses incurred in connection with the origination and closing of
         such Mortgage Loan, including, without limitation, recording costs and
         fees, have been paid to the appropriate person or arrangements have
         been made for their payment to the appropriate person on a timely basis
         by the related Borrower.

                           (x) Documents Valid. Each of the related Note,
         the related Mortgage and any other related Mortgage Loan Document is
         the legal, valid and binding obligation of the related Borrower, the
         related guarantor or other party executing such document (subject to
         any non-recourse or partial recourse provisions contained therein), and
         is enforceable in accordance with its terms (subject to the
         qualifications set forth in Section 2(c)). There is no valid offset,
         defense, counterclaim or right of rescission with respect to such Note,
         Mortgage or any other Mortgage Loan Document, nor will the operation of



                                       10
<PAGE>

         any of the terms of such Note or Mortgage, or the exercise of any right
         thereunder, render either such Note or Mortgage unenforceable or
         subject to any valid offset, defense, counterclaim or right of
         rescission, including, without limitation, the defense of usury, and
         the Seller has no knowledge that any such offset, defense,
         counterclaim, or right of rescission has been asserted or is available
         with respect thereto. Except as described in the immediately following
         sentence, the related Note and the related Mortgage do not require the
         related mortgagee to release any portion of the related Mortgaged
         Property except upon payment in full of such Mortgage Loan or the
         exercise of a defeasance feature. In the case of certain Mortgaged
         Properties securing cross-collateralized Mortgage Loans, certain
         Mortgage Loans secured by multiple Mortgaged Properties, and certain
         Mortgage Loans secured by one or more parcels constituting a single
         Mortgaged Property, the related mortgagee may be required to release a
         Mortgaged Property or a portion thereof upon payment of a portion of
         the related Mortgage Loan as specified in the related Mortgage Loan
         Documents.

                           (xi) Assignment of Mortgage; Note Endorsement.
         The related Assignment of Mortgage (but for the insertion of the name
         of the assignee and any related recording information which is not yet
         available to the Seller) is or will be in recordable form and
         constitutes or will constitute the Seller's legal, valid and binding
         assignment to the Purchaser of the related Mortgage and any related
         Assignment of Leases, Rents and Profits or assignment of Assignment of
         Leases, Rents and Profits. The Seller's endorsement and delivery of the
         related Note to the Purchaser in accordance with the terms of this
         Agreement constitutes or will constitute the Seller's legal, valid and
         binding assignment to the Purchaser of such Note, and together with the
         Seller's execution and delivery of such Assignment of Mortgage to the
         Purchaser, legally and validly conveys or will convey all right, title
         and interest of the Seller in such Mortgage Loan to the Purchaser.

                           (xii) First Lien. Based on the related policy of
         title insurance (or pro forma or specimen policy or "marked-up"
         commitment for title insurance), the related Mortgage is a legal, valid
         and enforceable first lien on the related Mortgaged Property (including
         all buildings and improvements on such Mortgaged Property and all
         installations and mechanical, electrical, plumbing, heating and air
         conditioning systems located in or annexed to such buildings, and all
         additions, alterations and replacements made at any time prior to the
         closing date of such Mortgage Loan with respect to the foregoing, but
         excluding any related personal property) which Mortgaged Property is
         free and clear of all liens and encumbrances having priority over or
         equal to the first lien of such Mortgage, except for (A) the lien of
         current real estate taxes and special assessments not yet delinquent or
         accruing interest or penalties, (B) covenants, conditions and
         restrictions, rights of way, easements and other matters of public
         record as of the date of recording of such Mortgage which do not
         materially and adversely (1) affect the value of such Mortgaged
         Property as security for such Mortgage Loan, or (2) interfere with the
         related Borrower's ability to make required interest and principal
         payments or to make use of such Mortgaged Property for the intended
         purposes therefor, (C) leases and subleases pertaining to such
         Mortgaged Property which the Seller did not require to be subordinated
         to the lien of such Mortgage; provided that such leases and subleases,
         if any,


                                       11
<PAGE>

         are with entities which are not affiliated with the Seller, and (D)
         other matters which do not, individually or in the aggregate,
         materially and adversely (1) affect the value of such Mortgaged
         Property as security for such Mortgage Loan, or (2) interfere with the
         related Borrower's ability to make required principal and interest
         payments or to make use of such Mortgaged Property for the intended
         purposes therefor.

                           (xiii) No Modification, Release or Satisfaction.
         Except by a written instrument which has been delivered to the
         Purchaser or its designee as a part of the related Mortgage File, (A)
         neither the related Note nor the related Mortgage (including any
         amendments or supplements thereto included in the related Mortgage
         File) has been impaired, waived, modified, altered, satisfied, canceled
         or subordinated or rescinded, (B) the related Mortgaged Property has
         not been released from the lien of such Mortgage and (C) the related
         Borrower has not been released from its obligations under such
         Mortgage, in whole or in any part, in each such event in a manner which
         would materially interfere with the benefits of the security intended
         to be provided by such Mortgage.

                           (xiv) Defeasance. A Mortgage Loan which permits
         defeasance provides that, after the applicable Defeasance Lockout
         Period, the related Borrower may obtain the release of all or a portion
         of the related Mortgaged Property from the lien of the related Mortgage
         upon the pledge to the Trustee of non-callable U.S. Treasury or other
         non-callable U.S. government obligations that provide for payments on
         or prior to all successive payment dates to maturity (or, in the case
         of an ARD Loan, through the related Anticipated Repayment Date) in the
         amounts due on such dates and upon the satisfaction of certain other
         conditions. A Mortgage Loan containing a defeasance provision has a
         Defeasance Lockout Period of not less than two years after the Closing
         Date or includes other conditions precedent the satisfaction of which
         will ensure that the exercise of such a feature will not cause a REMIC
         to fail to be a REMIC. In certain cases, the Mortgage Loans require
         that a REMIC opinion be provided as a condition to exercise of any
         defeasance option, and the Mortgage or the other related Mortgage Loan
         Documents generally require the satisfaction of one or more of the
         following conditions prior to the defeasance of the related Mortgaged
         Property:

                                    (A) the related Borrower must provide
                  the mortgagee with a prior written notice of not less than 30
                  days;

                                    (B) the related Borrower must either
                  (i) deliver to the mortgagee or the servicer of the Mortgage
                  Loan, as the case may be, government obligations described
                  above in this Section 2(b)(xiv) or (ii) pay to the mortgagee
                  or the servicer of the Mortgage Loan, as the case may be, an
                  amount sufficient to purchase the government obligations
                  described above in this Section 2(b)(xiv);

                                    (C) the related Borrower must provide
                  a written confirmation from the Rating Agencies indicating
                  that such defeasance will not result in a reduction,
                  withdrawal or qualification of the respective ratings of any
                  outstanding Classes of Certificates;

                                       12
<PAGE>

                                    (D) the related Borrower must deliver
                  an officer's certificate to the effect that all of its
                  obligations with respect to the Mortgage Loan have been
                  satisfied and that the Mortgage Loan is not in default; and

                                    (E) the related Borrower must
                  undertake to provide such other documents or information as
                  the mortgagee may reasonably request in connection with such
                  defeasance.

                           (xv) No Delinquent Taxes or Assessments. All
         tax or governmental assessments, or installments thereof, which were
         due on or prior to the date of origination had been paid as of such
         date and the Seller knows of no tax or governmental assessment, or if
         payable in installments, any installment thereof, which became due and
         owing thereafter and prior to the Closing Date in respect of the
         related Mortgaged Property, which, if left unpaid, would be, or might
         become, a lien on such Mortgaged Property having priority over the
         related Mortgage which has become delinquent such that (A) such tax,
         assessment or installment has commenced to accrue interest or
         penalties, or (B) the applicable taxing authority may commence
         proceedings to collect such tax, assessment or installment, as
         applicable.

                           (xvi) Escrow or Reserve Deposits. As of the
         Closing Date: (A) the related Reserve Account(s), if any, contain all
         escrow deposits and other payments required by the terms of the related
         Mortgage Loan Documents (inclusive of any applicable grace or cure
         period) to be held by the Seller as of the Closing Date; and (B) the
         Seller is transferring all amounts on deposit in the related Reserve
         Account(s) on the Closing Date to the Purchaser or to the extent not
         being transferred to the Purchaser, all escrow deposits and other
         payments required under the related Note, the related Mortgage and any
         other related Mortgage Loan Documents have been applied in accordance
         with their intended purposes by the related mortgage loan originator,
         the related Seller or its agent.

                           (xvii) No Third Party Advances. The Seller has not,
         directly or indirectly, (A) advanced funds, (B) induced or solicited
         any payment from a Person other than the related Borrower, or (C) to
         the Seller's knowledge, received any payment other than from such
         Borrower, for the payment of any amount required under the related Note
         or the related Mortgage, except for interest accruing from the date of
         such Note or the date of disbursement of the proceeds of such Mortgage
         Loan, whichever is later, to the date which precedes by 30 days the
         first Due Date under such Note.

                           (xviii) No Condemnation or Damages. To the best of
         the Seller's knowledge, no proceedings for the total or partial
         condemnation of the related Mortgaged Property (A) have occurred since
         the date as of which the appraisal relied upon in the origination of
         such Mortgage Loan was prepared, or (B) are pending or threatened other
         than, in each such case, proceedings as to partial condemnation which
         do not materially and adversely affect the value of such Mortgaged
         Property as security for such Mortgage Loan. To the best of Seller's
         knowledge, the related Mortgaged Property is free of material damage.
         The related Mortgage requires that any related condemnation award be



                                       13
<PAGE>

         applied either to the restoration of the related Mortgaged Property or
         to the payment of the outstanding principal balance of or accrued
         interest on such Mortgage Loan.

                           (xix) No Mechanics' Liens. To the Seller's
         knowledge, the related Mortgaged Property (excluding any related
         personal property) (i) is free and clear of any mechanics' and
         materialmen's liens or liens in the nature thereof, and (ii) no rights
         are outstanding that, under applicable law, could give rise to any such
         liens, any of which liens are or may be prior to, or equal with, the
         lien of the related Mortgage, except, with respect to (i) and (ii)
         above, those which are insured against by the related lender's title
         insurance policy referred to in Section 2(b)(xxiii) below.

                           (xx) Title Survey: Improvements; Separate Tax
         Parcels. The Seller has delivered an as-built survey, a survey
         recertification, a site plan, a recorded plat or the like with respect
         to the related Mortgaged Property which satisfied, or the Seller
         otherwise satisfied, the requirements of the related title insurance
         company for deletion of the standard general exceptions for
         encroachments, boundary and other survey matters and for easements not
         shown by the public records from the related title insurance policy,
         except with respect to any related Mortgaged Property located in a
         jurisdiction (such as the State of Texas where survey title insurance
         coverage is prohibited by law) in which the exception for easements not
         shown by the public records could not be deleted and such standard
         general exception is customarily accepted by prudent commercial
         mortgage lenders in such jurisdiction. Except for encroachments and
         similar matters which are inconsequential, do not materially and
         adversely affect the value of such Mortgaged Property as security for
         such Mortgage Loan, or are insured against by the related lender's
         title insurance policy described in Section 2(b)(xxiii) below, surveys
         and/or title insurance obtained at the time of the origination of such
         Mortgage Loan indicated or insured that (A) none of the improvements
         which were included for the purpose of determining the Appraised Value
         of such Mortgaged Property in the related appraisal at the time of the
         origination of such Mortgage Loan lie outside the boundaries and
         building restriction lines of such Mortgaged Property, and (B) no
         improvements on adjoining properties encroach upon such Mortgaged
         Property. The related Mortgaged Property constitutes one or more
         complete separate tax lots or is subject to an endorsement under the
         related lender's title insurance policy.

                           (xxi) Title. The Seller has good title to and is
         the sole owner and beneficial holder of such Mortgage Loan. The Seller
         has full power, authority and legal right to sell and assign such
         Mortgage Loan hereunder, is the sole mortgagee or beneficiary of record
         under the related Mortgage and is transferring such Mortgage Loan to
         the Purchaser free and clear of any and all liens, encumbrances,
         participation interests, pledges, charges or security interests of any
         nature encumbering such Mortgage Loan.

                           (xxii) Compliance with Laws. To the best of the
         Seller's knowledge (based upon a letter or letters from governmental
         authorities, a legal opinion, an endorsement or endorsements to the
         related title insurance policy, a representation of the related
         Borrower at the time of origination of such Mortgage Loan or other
         information reasonably acceptable to the Seller at the time of its
         origination thereof), (A) no


                                       14
<PAGE>

         improvements located on or forming a part of the related Mortgaged
         Property are in violation of any applicable zoning and building laws or
         ordinances, (B) the related Mortgaged Property complies with all other
         laws and regulations pertaining to the use and occupancy thereof
         (excluding Environmental Laws which are addressed in Sections
         2(b)(xxxiv) and 2(b)(xxxv) below) and all applicable insurance
         requirements, (C) such Borrower has obtained all inspections, licenses,
         permits, authorizations, and certificates necessary for such
         compliance, including, but not limited to, certificates of occupancy
         (if available), and (D) the Seller has not received notification from
         any governmental authority that such Mortgaged Property violates or
         does not comply with such laws or regulations or is being used,
         operated or occupied unlawfully or that such Borrower has failed to
         obtain such inspections, licenses, permits, authorizations, or
         certificates, except for such violation or non-compliance (1) which
         does not materially and adversely affect the value of such Mortgaged
         Property as security for such Mortgage Loan or the use for which such
         Mortgaged Property was intended at the time of origination of such
         Mortgage Loan, (2) which is specifically addressed by the appraiser in
         the determination of the related Appraised Value, or (3) for which a
         Reserve Account held for the Seller has been established in an amount
         sufficient to pay for the estimated costs to correct such violations or
         non-compliance.

                           (xxiii) Title Insurance. The lien of the related
         Mortgage is insured by an ALTA lender's title insurance policy or, if
         an ALTA lender's title insurance policy is unavailable, another
         state-approved form of lender's title insurance policy issued in an
         amount not less than the stated principal amount of such Mortgage Loan
         (after all advances of principal) insuring the Seller and its
         successors and assigns that the related Mortgage is a valid first lien
         on the related Mortgaged Property, subject only to exceptions described
         in Section 2(b)(xii) above (or, if such a title insurance policy has
         not yet been issued in respect of such Mortgage Loan, such a policy
         will be issued and is currently evidenced by a pro forma or specimen
         policy or by a "marked-up" commitment for title insurance which was
         furnished by the related title insurance company for purposes of
         closing such Mortgage Loan). The premium for such title insurance
         policy has been paid in full and such title insurance policy is (or,
         when issued, will be) in full force and effect, and upon endorsement
         and delivery of the related Note to the Purchaser and recording of the
         related Assignment of Mortgage in favor of the Purchaser in the
         applicable real estate records, such title insurance policy will inure
         to the benefit of the Purchaser. Such title insurance policy (A) does
         not contain the standard general exceptions for encroachments, boundary
         or other survey matters and for easements not shown by the public
         records, other than matters which do not materially and adversely (1)
         affect the value of the related Mortgaged Property as security for the
         Mortgage Loan, or (2) interfere with the related Borrower's ability to
         make required principal and interest payments or to make use of such
         Mortgaged Property for the intended purposes, and (B) only contains
         such exceptions for encroachments, boundary and other survey matters as
         are customarily accepted by prudent commercial mortgage lenders. The
         Seller and its agents have not taken, or failed to take, any action
         that would materially impair the coverage benefits of any such title
         insurance policy. The Seller has not made any claim under such title
         insurance policy.

                                       15
<PAGE>

                           (xxiv) Insurance Related to Mortgaged Property. All
         improvements on the related Mortgaged Property are insured by (A) a
         fire and extended perils insurance policy providing coverage on a full
         replacement cost basis in an amount not less than the lesser of (1) the
         full replacement cost of all improvements to such Mortgaged Property,
         and (2) the outstanding principal balance of such Mortgage Loan, but in
         any event in an amount sufficient to avoid the operation of any
         co-insurance provisions contained in such insurance policy, which
         policy contains a standard mortgagee clause naming the originator or
         the Seller and its successors as additional insureds; (B) an insurance
         policy providing business interruption or rental continuation coverage
         in an amount not less than the income anticipated from 12 months of
         operations of such Mortgaged Property; (C) a comprehensive general
         liability insurance policy in an amount not less than $1,000,000 per
         occurrence; and (D) if any material improvement on such Mortgaged
         Property is located in an area identified by the Federal Emergency
         Management Agency as having special flood hazards under the National
         Flood Insurance Act of 1968, as amended, a flood insurance policy
         providing coverage in an amount not less than the lesser of (1) the
         stated principal amount of the related Note, and (2) the maximum amount
         of insurance available under the Flood Disaster Protection Act of 1973,
         as amended. As of the Closing Date, the insurance premium for each such
         insurance policy shall have been paid or escrowed. Each such insurance
         policy contains a clause providing that it is not terminable and may
         not be reduced without 30 days' prior written notice to the mortgagee
         (except that, in the event of nonpayment of insurance premiums, each
         such insurance policy provides for termination upon not less than 10
         days' prior written notice), and no such notice has been received by
         the Seller. With respect to each such insurance policy, the Seller has
         received a certificate of insurance or similar document dated within
         the last 12 months to the effect that such insurance policy is in full
         force and effect. The Seller has no knowledge of any action, omission,
         misrepresentation, negligence or fraud which would result in the
         failure of any such insurance policy. The related Mortgage Loan
         Documents require the related Borrower or a tenant of such Borrower to
         maintain each such insurance policy at its expense, but authorizes the
         mortgagee to maintain any such insurance policy at the related
         Borrower's expense upon such Borrower's or such tenant's failure to do
         so (subject to any applicable notice or cure periods). The related
         Mortgage and insurance policy require that any related insurance
         proceeds, in excess of a specified amount, will be applied either to
         the repair or restoration of all or part of the related Mortgaged
         Property or to the payment of the outstanding principal balance of or
         accrued interest on such Mortgage Loan.

                           (xxv) UCC Financing Statements. One or more
         Uniform Commercial Code financing statements covering all furniture,
         fixtures, equipment and other personal property (A) which are
         collateral under the related Mortgage or under a security or similar
         agreement executed and delivered in connection with such Mortgage Loan,
         and (B) in which a security interest can be perfected by the filing of
         Uniform Commercial Code financing statement(s) under applicable law
         have been filed or recorded (or have been sent for filing or recording)
         wherever necessary to perfect under applicable law a security interest
         in such furniture, fixtures, equipment and other personal property
         (including


                                       16
<PAGE>

         rights under leases and all agreements affecting the use, enjoyment or
         occupancy of all or any part of the Mortgaged Property and hotel room
         revenues).

                           (xxvi) Default, Breach and Acceleration. There is no
         material default, breach, violation or event of acceleration existing
         under the related loan agreement, related Note or the related Mortgage.
         The Seller has no knowledge of any event (other than failure to make
         payments due but not yet delinquent) which, with the passage of time or
         with notice and the expiration of any grace or cure period, would
         constitute a default, breach, violation or event of acceleration
         thereunder. The Seller has no knowledge that the related Borrower is a
         debtor in any state or federal bankruptcy or insolvency proceeding.

                           (xxvii) Customary Provisions. The related Note and
         the related Mortgage, together with applicable state law, contain
         customary and enforceable provisions such as to render the rights and
         remedies of the holder thereof adequate for the practical realization
         against the related Mortgaged Property of the benefits of the security,
         including, but not limited to, judicial or, if applicable, non-judicial
         foreclosure.

                           (xxviii) Access Routes. (A) Surveys, title insurance
         reports, the title insurance policy or other relevant documents
         contained in the related Mortgage File indicate that at the time of
         origination of such Mortgage Loan the related Borrower had sufficient
         rights with respect to amenities, ingress and egress and similar
         matters identified in the appraisal of the related Mortgaged Property
         as being critical to the Appraised Value thereof, and (B) such
         Mortgaged Property was receiving services from public or private water,
         sewer and other utilities that were adequate as of the date that the
         Mortgage Loan was originated, and none of such services is subject to
         revocation as a result of a foreclosure or change in ownership of an
         adjacent property.

                           (xxix) Mortgage Loans Secured by Ground Lease but Not
         Fee Interest. With respect to each Mortgage Loan that is secured in
         whole or in part by the interest of the related Borrower as lessee
         under a ground lease of all or a portion of the related Mortgaged
         Property (a "Ground Lease"), but the related fee interest in the
         portion of such Mortgaged Property covered by such Ground Lease (the
         "Fee Interest") is not subject or subordinate to the lien of the
         related Mortgage, the Seller hereby represents and warrants that:

                                    (A) as of the date of the closing of
                  such Mortgage Loan, such Ground Lease is in full force and
                  effect, and such Ground Lease or a memorandum thereof has been
                  duly recorded in the applicable real estate records and (1)
                  such Ground Lease (or the related estoppel letter or lender
                  protection agreement between the Seller and related lessor)
                  does not prohibit the interest of the related lessee
                  thereunder from being encumbered by the related Mortgage and
                  does not restrict the use of the related Mortgaged Property of
                  such lessee in a manner that would interfere with the related
                  Borrower's ability to make required principal and interest
                  payments or to make use of such Mortgaged Property for the
                  intended purposes, or a separate written agreement permitting
                  such encumbrance


                                       17
<PAGE>

                  has been obtained, and (2) there have been no material changes
                  in the terms of such Ground Lease that would be binding on the
                  mortgagee as successor to the lessee except as set forth in
                  written instruments which are part of the related Mortgage
                  File;

                                    (B) based on the related policy of
                  title insurance, the related lessee's leasehold interest in
                  the portion of the related Mortgaged Property covered by such
                  Ground Lease is not subject to any liens or encumbrances
                  securing indebtedness which are superior to, or of equal
                  priority with, the related Mortgage, except for liens of
                  current real estate taxes and special assessments not yet
                  delinquent or accruing interest or penalties;

                                    (C) the related lessee's interest in
                  such Ground Lease may be transferred to the Purchaser and its
                  successors and assigns through a foreclosure of the related
                  Mortgage or conveyance in lieu of foreclosure and, thereafter,
                  may be transferred to another Person by the related mortgagee
                  and its successors and assigns, upon notice to, but without
                  the consent of, the related lessor (or, if any such consent is
                  required, either (1) it has been obtained prior to the Closing
                  Date, or (2) it may not be unreasonably withheld) provided
                  that such Ground Lease has not been terminated and all amounts
                  owed thereunder have been paid;

                                    (D) the related lessor is required to
                  give notice of any default under such Ground Lease by the
                  related lessee to the mortgagee either under the terms of such
                  Ground Lease or under the terms of a separate estoppel letter
                  or written agreement;

                                    (E) the related mortgagee is entitled,
                  under the terms of such Ground Lease or a separate estoppel
                  letter or written agreement, to receive notice of any default
                  by the related lessee under such Ground Lease, and after any
                  such notice, is entitled to not less than the time provided to
                  the related lessee under such Ground Lease to cure such
                  default, which is curable during such period before the lessor
                  may terminate the Ground Lease; all rights of the related
                  lessee under the Ground Lease may be exercised by or on behalf
                  of the mortgagee;

                                    (F) the currently effective term of
                  such Ground Lease (excluding any extension or renewal which is
                  not binding on the lessor thereunder) extends not less than 10
                  years beyond the Maturity Date of such Mortgage Loan;

                                    (G) such Ground Lease does not impose
                  any restrictions on subletting which the Seller considered to
                  be commercially unreasonable at the time of its origination or
                  purchase of such Mortgage Loan or that a prudent commercial
                  mortgage lender would have considered unreasonable at such
                  date;

                                    (H) to the Seller's knowledge as of
                  the Closing Date, (1) no event of default has occurred under
                  such Ground Lease and (2) no event has


                                       18
<PAGE>

                  occurred which, with the passage of time, the giving of notice
                  or both (other than rental or other payments being due, but
                  not yet delinquent), would result in a default or an event of
                  default under the terms of such Ground Lease;

                                    (I) the related lessor has agreed in a
                  writing included in the related Mortgage File that such Ground
                  Lease may not be amended, modified, cancelled or terminated
                  without the prior written consent of the Seller or the
                  mortgagee and that any such action without such consent is not
                  binding upon the mortgagee, its successors and assigns. Unless
                  the mortgagee fails to cure a default of the lessee under the
                  Ground Lease following notice thereof from the lessor as set
                  forth in (E) above, the lessor is required to enter into a new
                  ground lease upon termination of such Ground Lease for any
                  reason (including, without limitation, rejection of such
                  Ground Lease in a bankruptcy proceeding);

                                    (J) under the terms of such Ground
                  Lease and the related Mortgage, taken together, any related
                  insurance proceeds or condemnation award (other than in
                  respect of a total or substantially total loss or taking) will
                  be applied either to (1) the repair or restoration of all or
                  part of the related Mortgaged Property covered by such Ground
                  Lease, with the mortgagee or a trustee appointed by it having
                  the right to hold and disburse such proceeds as such repair or
                  restoration progresses (except where such Mortgage Loan
                  provides that the related Borrower or its agent may hold and
                  disburse such proceeds with respect to any loss or taking less
                  than a stipulated amount not greater than $50,000), or (2) the
                  payment of the outstanding principal balance of and accrued
                  interest on such Mortgage Loan; and

                                    (K) there are no existing mortgages on
                  the Fee Interest which can be foreclosed upon that are not
                  subject to the Ground Lease, and the provisions of the Ground
                  Lease and/or other documents related thereto and included as
                  part of the related Mortgage File preclude the creation of any
                  future mortgage on the Fee Interest that can be foreclosed
                  upon not subject to the Ground Lease.

                           (xxx) Deed of Trust. With respect to any related
         Mortgage that is a deed of trust or trust deed, a trustee, duly
         qualified under applicable law to serve as such, has either been
         properly designated and currently so serves or may be substituted in
         accordance with applicable law. Except in connection with (A) a
         trustee's sale after default by the related Borrower or (B) the release
         of the related Mortgaged Property following the payment of the related
         Mortgage Loan in full, no fees or expenses are payable by the Seller or
         the Purchaser to such trustee.

                           (xxxi) Cross-Security. The related Mortgaged Property
         is not collateral or security for the payment or performance of (A) any
         other obligations owed to the originator of such Mortgage Loan or the
         Seller other than another Mortgage Loan being sold, transferred and
         assigned by the Seller under this Agreement, or (B) to the Seller's

                                       19
<PAGE>

         knowledge, any other obligations owed to any Person other than the
         Seller. The related Note is not secured by any property other than a
         Mortgaged Property.

                           (xxxii) Assignment of Leases, Rents and Profits.
         Unless the related Mortgaged Property is occupied by the related
         Borrower, the related Mortgage Loan Documents contain the provisions of
         an Assignment of Leases, Rents and Profits or include a separate
         Assignment of Leases, Rents and Profits or assignment of Assignment of
         Leases, Rents and Profits. Any related Assignment of Leases, Rents and
         Profits incorporated within the related Mortgage or set forth in a
         separate Mortgage Loan Document creates on recordation (with the same
         priority as the related Mortgage) a valid assignment of, or security
         interest in, the right to receive all payments due under the related
         leases, if any.

                           (xxxiii) REMIC. (A) Such Mortgage Loan is principally
         secured by an interest in real property and either (1) the fair market
         value of such real property was at least equal to 80% of the adjusted
         issue price of such Mortgage Loan on the date of origination of such
         Mortgage Loan or, if such Mortgage Loan has been "significantly
         modified" within the meaning of Section 1001 of the Code, on the date
         of such modification (unless such modification may be disregarded under
         Treas. Reg. Sec. 1.860G-2(b)(3)), or (2) substantially all of the
         proceeds of such Mortgage Loan were used to acquire or improve or
         protect an interest in real property that, at origination of such
         Mortgage Loan, was the only security for such Mortgage Loan; (B) such
         Mortgage Loan contains no equity participation by the Seller, and
         neither the related Note nor the related Mortgage provides for any
         contingent or additional interest in the form of participation in the
         cash flow or proceeds realized on disposition of the related Mortgaged
         Property; and (C) such Mortgage Loan is a "qualified mortgage" as
         defined in, and for purposes of, Section 860G(3)(A) of the Code and
         provides for the payments of interest at a fixed rate or at a rate
         described in Treas. Reg. Sec. 1.860G-1(a)(3).

                           (xxxiv) Environmental Site Assessments. Environmental
         Site Assessments (collectively, the "ESAs"), transaction screen
         assessments, studies or updates prepared or obtained in connection with
         the origination of such Mortgage Loan identified no material adverse
         environmental conditions or circumstances anticipated to require any
         material expenditure with respect to any Mortgaged Property, except
         for: (A) those cases where such conditions or circumstances were
         investigated further and, based upon such additional investigation, a
         qualified environmental consultant recommended no further investigation
         or remediation; (B) those cases in which an operations and maintenance
         plan was recommended by the environmental consultant and such plan was
         obtained or an escrow reserve established to cover the estimated costs
         of obtaining such plan; (C) those conditions in which soil or
         groundwater contamination was suspected or identified and either (1)
         such condition or circumstance was remediated or abated prior to the
         date of closing of the related Mortgage Loan, (2) a "no further action"
         letter was obtained from the applicable regulatory authority, or (3)
         either an environmental insurance policy was obtained, a letter of
         credit provided, an escrow reserve account established, or an indemnity
         from the responsible party was obtained, to cover the estimated costs
         of any required investigation, testing, monitoring or remediation; or
         (D) those cases in which (1)


                                       20
<PAGE>

         a leaking underground storage tank or groundwater contamination was
         identified to be located on or to have originated from an offsite
         property, (2) a responsible party has been identified under applicable
         law, and (3) either such condition is not known to have affected the
         Mortgaged Property or the responsible party has either received a "no
         further action" letter from the applicable regulatory agency,
         established a remediation fund, or provided a guaranty or indemnity to
         the related Borrower.

                           (xxxv) Notice of Environmental Problem. Other than
         with respect to any conditions identified in the ESAs, transaction
         screen assessments, studies or updates referred to in Section
         2(b)(xxxiv) above, the Seller: (A) has not received actual notice from
         any federal, state or other governmental authority of (1) any failure
         of the related Mortgaged Property to comply with any applicable
         Environmental Laws, or (2) any known or threatened release of Hazardous
         Materials on or from such Mortgaged Property in violation of any
         applicable Environmental Laws; (B) has not received actual notice from
         the related Borrower that (1) such Borrower has received any such
         notice from any such governmental authority, (2) such Mortgaged
         Property fails to comply with any applicable Environmental Laws, or (3)
         such Borrower has received actual notice that there is any known or
         threatened release of Hazardous Materials on or from such Mortgaged
         Property in violation of any applicable Environmental Laws; or (C) has
         no actual knowledge that (1) the related Mortgaged Property fails to
         materially comply with any applicable Environmental Laws or (2) there
         has been any known or threatened release of Hazardous Materials on or
         from such Mortgaged Property where such release falls outside the
         exceptions (A) through (D) of Section 2(b)(xxxiv) above.

                           (xxxvi) Recourse. The related Mortgage Loan Documents
         contain standard provisions providing for recourse against the related
         Borrower or a principal of such Borrower for damages sustained in
         connection with the Borrower's fraud, material misrepresentation or
         misappropriation of any tenant security deposits, rent, insurance
         proceeds or condemnation proceeds. The related Mortgage Loan Documents
         contain provisions pursuant to which the related Borrower or a
         principal of such Borrower has agreed to indemnify the mortgagee for
         damages resulting from violations of any applicable Environmental Laws.

                           (xxxvii) Environmental Compliance. Each Mortgage
         Loan contains either a representation, warranty or covenant that the
         related Borrower will not use, cause or permit to exist on the related
         Mortgaged Property any Hazardous Materials in violation of any
         applicable Environmental Laws or an indemnity with respect to any such
         violation in favor of the Seller.

                           (xxxviii) Inspection. The Seller or originator has
         inspected the related Mortgaged Property or caused such Mortgaged
         Property to be inspected within the 12 months preceding the Closing
         Date.

                           (xxxix) Subordinate Debt. Except as has been
         disclosed in the Mortgage Loan Characteristics Schedule, the related
         Mortgage contains a provision for the acceleration of the payment of
         the unpaid principal balance of such Mortgage Loan in the


                                       21
<PAGE>

         event that the related Borrower encumbers the related Mortgaged
         Property without the prior written consent of the mortgagee thereunder.

                           (xl) Common Ownership. To Seller's knowledge,
         no two properties securing Mortgage Loans are directly or indirectly
         under common ownership except to the extent that such common ownership
         and the ownership structure have been specifically disclosed in the
         Mortgage Loan Characteristics Schedule and Annex A and Annex C to the
         Prospectus Supplement.

                           (xli) Operating or Financial Statement. The
         related Mortgage Loan Documents require the related Borrower to furnish
         to the mortgagee at least annually an operating statement with respect
         to the related Mortgaged Property or, in the case of a
         borrower-occupied Mortgaged Property, a financial statement with
         respect to the related Borrower.

                           (xlii) Litigation. To the best of the Seller's
         knowledge as of the date of origination or purchase of such Mortgage
         Loan, and to the Seller's knowledge thereafter, there is no pending
         action, suit, proceeding, arbitration or governmental investigation
         with respect to the related Borrower or Mortgaged Property which if
         determined adversely to the related Borrower would have a material
         adverse effect on the value of the related Mortgaged Property or such
         Borrower's ability to continue to perform its obligations under such
         Mortgage Loan.

                           (xliii) Assisted Living Loans and Nursing Home Loans.
         If the Mortgage Loan is secured in whole or in part by a Mortgage on a
         Mortgaged Property operated as a Facility, based upon due diligence
         performed in the origination of the related Mortgage Loan, and to its
         knowledge as of the date hereof:

                                    (A) All governmental licenses,
                  permits, regulatory agreements or other approvals or
                  agreements necessary or desirable for the use and operation of
                  the Facility as intended, including, without limitation, a
                  valid certificate of need or similar certificate, license, or
                  approval issued by the applicable department of health for the
                  requisite number of beds, and approved provider status in any
                  approved provider payment program, were, as of the related
                  date of origination, held by the related Mortgagor or the
                  operator of the Facility and were in full force and effect;
                  and

                                    (B) In connection with the most recent
                  governmental inspection of the Facility (a) the Facility had
                  not received a "Level A" (or equivalent) violation that has
                  not been cured to the satisfaction of the applicable
                  governmental agency, (b) no statement of charges or
                  deficiencies had been made or penalty enforcement action has
                  been undertaken against the Facility, its operator or the
                  Mortgagor or against any officer, director or stockholder of
                  such operator or the Mortgagor by such governmental agency,
                  (c) there were no violations that threatened the Facility's,
                  the operator's or the Mortgagor's certification for
                  participation in Medicare or Medicaid or any other third-party
                  payor program, (d)


                                       22
<PAGE>

         to the Seller's knowledge, the Mortgagor and Facility comply with all
         federal, state and local laws, regulations, quality and safety
         standards, accreditation standards and requirements of the applicable
         state department of health and (e) there was no threatened or pending
         revocation, suspension, termination, probation, restriction,
         limitation, or nonrenewal affecting the Mortgagor, such operator or the
         Facility or any participation or provider agreement with any
         third-party payor to which the Mortgagor or such operator is subject.

                           (xliv) ARD Loans. With respect to each Mortgage Loan
         that is an ARD Loan, it commenced amortizing on its initial scheduled
         Due Date (or, in the case of certain interest-only Mortgage Loans, as
         otherwise set forth in the related Notes) and provides that: (A) the
         spread used in calculating its Mortgage Rate will increase by no more
         than five percent (5%) in connection with the passage of its
         Anticipated Repayment Date; (B) its Anticipated Repayment Date is of
         the term specified in the Mortgage Loan Characteristics Schedule and
         the Additional Loan Characteristics Schedule following the origination
         of such Mortgage Loan; (C) no later than the related Anticipated
         Repayment Date, if it has not previously done so, the related Borrower
         is required to enter into a "lockbox agreement" whereby all revenue
         from the related Mortgaged Property shall be deposited directly into a
         designated account controlled by the Servicer; and (D) any cash flow
         from the related Mortgaged Property that is applied to amortize such
         Mortgage Loan following its Anticipated Repayment Date shall, to the
         extent such net cash flow is in excess of the Monthly Payment payable
         therefrom, be net of budgeted and discretionary (Servicer approved)
         capital expenditures.

                           (xlv) Due-on-Sale. The related Mortgage contains
         a "due-on-sale" clause that provides for the acceleration of the
         payment of the unpaid principal balance of such Mortgage Loan if,
         without the prior written consent of the mortgagee, the related
         Mortgaged Property subject to such Mortgage is directly or indirectly
         transferred or sold; provided that certain of the Mortgages permit (A)
         changes in ownership between existing partners and members, (B)
         transfers to family members (or trusts for the benefit of family
         members), affiliated companies and certain specified individuals and
         entities, (C) issuance by the related borrower of new partnership or
         membership interests, (D) certain other changes in ownership for estate
         planning purposes, or (E) certain other transfers similar in nature to
         the foregoing.

                           (xlvi) Loan Origination; Loan Underwriting. Each
         Mortgage Loan was originated by the related Seller, an affiliate of the
         related Seller or an originator approved by the related Seller, or was
         purchased by the related Seller, and each Mortgage Loan substantially
         complied with all of the terms, conditions and requirements of the
         related Seller's underwriting standards in effect at the time of its
         origination or purchase of such Mortgage Loan, subject to such
         exceptions as the related Seller approved.

                  (c) Each representation and warranty of the Seller set
forth in Section 2(a) or 2(b) of this Agreement, to the extent related to the
enforceability of any instrument, agreement or other document or as to offsets,
defenses, counterclaims or rights of rescission related to such enforceability
is qualified to the extent that (i) enforcement may be limited (A) by
bankruptcy,


                                       23
<PAGE>

insolvency, reorganization or other similar laws affecting the enforcement of
creditors' rights generally, (B) by general principles of equity (regardless of
whether such enforcement is considered in a proceeding in equity or at law), and
(C) by any applicable anti-deficiency law or statute; and (ii) such instrument,
agreement or other document may contain certain provisions which may be
unenforceable in accordance with their terms, in whole or in part, but the
unenforceability of such provisions will not (subject to the qualification in
clause (i), above) (A) cause the related Note or the related Mortgage to be
void, (B) invalidate the related Borrower's obligation to pay interest at the
stated interest rate of such Note on, and repay the principal of, the related
Mortgage Loan in accordance with the payment terms of such Note, such Mortgage
and other written agreements delivered to the Seller in connection therewith,
(C) invalidate the obligation of any related guarantor to pay guaranteed
obligations with respect to interest at the stated interest rate of such Note
on, and the principal of, such Mortgage Loan in accordance with the payment
terms of such guarantor's written guaranty, (D) impair the mortgagee's right to
accelerate and demand payment of interest at the stated interest rate of such
Note on, and principal of, such Mortgage Loan upon the occurrence of a legally
enforceable default, or (E) impair the mortgagee's right to realize against the
related Mortgaged Property by judicial or, if applicable, non-judicial
foreclosure.

                  (d) The Seller agrees that it shall, at the request of
the Purchaser in connection with the consummation of the Securitization
Transaction, deliver to the Purchaser (i) certified copies of the charter,
by-laws and a certificate of good standing dated as of a recent date of the
Seller and (ii) an officer's certificate of the Seller to the effect that each
of the representations and warranties of the Seller contained in Section 2 of
this Agreement is true and correct in all material respects as of the Closing
Date, except to the extent that such representation and warranty specifically
relates to an earlier date, in which case such representation was true and
correct in all material respects as of such earlier date.

                  (e) The Purchaser hereby represents and warrants to the
Seller as of the Closing Date that:

                           (i) Due Organization; Qualification. It is a
         corporation duly organized, validly existing and in good standing under
         the laws of the State of Delaware, and is in compliance with the laws
         of each State in which any Mortgaged Property is located to the extent
         necessary to perform its duties and obligations under this Agreement.

                           (ii) Authority. It has the full power,
         authority and legal right to execute and deliver this Agreement (and
         all agreements executed and delivered by it in connection herewith) and
         to perform all transactions contemplated by this Agreement (and all
         agreements executed and delivered by it in connection herewith). It has
         duly authorized the execution, delivery and performance of this
         Agreement (and all agreements executed and delivered by it in
         connection herewith), and has duly executed and delivered this
         Agreement (and all agreements executed and delivered by it in
         connection herewith). This Agreement (and each agreement executed and
         delivered by it in connection herewith), assuming due authorization,
         execution and delivery by each other party hereto (and thereto),
         constitutes its legal, valid and binding obligation


                                       24
<PAGE>

         enforceable in accordance with its terms, except as such enforcement
         may be limited by bankruptcy, insolvency, reorganization or other
         similar laws affecting the enforcement of creditors' rights generally,
         by general principles of equity and by any applicable anti-deficiency
         laws (regardless of whether such enforcement is considered in a
         proceeding in equity or at law).

                           (iii) Solvency. It is solvent and the purchase
         of the Mortgage Loans will not cause it to become insolvent.

                  3. Remedies for Breach of Certain Representations and
Warranties.

                  (a) It is understood and agreed that the
representations and warranties set forth in this Agreement or contained in the
certificates of officers of the Seller or the Purchaser submitted pursuant
hereto shall survive the sale of the Mortgage Loans to the Purchaser and shall
inure to the benefit of the Purchaser and the Trustee (for the benefit of the
Certificateholders) as the transferee of the Purchaser, notwithstanding (i) any
restrictive or qualified endorsement on any Note, Assignment of Mortgage,
Assignment of Leases, Rents and Profits or reassignment of Assignment of Leases,
Rents and Profits, (ii) any termination of this Agreement, or (iii) the
examination by any Person of, or failure by any Person to examine, any Mortgage
File.

                  (b) Upon the discovery by the Seller or the Purchaser
that (i) a document required to be delivered pursuant to Section 1(c) of this
Agreement in connection with any Mortgage Loan has not been executed or received
or has not been recorded or filed (if required) within the time required for
delivery of such document, appears not to be what it purports to be or has been
torn, mutilated or otherwise defaced (such Mortgage Loan, a "Defective Document
Mortgage Loan") or (ii) a breach of any of the foregoing representations and
warranties set forth in Section 2(b) or a default in the performance of any of
the covenants or other obligations of the Seller under this Agreement has
occurred (a "Breach") which, in the case of either clause (i) or (ii),
materially and adversely affects the interest of the owners of one or more
Mortgage Loans, who may include Certificateholders, the party discovering (x)
that a Mortgage Loan is a Defective Document Mortgage Loan, or (y) the existence
of a Breach (any such Mortgage Loan as described in the preceding clause (x) or
so affected by a Breach as described in preceding clause (y), a "Defective
Mortgage Loan") shall give prompt written notice thereof to the other party and
to each Rating Agency. Within 85 days of its discovery or its receipt of notice
of any such Defective Mortgage Loan (including such notice given by the
Purchaser, the Trustee, the Servicer or any special servicer or custodian for
the Mortgage Loans), the Seller shall (i) promptly cure such defect or Breach in
all material respects, or (ii) repurchase the Defective Mortgage Loan or Loans
at the Repurchase Price for such Mortgage Loan or Loans in accordance with the
directions of the owners of such Defective Mortgage Loans; provided, however, if
such defect or Breach cannot be cured within such 85-day period, so long as the
Seller shall be actively and diligently attempting to cure such defect or
Breach, such 85-day period shall be extended for a reasonable period of time in
which to effect such cure, but in any event to a date not more than 180 days
from the earlier of the date of Seller's discovery or its receipt of notice of
any Defective Mortgage Loan, provided such Defective Mortgage Loan is
susceptible to such cure within such period of time; provided, further that no
such extension shall be applicable unless the Seller delivers to the Purchaser
(or its successor in interest) an officer's certificate


                                       25
<PAGE>

describing the measures being taken to cure such defect or Breach, stating that
the Seller believes such defect or Breach will be cured within such period. If
any Mortgage Loan fails to constitute a Qualified Mortgage by reason of
defective or missing documentation as described above or a breach of a
representation, warranty, or covenant of the Seller pursuant to this Agreement,
the Seller shall correct such condition, defect or breach or repurchase such
Mortgage Loan at the Repurchase Price within 85 days of discovery of such
failure and no extension of the 85-day period shall apply. The Repurchase Price
with respect to any Mortgage Loans repurchased by the Seller shall be paid in
accordance with the Pooling and Servicing Agreement. It is understood and agreed
that the obligations of the Seller set forth in this Section 3(b) to cure or
repurchase a Defective Mortgage Loan constitute the sole remedies available to
the Purchaser and its successors and assigns respecting a breach of the
representations and warranties of the Seller set forth in Section 2(b).

                  Upon any such repurchase of a Mortgage Loan by the Seller, the
Purchaser shall execute and deliver, or shall cause the owner of such Mortgage
Loan to execute and deliver, such instruments of sale, transfer or assignment
presented to it by the Seller, in each case without recourse, as shall be
necessary to vest in the Seller the legal and beneficial ownership of such
Mortgage Loan (including any property acquired in respect thereof or proceeds of
any insurance policy with respect thereto), and shall deliver, or shall cause
such owner to deliver, the related Mortgage File to the Seller or its designee
after receipt of the related Repurchase Price.

                  (c) Except as expressly set forth in Section 3(b), no
provision of this Agreement shall be interpreted as limiting (or otherwise be
deemed to limit) the right of the Purchaser, its successors or assigns to pursue
any remedies it may have under this Agreement, in equity or at law, in
connection with any breach by the Seller of any term hereof.

                  (d) The Seller hereby acknowledges the assignment by
the Purchaser to the Trustee, in its capacity as a trustee under the Pooling and
Servicing Agreement for the benefit of the Certificateholders, of the
representations and warranties contained in this Agreement and of the obligation
of the Seller to cure or repurchase any Defective Mortgage Loans pursuant to
this Section 3. The Trustee or its designee may enforce such obligation as
provided in Section 10 hereof.

                  4. Provision of Information. The Seller shall make
available to the Purchaser or its designees all relevant information reasonably
available to the Seller concerning the Mortgage Loans, the related Mortgaged
Properties and the related Borrowers and the Seller's business, properties and
operations, as the Purchaser may, in its sole discretion reasonably exercised,
determine is necessary in the marketing of the Certificates (including the
compliance with federal securities laws or state "Blue Sky" laws) (such
information shall be referred to as the "Requested Disclosure Information");
provided, however, that it is understood and agreed that the Requested
Disclosure Information shall not include information as of any date after the
Closing Date. As of the date such Requested Disclosure Information was made
available to the Purchaser or its designees, such Requested Disclosure
Information did not contain any untrue statement by the Seller or any Affiliate
thereof of any material fact or any omission of the Seller or any Affiliate
thereof of any information with respect to any Mortgage Loan, the related
Mortgaged Property or the related Borrower (or the Seller's business, properties
and operations)


                                       26
<PAGE>

that is necessary to make such statements with respect to such Mortgage Loan,
the related Mortgaged Property or the related Borrower (or the Seller's
business, properties and operations), taken by themselves and only in the
context of the sale of the Mortgage Loans to the Purchaser, not misleading. The
Seller will, upon making available such Requested Disclosure Information, be
deemed to represent that it does not know or have any reason to know that the
Requested Disclosure Information contains any untrue statement of any material
fact or any omission of the Seller or any Affiliate thereof of any information
with respect to any Mortgage Loan, the related Mortgaged Property or the related
Borrower (or the Seller's business, properties and operations) that is necessary
to make such statements with respect to such Mortgage Loan, the related
Mortgaged Property or the related Borrower (or the Seller's business, properties
and operations), taken by themselves and only in the context of the sale of the
Mortgage Loans to the Purchaser, not misleading. The Seller agrees that so long
as any Underwriter is required by applicable laws to deliver a prospectus in
connection with any sale of the Certificates, the Seller shall notify the
Purchaser or its designee immediately if any event shall occur or condition
shall exist as a result of which any of the Requested Disclosure Information
contains an untrue statement of a material fact or any omission of any material
fact by the Seller or any Affiliate thereof of any information with respect to
any Mortgage Loan, the related Mortgaged Property or the related Borrower (or
the Seller's business, properties and operations) that is necessary to make the
statements by Seller or any Affiliate with respect to such Mortgage Loan, the
related Mortgaged Property or the related Borrower (or the Seller's business,
properties and operations), taken by themselves and only in the context of the
sale of the Mortgage Loans to the Purchaser, not misleading. The Seller
understands that the Purchaser or its designee will use the Requested Disclosure
Information in preparing the Registration Statement (including, insofar as they
are required to be filed as part of the Registration Statement, any
Computational Materials), the Prospectus Supplement, the Private Placement
Memorandum and to otherwise sell the Certificates, and that the Purchaser or its
designee shall be entitled to rely on the true, correct and complete nature of
the Requested Disclosure Information and shall have no obligation to
independently verify any of such information furnished or to be furnished by the
Seller hereunder, provided that the Purchaser or its designee has previously
provided a copy of each of the documents referred to above in this sentence to
the Seller for the Seller's review and approval; and provided, further, that the
Seller shall not be required to provide information that specifically relates to
facts existing or events first occurring from and after the Closing Date.

                  5. Indemnification.

                  (a) The Seller shall indemnify and hold harmless the
Purchaser, each Affiliate thereof, each Underwriter, each Placement Agent and
their respective officers and directors, and each person, if any, who "controls"
the Purchaser, any Underwriter or any Placement Agent, within the meaning of
Section 15 of the Securities Act or Section 20 of the Securities Exchange Act of
1934, as amended (the "Exchange Act") (collectively, for purposes hereof, the
"Indemnified Parties") against any and all losses, claims, damages, liabilities
or expenses (including, without limitation, the reasonable cost of investigating
and defending against any claims therefor and legal fees and disbursements
incurred in connection therewith except as otherwise provided below), joint or
several, which may be based upon the Securities Act, the Exchange Act or other
federal or state statutory law or regulation, at common law, by contractual
arrangement or otherwise, insofar as such losses, claims, damages, liabilities
or expenses arise


                                       27
<PAGE>

out of or are based upon any untrue statement or alleged untrue statement of a
material fact contained in the Registration Statement, the Prospectus
Supplement, the Private Placement Memorandum or, insofar as they are required to
be filed as part of the Registration Statement, any Computational Materials with
respect to the Publicly Offered Certificates, or in any amendment thereof or
supplement thereto, or arise out of or are based upon the omission or alleged
omission (in the case of any Computational Materials, when read in conjunction
with the Prospectus and, in the case of the Private Placement Memorandum, when
read together with the other information specified therein as being available
for review by investors) to state therein a material fact necessary to make the
statements therein, in the light of the circumstances under which they were
made, not misleading, but only if and to the extent that such untrue statement,
alleged untrue statement, omission or alleged omission was made in reliance upon
and in conformity with (i) any Requested Disclosure Information furnished in
writing to the Purchaser or its designee or any Underwriter or Placement Agent,
directly or indirectly, by the Seller, or approved by the Seller, for use in
connection with the preparation of the Prospectus Supplement, the Private
Placement Memorandum or any Computational Materials or (ii) any representations,
warranties, statements or covenants of the Seller contained in this Agreement or
any document or certificate delivered pursuant hereto (the foregoing items (i)
and (ii), collectively, the "Seller's Information"). This indemnity agreement
will be in addition to any liability the Seller may otherwise have. Seller will
be deemed to have furnished Requested Disclosure Information in writing to the
Purchaser if such information relates to a subject matter specifically addressed
in the Prospectus Supplement, Private Placement Memorandum or Computational
Materials, and the Seller has not objected in writing to the Purchaser to its
inclusion or omission.

                  In no case shall the Seller be liable with respect to any
claims made against any of the Indemnified Parties unless an Indemnified Party
shall have notified the Seller in writing of the nature of the claim within a
reasonable time after service of a summons or other first legal process that
shall have been served upon such Indemnified Party, but failure to notify the
Seller of any such claims shall not relieve the Seller from any liability which
it may have to any Indemnified Party otherwise than on account of the indemnity
agreement contained in this Section 5(a). The Seller will be entitled to
participate at its own expense in the defense or, if it so elects promptly after
receiving such notice from any Indemnified Party, to assume the defense of any
suit brought to enforce any such liability with legal counsel chosen by the
Seller and reasonably acceptable to the Indemnified Parties. In the event the
Seller elects to assume the defense of any such suit and retain such legal
counsel, any Indemnified Party that is a defendant in the suit may retain
additional legal counsel but shall bear the legal fees and disbursements of such
legal counsel unless (i) the Seller and such Indemnified Party shall have
mutually agreed to the retention of such legal counsel or (ii) the named parties
to any such proceeding (including any impleaded parties) include the Seller and
such Indemnified Party, and representation of both such parties by the same
legal counsel would be inappropriate due to actual or potential differing
interests between them. It is understood that the Seller shall not, in
connection with any proceeding or related proceedings in the same jurisdiction,
be liable for the legal fees and disbursements of more than one legal counsel
(in addition to any local counsel necessary to the conduct of defense in such
proceeding or proceedings) for all the Indemnified Parties and that all such
legal fees and disbursements shall be reimbursed by the Seller as they are
incurred. The Seller shall not be liable to indemnify any person for any
settlement of any claim effected without


                                       28
<PAGE>

the Seller's consent, provided that if any claim is settled with such consent or
if there is a final judgment against any Indemnified Party, the Seller agrees to
indemnify the Indemnified Parties from and against any losses, claims, damages,
liabilities or expenses by reason of such settlement or judgment.
Notwithstanding the immediately preceding sentence, if at any time an
Indemnified Party shall have requested the Seller to reimburse the Indemnified
Party for fees and expenses of counsel retained in accordance with the fourth
sentence of this paragraph, the Seller agrees that it shall be liable for any
settlement of any claim effected without its consent if (x) such settlement is
entered into more than 60 days after the receipt by the Seller of such request
and (y) the Seller shall not have reimbursed such Indemnified Party in
accordance with such request prior to the date of such settlement. The Seller
shall not, without the prior written consent of any Indemnified Party, effect
any settlement of any pending or threatened proceeding in respect of which such
Indemnified Party is or could reasonably have been a party and indemnity is or
could have been sought hereunder by such Indemnified Party unless such
settlement includes an unconditional release of such Indemnified Party from all
liability relating to the claims that are the subject matter of such proceeding.

                  (b) If the indemnification provided for in Section 5(a)
above is unavailable or insufficient to hold harmless an Indemnified Party in
respect of any losses, claims, damages, liabilities or expenses (or actions in
respect thereof) referred to therein, then the Seller shall contribute to the
amount paid or payable by such Indemnified Party as a result of such losses,
claims, damages, liabilities or expenses (or actions in respect thereof) in such
proportion as is appropriate to reflect the relative fault of the Seller on the
one hand and such Indemnified Party on the other in connection with the
statements or omissions which resulted in such losses, claims, damages,
liabilities or expenses (or actions in respect thereof), as well as any other
relevant equitable considerations. The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged omission to state a material fact
relates to information supplied by the Seller or by such Indemnified Party and
such party's relative intent, knowledge, access to information and opportunity
to correct or prevent such statement or omission. The parties hereto agree that
it would not be just and equitable if contribution were determined by pro rata
allocation or by any other method of allocation which does not take account of
the equitable considerations referred to above. The amount paid or payable by an
Indemnified Party as a result of the losses, claims, damages, liabilities or
expenses (or actions in respect thereof) referred to above shall be deemed to
include any legal fees and disbursements or other expenses reasonably incurred
by such Indemnified Party in connection with investigating or defending any such
claim, except where such Indemnified Party is required to bear such expenses
pursuant to this Section 5, which expenses the Seller shall pay as and when
incurred, at the request of such Indemnified Party, to the extent that the
Seller will be ultimately obligated to pay such expenses. No person guilty of
fraudulent misrepresentation (within the meaning of Section 11(f) of the
Securities Act) shall be entitled to contribution from any person who was not
guilty of such fraudulent misrepresentation.

                  (c) The indemnity and contribution provided for in this
Section 5 shall remain operative and in full force and effect irrespective of
(i) any termination of this Agreement, (ii) any investigation made by or on
behalf of the Purchaser or its designees, any Underwriter, any Placement Agent,
their respective officers and directors or any person who controls the Purchaser
or any Underwriter or Placement Agent, or by or on behalf of the Seller, its
directors and officers


                                       29
<PAGE>

or any person who controls the Seller, or (iii) the acceptance of and payment
for any of the Certificates.

                  6. Opinion of Counsel. The Seller hereby covenants to
the Purchaser to deliver or cause to be delivered to the Purchaser in connection
with the Securitization Transaction (a) opinions of counsel for the Seller
(which may be rendered by the Seller's internal counsel) as to various corporate
matters in form satisfactory to the Purchaser and (b) opinions of counsel for
the Seller, in forms acceptable to the Purchaser, its counsel, any subsequent
purchaser of the Mortgage Loans or its counsel, and each Rating Agency, as to
such matters as shall be required for the assignment of ratings to the
Certificates or such other matters as reasonably requested by any subsequent
purchaser of the Mortgage Loans or its counsel or any Rating Agency (including,
without limitation, a "true sale" opinion) (it being agreed that such opinions
or appropriate reliance letters shall expressly provide that each Rating Agency,
each Placement Agent, each Underwriter, the Trustee and any fiscal agent shall
be entitled to rely on such opinions).

                  7. Cooperation. The Seller hereby agrees to furnish
any and all information, documents, certificates, letters or opinions with
respect to the Mortgage Loans reasonably requested by the Purchaser in order for
the Purchaser to perform any of its obligations or satisfy any of the conditions
on its part to be performed or satisfied pursuant to this Agreement or the
transactions contemplated by the Pooling and Servicing Agreement. The Seller
further agrees that, at the request of the Purchaser, the Seller shall use all
commercially reasonable efforts to obtain from the Borrowers of the Mortgage
Loans such current financial statements and other information as the Purchaser,
the Depositor or any Rating Agency may reasonably request in connection with the
transactions contemplated by this Agreement or the Pooling and Servicing
Agreement.

                  8. Costs and Expenses. The Seller agrees to pay to the
Purchaser its share (based on the ratio of the aggregate principal amount of the
Seller's Mortgage Loans to the aggregate principal amount of all Mortgage Loans
in the Securitization Transaction) of the transaction costs and expenses with
respect to the Securitization Transaction in accordance with that certain Loan
Seller Agreement.

                  9. Notices. All communications hereunder shall be in
writing and effective only upon receipt and, if sent to the Purchaser, will be
mailed, delivered or transmitted by facsimile and confirmed to it at the
following:
<TABLE>
<CAPTION>

<S>                                        <C>
Clay Lebhar                                John Mulligan
Investment Banking                         Commercial Mortgage
Prudential Securities Incorporated         Prudential Securities Incorporated
One New York Plaza, 18th Floor             One New York Plaza, 15th Floor
New York, New York 10292-2018              New York, New York 10292-2015
Telecopy No.:  (212) 778-5099              Telecopy No.:  (212) 778-1905

                                       30
<PAGE>

David Rodgers                              Fred Robustelli, Esq.
Investment Banking                         Law Department
Prudential Securities Incorporated         Prudential Securities Incorporated
One New York Plaza, 18th Floor             One New York Plaza, 30th Floor
New York, New York 10292-2018              New York, New York 10292
Telecopy No.:  (212) 778-5099              Telecopy No.:  (212) 214-7938

If sent to the Seller, will be mailed, delivered or transmitted by facsimile and
confirmed to it at the following:

Mark Jarrell                               Dave Goodwin
Greenwich Capital Financial Products, Inc. Greenwich Capital Financial Products, Inc.
600 Steamboat Road                         600 Steamboat Road
Greenwich, CT  06830                       Greenwich, CT  06830
Telecopy No.: (203) 618-2134               Telecopy No.: (203) 618-2134

Chris McCormick                            Andrew Snow
Greenwich Capital Financial Products, Inc. Greenwich Capital Financial Products, Inc.
600 Steamboat Road                         600 Steamboat Road
Greenwich, CT  06830                       Greenwich, CT  06830
Telecopy No.: (203) 618-2052               Telecopy No.: (203) 618-2149

If sent to the Rating Agencies, will be mailed, delivered or transmitted by
facsimile and confirmed to the respective Rating Agency at the following:

Joan Biro                                  Nicholas Levidy
Standard & Poors                           Moody's Investors Service, Inc.
26 Broadway                                99 Church Street
New York, New York  10003                  New York, New York  10007
Telecopy No.:  (212) 208-1967              Telecopy No.:  (212) 553-1350

or such other address as may hereafter be furnished to or by the other party or
any Rating Agency by like notice.
</TABLE>

                  10. Trustee as Beneficiary. The representations,
warranties and agreements made by the Seller in this Agreement are made for the
benefit of the Depositor, the Trustee and the Certificateholders and may be
enforced by the Depositor and the Trustee to the same extent that the Purchaser
has rights against the Seller under this Agreement in respect of the
representations, warranties and agreements made by the Seller herein, and all
such representations and warranties shall survive delivery of the respective
Mortgage Loan Documents to any subsequent purchaser and to the Trustee and to
the Servicer.

                                       31
<PAGE>

                  11. Successors and Assigns. This Agreement will inure
to the benefit of and be binding upon the parties hereto and their respective
successors and assigns, and no other person will have any right or obligation
hereunder, other than as otherwise expressly provided herein.

                  12. Governing Law. This Agreement will be governed by
and construed in accordance with the substantive laws of the State of New York
(without regard to conflicts of laws principles), and the obligations, rights
and remedies of the parties hereunder shall be determined in accordance with
such laws.

                  13. Miscellaneous.

                  (a) Subject to Section 13(b) hereof, neither this
Agreement nor any term hereof may be amended, modified, waived, discharged or
terminated except by a writing signed by the party against whom enforcement of
such amendment, modification, waiver, discharge or termination is sought.

                  (b) In the event the Underwriting Agreement is
terminated pursuant to a failure of a condition precedent set forth therein,
this Agreement shall automatically terminate, and thereafter no party to this
Agreement shall have any further rights or obligations hereunder other than
pursuant to any provision which expressly provides that it survives the
termination of this Agreement.

                  (c) Subsequent to any Securitization Transaction, this
Agreement shall not be changed in any manner which would have a material adverse
effect on the Certificateholders without the prior written consent of the
Trustee. Prior to the execution of any amendment to this Agreement, the Trustee
shall be entitled to receive and rely conclusively upon an opinion of counsel at
the expense of the party requesting such amendment stating that the execution of
such amendment is authorized or permitted by this Agreement. The Trustee may,
but shall not be obligated to, consent to any amendment which affects the
Trustee's own rights, duties or immunities under this Agreement.

                  (d) This Agreement may be executed in any number of
counterparts, each of which shall, for all purposes, be deemed to be an original
and all of which shall together constitute but one and the same instrument.

                  (e) 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.

                  (f) This Agreement supersedes all prior or
contemporaneous agreements and understandings relating to the subject matter
hereof.

                  (g) It is the express intent of the parties hereto that
the conveyance contemplated by this Agreement be, and be treated for all
purposes as, a sale by the Seller of all


                                       32
<PAGE>

the Seller's right, title and interest in and to the Mortgage Loans. It is,
further, not the intention of the parties that such conveyance be deemed a
pledge of the Mortgage Loans by the Seller to secure a debt or other obligation
of the Seller. However, in the event that, notwithstanding the intent of the
parties, the Mortgage Loans are held to continue to be property of the Seller
then (i) this Agreement shall also be deemed to be a security agreement under
applicable law; (ii) the transfer of the Mortgage Loans provided for herein
shall be deemed to be a grant by the Seller to the Purchaser of a first priority
security interest in all of the Seller's right, title and interest in and to the
Mortgage Loans and all amounts payable to the holder 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; (iii) the possession by the Purchaser or any successor thereto of the
related 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 Purchaser's security interest
pursuant to Section 9-305 of the New York Uniform Commercial Code and the
Uniform Commercial Code of any other applicable jurisdiction; and (iv)
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 Purchaser or any
successor thereto for the purpose of perfecting such security interest under
applicable law. Any assignment of the interest of the Purchaser pursuant to any
provision hereof shall also be deemed to be an assignment of any security
interest created hereby.

                  14. Third Party Beneficiary.

                  (a) The Underwriters and Placement Agents are intended
third party beneficiaries of the representations, warranties, covenants and
indemnities made by the Seller in Section 5 of this Agreement and, to the extent
they affect the rights of the Underwriters and Placement Agents as third party
beneficiaries under such Section 5, the covenants of the Seller made in the
other provisions of this Agreement. It is acknowledged that such
representations, warranties, covenants and indemnities of the Seller may be
enforced by the Underwriters and Placement Agents to the same extent as if they
were parties hereto.

                  (b) Each of the officers, directors, employees,
controlling persons and Affiliates of the Underwriters and Placement Agents is
an intended third party beneficiary of the representations, warranties,
covenants and indemnities of the Seller made in Section 5 of this Agreement and,
to the extent they affect the rights of such persons and entities as third party
beneficiaries under such Section 5, the covenants of the Seller made in the
other provisions of this Agreement. It is acknowledged that such
representations, warranties, covenants and indemnities of the Seller may be
enforced by or on behalf of such persons or entities against the Seller to the
same extent as if any such person or entity was a party hereto.





                            [Signatures on Next Page]



                                       33
<PAGE>

                  IN WITNESS WHEREOF, the Seller and the Purchaser have caused
this Agreement to be duly executed by their respective officers as of the day
and year first above written.

                                       GREENWICH CAPITAL FINANCIAL
                                       PRODUCTS, INC.



                                       By:
                                           -----------------------------------
                                           Name:
                                           -----------------------------------
                                           Title:
                                           -----------------------------------



                                       PRUDENTIAL SECURITIES SECURED
                                       FINANCING CORPORATION



                                       By:
                                           -----------------------------------
                                           Name:
                                           -----------------------------------
                                           Title:
                                           -----------------------------------




                                       34
<PAGE>

                                     ANNEX A

                     MORTGAGE LOAN CHARACTERISTICS SCHEDULE

                              [See Attached Pages]


                                   Annex A-1-1


<PAGE>

                                     ANNEX B

                              CERTAIN DEFINED TERMS

                  "Additional Loan Characteristics Schedule": As defined in the
Recitals.

                  "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 by" have meanings correlative to the foregoing.

                  "Agreement": As defined in the Preamble.

                  "Appraised Value": With respect to any Mortgaged Property, the
appraised value of such Mortgaged Property as determined by an appraisal thereof
made not more than one year prior to the origination date of the related
Mortgage Loan and reviewed by the Seller.

                  "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 by the Borrower, 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.

                  "Borrower": With respect to each Mortgage Loan, any obligor on
any related Note.

                  "Breach": As defined in Section 3(b).

                  "CERCLA": Comprehensive Environmental Response, Compensation
and Liability Act of 1980, as
amended (42 U.S.C. ss.ss. 9601 et seq.).

                  "Certificateholders": As defined in the Recitals.

                  "Certificates": As defined in the Recitals.

                  "Closing Date.": As defined in Section 1(b).

                                   Annex B-1
<PAGE>

                  "Commission": Securities and Exchange Commission.

                  "Computational Materials": As defined in the no-action letter
dated May 20, 1994, issued by the Division of Corporation Finance of the
Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co.
Incorporated and Kidder Structured Asset Corporation and the no-action letter
dated May 27, 1994 issued by the Division of Corporation Finance of the
Commission to the Public Securities Associates.

                  "Custodian": As defined in Section 1(d).

                  "Cut-off Date": As defined in Section 1(a).

                  "Defective Mortgage Loan": As defined in Section 3(b).

                  "Defective Document Mortgage Loan": As defined in Section
3(b).

                  "Depositor": As defined in the Recitals.

                  "Due Date": With respect to any Mortgage Loan, the date on
which scheduled payments are due on such Mortgage Loan (without regard to grace
periods), such day being for all Mortgage Loans the first day of each month.

                  "Environmental Law": Any environmental law, ordinance, rule,
regulation or order of a federal, state or local governmental authority,
including, without limitation, CERCLA, the Hazardous Material Transportation
Act, as amended (49 U.S.C. ss.ss. 1801 et seq.), the Resource Conservation and
Recovery Act, as amended (42 U.S.C. ss.ss. 6901 et seq.), the Federal Water
Pollution Control Act, as amended (33 U.S.C. ss.ss. 1251 et seq.), the Clean Air
Act, as amended (42 U.S.C. ss.ss. 7401 et seq.) and the regulations promulgated
pursuant thereto.

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

                  "Fee Interest": As defined in Section 2(b)(xxxi).

                  "Ground Lease": As defined in Section 2(b)(xxxi).

                  "Hazardous Materials": Any dangerous, toxic or hazardous
pollutants, chemicals, wastes, or substances, including, without limitation,
those so identified pursuant to CERCLA, or any other Environmental Laws now
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.

                  "Indemnified Parties": As defined in Section  5(a).

                                   Annex B-2
<PAGE>

                  "Legal Summary": With respect to any Mortgage Loan, the "Legal
Summary" prepared by the related Seller in connection with the origination of
such Mortgage Loan, substantially in the form of the sample Legal Summary
previously submitted to the Purchaser, with all blanks completed.

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

                  "Maturity Date": With respect to any Mortgage Loan, the
maturity date as set forth in the applicable Mortgage Loan Characteristics
Schedule.

                  "Moody's": Moody's Investors Service, Inc., and its successors
in interest.

                  "Mortgage File": As defined in Section 1(c).

                  "Mortgage Loan Characteristics Schedule": As defined in the
Recitals.

                  "Mortgage Loan Control #": With respect to any Mortgage Loan,
the "Control Number" assigned to such Mortgage Loan for purposes of the
Securitization Transaction as set forth on the applicable Mortgage Loan
Characteristics Schedule.

                  "Mortgage Loan Documents": Any and all documents contained in
the Mortgage File and the Servicing File.

                  "Mortgage Loans": As defined in the Recitals.

                  "Mortgaged Property": The underlying property securing a
Mortgage Loan, consisting of a fee simple or leasehold estate in a parcel of
land improved by a commercial property, together with any personal property,
fixtures, leases and other property or rights pertaining thereto.

                  "Mortgage Rate": With respect to each Mortgage Loan, the
annual rate at which interest accrues on such Mortgage Loan (in the absence of a
default), as set forth in the applicable Mortgage Loan Characteristics Schedule.

                  "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 the related Borrower under such Mortgage Loan,
including any amendments or modifications, or any renewal or substitution notes,
as of such date.

                  "Originator": With respect to a Mortgage Loan, the originator
of such Mortgage Loan, as identified in the Mortgage Loan Characteristics
Schedule.

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

                                   Annex B-3
<PAGE>

                  "Placement Agents": As defined in the Recitals.

                  "Pooling and Servicing Agreement": As defined in the Recitals.

                  "Private Placement Memorandum": The Private Placement
Memorandum relating to the Privately Offered Certificates dated July __, 1999.

                  "Prospectus": The prospectus dated October 29, 1998, as
supplemented by a prospectus supplement to be dated on or about July __, 1999
(the "Prospectus Supplement"), relating to the Publicly Offered Certificates.

                  "PSI": As defined in the Recitals.

                  "Purchaser": As defined in the Preamble.

                  "Qualified Mortgage": A Mortgage Loan that is a "qualified
mortgage" within the meaning of 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.

                  "Rating Agency": Each of S&P or Moody's.

                  "Registration Statement": The registration statement No.
_________ filed by the Purchaser on Form S-3 and declared effective on _______,
1998.

                  "Requested Disclosure Information": As defined in Section 4.

                  "Reserve Accounts": As defined in Section 1(a).

                  "S&P": Standard & Poor's Ratings Services.

                  "Securities Act": As defined in the Recitals.

                  "Securitization Transaction": As defined in the Recitals.

                  "Seller": As defined in the Preamble.

                  "Servicer": As defined in the Recitals.

                  "Special Servicer": As defined in the Recitals.

                  "Trustee": As defined in the Recitals.

                  "Trust Fund": As defined in the Recitals.

                  "Underwriters": As defined in the Recitals.


                                   Annex B-4
<PAGE>


                                     ANNEX C

                                   DISCLOSURES


<PAGE>
                                                                     EXHIBIT G-2

                    MORTGAGE LOAN PURCHASE AND SALE AGREEMENT
                    -----------------------------------------

     THIS MORTGAGE LOAN PURCHASE AND SALE AGREEMENT (this "Agreement") dated
July 22, 1999, is between NATIONAL REALTY FINANCE L.C., a Missouri limited
liability company (the "Seller"), NATIONAL REALTY FUNDING L.C., a Missouri
limited liability company ("NRF"), and PRUDENTIAL SECURITIES CREDIT CORP., a
Delaware corporation (the "Purchaser").

                              W I T N E S S E T H:
                              - - - - - - - - - -

     WHEREAS, the Seller has originated or otherwise acquired certain fixed rate
mortgage loans;

     WHEREAS, the Seller, NRF as an Affiliate of the Seller, the Purchaser, and
Prudential Securities Incorporated, an Affiliate of the Purchaser ("PSI"), are
parties to that certain Mortgage Loan Securitization Agreement dated as of June
10, 1997 (the "Securitization Agreement"), which contemplates, among other
things, the disposition of commercial mortgage loans through a whole loan
securitization transaction (the "Securitization Transaction");

     WHEREAS, in order to effect the Securitization Transaction, the Seller
desires to sell to Purchaser on the Closing Date (as hereinafter defined), and
the Purchaser desires to purchase from the Seller, certain mortgage loans
(collectively, the "Mortgage Loans"), all of which are described in, and set
forth in, the schedule attached hereto as Annex A (the "Mortgage Loan
Characteristics Schedule");

     WHEREAS, on the Closing Date the Purchaser intends to sell the Mortgage
Loans to Prudential Securities Secured Financing Corporation, an Affiliate of
the Purchaser (the "Depositor") which will deposit the Mortgage Loans in a trust
fund (the "Trust Fund"), the beneficial ownership of which will be evidenced by
the Commercial Mortgage Pass-Through Certificates, Series 1999-C2, Class A-1,
Class A-2, Class A-EC1, Class A-EC2, Class B, Class C, Class D, Class E, Class
F, Class G, Class H, Class J, Class K, Class L, Class M, Class N, Class O, Class
R-I and Class R-II (collectively, the "Certificates") issued to certain
purchasers of the Certificates (collectively, the "Certificateholders") pursuant
to the Pooling and Servicing Agreement dated as of July 1, 1999 (the "Pooling
and Servicing Agreement") by and among the Depositor, National Realty Funding
L.C., as servicer (in such capacity, the "Servicer") and special servicer (in
such capacity, the "Special Servicer"), and The Chase Manhattan Bank, as trustee
(in such capacity, the "Trustee") (capitalized terms used herein and not defined
herein or in Annex B attached hereto shall have the respective meanings ascribed
to such terms in the Pooling and Servicing Agreement);

     WHEREAS, the Depositor intends to sell the Class A-1, Class A-2, Class B,
Class C, Class D, Class E and Class F Certificates (collectively, the "Publicly
Offered Certificates") registered under the Securities Act of 1933, as amended
(the "Securities Act") to PSI and Greenwich NatWest Limited, as agent for
National Westminster Bank Plc. ("GNL"), as underwriters (in such capacities, the
"Underwriters") pursuant to an Underwriting Agreement to be dated the date
hereof (the "Underwriting Agreement");


                                       1
<PAGE>

     WHEREAS, the Depositor intends to sell the Class A-EC1, Class A-EC2, Class
G, Class H, Class J, Class K, Class L, Class M, Class N, Class O, Class R-I and
Class R-II Certificates (the "Privately Offered Certificates") to PSI and GNL,
as placement agents (in such capacities, the "Placement Agents"), pursuant to a
Certificate Purchase Agreement to be dated on or about the date hereof (the
"Certificate Purchase Agreement"), as described in a Private Placement
Memorandum relating thereto, to be dated the date hereof (the "Private Placement
Memorandum"); and

     WHEREAS, the Purchaser, in reliance on the representations, warranties and
covenants of the parties contained herein, has agreed to enter into and effect
the Securitization Transaction, on the terms and conditions set forth herein.

     NOW, THEREFORE, in consideration of the foregoing recitals, which are
incorporated into the operative provisions of this Agreement by this reference,
and for other good and valuable consideration, the receipt and adequacy of which
are hereby conclusively acknowledged, the parties hereto hereby agree as
follows:

     1. Purchase Proceeds; Purchase and Sale; Delivery of Mortgage Files.

     (a) On the Closing Date, the Seller hereby agrees to sell, transfer,
assign, set over and otherwise convey to the Purchaser, without recourse, and
the Purchaser agrees to purchase all of the Seller's right, title and interest
in and to the Mortgage Loans and the related mortgage loan documents
(collectively, the "Mortgage Loan Documents"), including, without limitation:
(i) all scheduled payments of interest and principal due on or with respect to
each Mortgage Loan after July 1, 1999 (the "Cut-off Date"); (ii) all other
payments of interest and principal received on or with respect to each Mortgage
Loan after the Cut-off Date, other than any such payments of interest or
principal which were allocable to a period on or prior to the Cut-off Date;
(iii) all of the Seller's right, title and interest in and to the proceeds of
any related title, hazard or other insurance policies received on or with
respect to any Mortgage Loan after the Cut-off Date; and (iv) all reserve
accounts and escrow accounts, if any, established pursuant to the related
Mortgage Loan Documents (collectively, the "Reserve Accounts"), and all of the
Seller's right, title and interest in and to the funds therein.

     (b) The Purchaser shall purchase the Mortgage Loans and the Mortgage Loan
Documents and pay the Seller an amount of the purchase proceeds determined in
accordance with that certain Loan Seller Agreement, dated May 24, 1999, between
the Seller, Bridger Commercial Realty Finance LLC, and Greenwich Capital
Financial Products, Inc. (the "Loan Seller Agreement") (the "Purchase
Proceeds"). The Purchase Proceeds shall be paid to the Seller by wire transfer
in immediately available funds on the date of the consummation of the
Securitization Transaction (the "Closing Date") (or by such other method as the
Purchaser and the Seller may agree), with such later adjustments as provided for
in the Loan Seller Agreement. The closing for the purchase and sale of the
Mortgage Loans shall take place at the offices of Latham & Watkins, 885 Third
Avenue, New York, New York 10022.


                                       2
<PAGE>

     (c) The Seller hereby agrees to deliver to the Purchaser or its designee,
within the respective time periods described below, the following documents or
instruments with respect to each Mortgage Loan:

     (i) the original of the related Note, endorsed by the Seller in blank or in
   the following form: "Pay to the order of The Chase Manhattan Bank, as
   Trustee, for the registered holders of Prudential Securities Secured
   Financing Corporation Commercial Mortgage Pass-Through Certificates, Series
   1999-C2, without recourse", which the Purchaser or its designee is authorized
   to complete and which Note and all endorsements thereof shall show a complete
   chain of endorsement from the Originator to the Seller;

     (ii) (a) the related original recorded Mortgage or a copy thereof certified
   by the related title insurance company, public recording office or closing
   agent to be in the form in which executed and submitted for recording, (b)
   the related original recorded Assignment of Mortgage from the Originator to
   the Seller, or a copy thereof certified by the related title insurance
   company, public recording office or closing agent to be in the form in which
   executed and submitted for recording, and (c) the related original Assignment
   of Mortgage executed by the Seller in blank, which the Purchaser or its
   designee is authorized to complete (and but for the insertion of the name of
   the assignee and any related recording information which is not yet available
   to the Seller, is in suitable form for recordation in the jurisdiction in
   which the related Mortgaged Property is located);

     (iii) (a) if the related security agreement is separate from the Mortgage,
   the original security agreement or a counterpart thereof, (b) if the security
   agreement is not assigned under the Assignments of Mortgage described in
   clause (ii) above, the related original assignment of such security agreement
   from the Originator to the Seller or a counterpart thereof, and (c) the
   related original assignment of such security agreement executed by the Seller
   in blank, which the Purchaser or its designee is authorized to complete;

     (iv) (a) a copy of each Form UCC-1 financing statement, if any, filed with
   respect to personal property constituting a part of the related Mortgaged
   Property, (b) a copy of each Form UCC-2 or UCC-3 assignment, if any, of such
   financing statement to the Seller from the Originator, and (c) a copy of each
   Form UCC-2 or UCC-3 assignment, if any, of such financing statement executed
   by the Seller in blank, which the Purchaser or its designee is authorized to
   complete (and but for the insertion of the name of the assignee and any
   related filing information which is not yet available to the Seller, is in
   suitable form for filing in the filing office in which such financing
   statement was filed);

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


                                       3
<PAGE>


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

     (vii) if any related Assignment of Leases, Rents and Profits is separate
   from the Mortgage, (a) the original recorded Assignment of Leases, Rents and
   Profits or a copy thereof certified by the related title insurance company,
   public recording office or closing agent to be in the form in which executed
   and submitted for recording, (b) the related original recorded reassignment
   of such instrument, if any, from the Originator to the Seller or a copy
   thereof certified by the related title insurance company, public recording
   office or closing agent to be in the form in which executed and submitted for
   recording, and (c) the related original reassignment of such instrument, if
   any, executed by the Seller in blank, which the Purchaser or its designee is
   authorized to complete (and but for the insertion of the name of the assignee
   and any related recording information which is not yet available to the
   Seller, is in suitable form for recordation in the jurisdiction in which the
   related Mortgaged Property is located) (any of which reassignments, however,
   may be included in a related Assignment of Mortgage and need not be a
   separate instrument);

     (viii) if any related assignment of contracts is separate from the
   Mortgage, the original assignment of contracts or a counterpart thereof, and
   if the assignment of contracts is not assigned under the Assignments of
   Mortgage described in clause (ii) above, the related original reassignment of
   such instrument from the Originator to the Seller or a counterpart thereof
   and the related original reassignment of such instrument executed by the
   Seller in blank, which the Purchaser or its designee is authorized to
   complete;

     (ix) with respect to the related Reserve Accounts, if any, a copy of the
   original of any separate agreement with respect thereto between the related
   Borrower and the Originator;

     (x) the original of any other written agreement, instrument or document
   securing such Mortgage Loan, including, without limitation, originals of any
   guarantees with respect to such Mortgage Loan or the original letter of
   credit, if any, with respect thereto, together with any and all amendments
   thereto, including, without limitation, any amendment which entitles the
   Purchaser or its designee to draw upon such letter of credit, and the
   original of each instrument or other item of personal property given as
   security for a Mortgage Loan possession of which by a secured party is
   necessary to a secured party's valid, perfected, first priority security
   interest therein, together with all assignments or endorsements thereof
   necessary to entitle the Purchaser or its designee to enforce a valid,
   perfected, first priority security interest therein;

     (xi) with respect to the related Reserve Accounts, if any, (a) a copy of
   the UCC-1 financing statements, if any, submitted for filing with respect to
   the Originator's security interest in such Reserve Accounts and all funds
   contained therein, (b) a copy of each Form UCC-2 or UCC-3 assignment, if any,
   of such financing statement from the Originator to the Seller, and (c) a copy
   of each Form UCC-2 or UCC-3

                                       4
<PAGE>

   assignment, if any, of such financing statement executed by the Seller in
   blank which the Purchaser or its designee is authorized to complete (and but
   for the insertion of the name of the assignee and any related filing
   information which is not yet available to the Seller is in suitable form for
   filing in the filing office in which such financing statement was filed); and

     (xii) copies of any and all amendments, modifications and supplements to,
   and waivers related to, any of the foregoing.

     Such documents and instruments relating to each Mortgage Loan are
collectively referred to herein as the "Mortgage File". In connection with the
Seller's delivery of Mortgage Loan Documents in accordance with this Section
1(c), the Seller hereby authorizes the Purchaser or its designee to complete
each endorsement or assignment in blank appearing thereon in such manner as the
Purchaser or its designee shall determine in the exercise of its sole discretion
(provided that such endorsement or assignment will be without recourse,
representation or warranty except as expressly set forth in this Agreement). In
addition, all funds held by the Seller in the Reserve Accounts shall be
delivered to the Purchaser or its designee on or before the Closing Date.

     If the Seller cannot deliver, or cause to be delivered, as to any of the
Mortgage Loans, the original or a copy of any of the documents and/or
instruments referred to in this Section 1(c)(ii)(a) or (b), (iv)(a) or (b),
(vii)(a) or (b), (xi)(a) or (b) and (xii), with (if appropriate) evidence of
recording or filing, as the case may be, thereon, solely because of a delay
caused by the public recording or filing office where such document or
instrument was submitted for recording or filing, the delivery requirements set
forth above shall be deemed to have been satisfied as to such missing document
or instrument, and such missing document or instrument shall be deemed to have
been included in the related Mortgage File, provided that the Seller has
delivered to the Purchaser or its designee on or before the Closing Date a copy
of such document or instrument (without evidence of recording or filing thereon,
but certified (which certificate may relate to multiple documents and/or
instruments) by the Seller to be a true and complete copy of the original
thereof submitted for recording or filing, as the case may be), and the Seller
shall deliver to or at the direction of the Purchaser or its designee, promptly
following the receipt thereof, the original of such missing document or
instrument (or a copy thereof) with (if appropriate) evidence of recording or
filing, as the case may be, thereon. If the Seller cannot deliver, or cause to
be delivered, as to any of the Mortgage Loans, the original of any of the
documents referred to in clause 1(c)(ii)(a) or (b) or (vii)(a) or (b) solely
because the public recording office retains the original assignment, then the
Seller, at its expense, shall deliver to the Purchaser or its designee a copy of
the recorded original. If the Seller cannot deliver, or cause to be delivered,
as to any of the Mortgage Loans, the original or a copy of the related lender's
title insurance policy referred to in clause (vi) solely because such policy has
not yet been issued, the delivery requirements set forth above shall be deemed
to be satisfied as to such missing document, and such missing document shall be
deemed to have been included in the related Mortgage File, provided that the
Seller has delivered to the Purchaser or its designee on or before the Closing
Date a commitment for title insurance "delivered" at the closing of such
Mortgage Loan, and the Seller shall deliver to or at the direction of the
Purchaser or its designee, promptly following the receipt thereof, the original
lender's title insurance policy (or a copy thereof).

                                       5
<PAGE>

     Notwithstanding the immediately preceding paragraph, the failure to deliver
the originals or copies of any of the documents or instruments referred to in
this Section 1(c)(ii)(a) or (b), (iv)(a) or (b), (vii)(a) or (b), (xi)(a) or (b)
and (xii) within 120 days after the Closing Date shall cause the related
Mortgage Loan to become a Defective Document Mortgage Loan under Section 3
hereof.

     In addition, the Seller shall be required to deliver to the Purchaser or
its designee all other Mortgage Loan Documents related to such Mortgage Loan
that are not required to be delivered pursuant to clauses (i) through (xii)
above, including without limitation a copy of the Management Agreement, if any,
for the related Mortgaged Property; a copy of the related ground lease, as
amended, if any, for such Mortgaged Property; any and all amendments,
modifications and supplements to, and waivers related to, any of the foregoing;
copies of the related Appraisals, surveys, environmental reports, leases and
other similar documents; and any other written agreements related to, or
documents obtained or maintained in connection with the origination of, such
Mortgage Loan.

     (d) The Mortgage Loans shall be sold to the Purchaser on a
servicing-released basis. In accordance with the Pooling and Servicing
Agreement, the Servicer shall assume responsibility for the servicing of each
Mortgage Loan immediately upon the Closing Date. The Seller shall cooperate in
all reasonable respects with the Purchaser and the Servicer in connection with
such transfer of servicing responsibilities effective on the Closing Date. The
Seller and the Purchaser acknowledge that certain third parties currently act as
custodian with respect to the Mortgage Loans. Effective upon deposit of the
Mortgage Loans in the Trust Fund on the Closing Date, the Trust Fund shall
appoint The Chase Manhattan Bank to act as custodian (in such capacity, the
"Custodian") for the Trust Fund with respect to the original Mortgage Files
pursuant to the Pooling and Servicing Agreement. The Seller agrees to cooperate
with the Purchaser and the Custodian in connection with the transfer of the
Mortgage Files to the Custodian and to provide such documents, information and
instructions as shall be reasonably necessary or convenient with respect
thereto. Effective on the Closing Date, the Seller shall provide the Purchaser
(or the Servicer or other designee of the Purchaser) with copies of the Mortgage
Files and specific assignments of the Mortgage Loan Documents pursuant to
Section 1 above and such other documents and information as the Purchaser shall
reasonably request.

     2. Representations and Warranties.

     (a) Each of the Seller and NRF hereby represents and warrants to the
Purchaser and its successors and assigns as provided in this Agreement (subject
to the qualifications with respect to matters of enforceability set forth below
in Section 2(c)) as of the date hereof and as of the Closing Date that:

     (i) Due Organization; Qualification. It is a limited liability company duly
   organized, validly existing and in good standing under the laws of the State
   of Missouri, is in compliance with the laws of each State in which any
   Mortgaged Property is located to the extent necessary to ensure the
   enforceability of each Mortgage Loan and the assignment thereof to the
   Purchaser as herein provided and to perform its duties and obligations under
   this Agreement.

                                       6
<PAGE>


     (ii) Authority. It has the full power, authority and legal right to execute
   and deliver this Agreement (and all agreements executed and delivered by it
   in connection herewith) and to perform all transactions contemplated by this
   Agreement (and all agreements executed and delivered by it in connection
   herewith). It has duly authorized the execution, delivery and performance of
   this Agreement (and all agreements executed and delivered by it in connection
   herewith), and has duly executed and delivered this Agreement (and all
   agreements executed and delivered by it in connection herewith). This
   Agreement (and each agreement executed and delivered by it in connection
   herewith), assuming due authorization, execution and delivery by each other
   party hereto (and thereto), constitutes its legal, valid and binding
   obligation enforceable in accordance with its terms, except as such
   enforcement may be limited by bankruptcy, insolvency, reorganization or other
   similar laws affecting the enforcement of creditors' rights generally, by
   general principles of equity and by any applicable anti-deficiency laws
   (regardless of whether such enforcement is considered in a proceeding in
   equity or at law).

     (iii) No Conflicts. Neither the execution and delivery of this Agreement
   nor the fulfillment of or compliance with the terms and conditions of this
   Agreement by it will (A) conflict with or result in a breach of any of the
   terms, conditions or provisions of its certificate of organization, as
   amended, or other organizational documents or any agreement or instrument to
   which it is now a party or by which it (or any of its properties) is bound,
   or constitute a default or result in an acceleration of indebtedness under
   any of the foregoing; (B) conflict with or result in a breach of any legal
   restriction if compliance therewith is necessary (1) to ensure the
   enforceability of this Agreement or any Mortgage Loan, or (2) for it to
   perform its duties and obligations under this Agreement (or any agreement
   executed and delivered by it in connection herewith); (C) result in the
   violation of any law, rule, regulation, order, judgment or decree to which it
   (or any of its properties) is subject if compliance therewith is necessary
   (1) to ensure the enforceability of this Agreement, or (2) for it to perform
   its duties and obligations under this Agreement (or any agreement executed
   and delivered by it in connection herewith); or (D) result in the creation or
   imposition of any lien, charge or encumbrance that would have a material
   adverse effect upon any of its properties pursuant to the terms of any
   mortgage, deed of trust, contract or other instrument or materially impair
   the ability of the Purchaser to realize on any Mortgage Loan.

     (iv) Solvency. It is solvent and the execution, delivery and performance of
   this Agreement (A) will not cause it to become insolvent, and (B) is not
   intended by it to hinder, delay or defraud any of its creditors.

     (v) No Consent Required. No consent, approval, authorization or order of,
   or registration or filing with, or notice to, any court or governmental
   agency or body having jurisdiction or regulatory authority over it (or any of
   its properties) is required for (A) its execution and delivery of this
   Agreement (and each agreement executed and delivered by it in connection
   herewith) or (B) the consummation by it of the transactions contemplated by
   this Agreement (and each agreement executed and delivered by it in connection
   herewith) or, to the extent so required, such consent, approval,


                                       7
<PAGE>

   authorization, order, registration, filing or notice has been obtained, made
   or given (as applicable), except that (1) it may not be duly qualified to
   transact business as a foreign limited liability company or licensed in one
   or more states if such qualification or licensing is not necessary for it to
   perform its duties and obligations under this Agreement (or any agreement
   executed and delivered by it in connection herewith) and (2) it makes no
   representation with respect to any required registration under the Securities
   Act or any state securities or "Blue Sky" laws in connection with the
   Securitization Transaction.

     (vi) Ability to Perform. It does not believe, nor does it have any reason
   or cause to believe, that it cannot perform each and every covenant of it
   contained in this Agreement (or any agreement executed and delivered by it in
   connection herewith).

     (vii) No Litigation Pending. There are no actions, suits or proceedings
   with respect to which it has received service of process or, to its
   knowledge, threatened against it which draw into question the validity of
   this Agreement or which (if decided adversely to it), either in any one
   instance or in the aggregate, would result in any material adverse change in
   its business, operations, or financial condition or would materially impair
   its ability to perform its duties and obligations under this Agreement (or
   any agreement executed and delivered by it in connection herewith).

     (viii) Ordinary Course of Business. The consummation of the transactions
   contemplated by this Agreement (and each agreement executed and delivered by
   the Seller in connection herewith) is in the ordinary course of business of
   the Seller, and the sale, transfer, assignment and conveyance of the Notes
   and the Mortgages by the Seller pursuant to this Agreement are not subject to
   the bulk transfer or any similar statutory provisions in effect in any
   applicable jurisdiction.

     (ix) No Brokers. It has not dealt with any Person (other than the
   Purchaser) that may be entitled, by reason of any act or omission by it, to
   any commission or compensation in connection with this Agreement or the
   transactions contemplated hereby.

     (x) No Untrue Information. Insofar as relates to the Mortgage Loans, the
   Seller or NRF, no statement, report, or other document relating to any
   Mortgage Loan furnished by or on behalf of the Seller or any Affiliate
   thereof in writing (including electronic media), specifically identified in
   writing (including electronic media) as being furnished for use in connection
   with the preparation of the Prospectus or Private Placement Memorandum,
   contains any untrue statement by the Seller or any Affiliate thereof of any
   material fact or an omission by the Seller or any Affiliate thereof of a
   material fact necessary to make the statements contained therein, in light of
   the circumstances under which they were made, not misleading.

     (xi) No Default. It is not in default or breach of any agreement or
   instrument to which it is now a party or by which it (or any of its
   properties) is bound which breach or default would materially and adversely
   affect its ability to perform its obligations under this Agreement.


                                       8
<PAGE>


     (b) Each of the Seller and NRF (with respect to each Mortgage Loan unless
otherwise indicated) hereby represents and warrants to the Purchaser and its
successors and assigns as provided in this Agreement (subject to the
qualifications with respect to matters of enforceability set forth below in
Section 2(c)) that as of the date specified below or, if no such date is
specified, as of the date hereof, and as of the Closing Date and subject to the
exceptions disclosed on Annex C attached hereto:

     (i) Mortgage Loan Characteristics. The information set forth in the
   Mortgage Loan Characteristics Schedule is true, correct and complete in all
   material respects; provided, however, that with respect to the information
   set forth with respect to each Mortgage Loan under the captions "Physical
   Occupancy %," "Occupancy As of Date," "1997 NOI," "1998 NOI," "Underwritten
   NOI," "Underwritten Net Cash Flow" and "Underwritten NOI DSCR", the Seller
   represents only that such information is a correct and accurate reproduction
   or derivation, as adjusted by the Seller in accordance with its customary
   underwriting practices and procedures, of the information provided to it by
   the related Borrower (or an affiliate or principal thereof) and takes no
   responsibility for the accuracy or completeness of any such information
   provided by the related Borrower (or such affiliate or principal); provided,
   further, however, that the Seller has no actual knowledge that such
   information is incorrect, inaccurate or incomplete following the reasonable
   and customary due diligence performed by the Seller in connection with its
   origination or purchase of the Mortgage Loans.

     (ii) Domestic Borrower. The related Borrower is an individual who is a
   citizen of, or an entity organized under the laws of, a state of the United
   States of America.

     (iii) Single-Purpose, Bankruptcy Remote Entity. Each Borrower of a Mortgage
   Loan in excess of $25,000,000 is an entity which has represented in
   connection with the origination of the Mortgage Loan, or whose organizational
   documents as of the date of origination of the Mortgage Loan provide that so
   long as the Mortgage Loan is outstanding it will be a single-purpose entity
   whose activities and ability to incur debt are restricted by the applicable
   Mortgage or the organizational documents in a manner intended to make the
   likelihood of bankruptcy proceedings being commenced by or against such
   Borrower remote, and as to which the Borrower has delivered an opinion of
   counsel concerning substantive non-consolidation and as to which the Borrower
   has at least one independent director. For this purpose, "single-purpose
   entity" shall mean a Person, other than an individual, which does not engage
   in any business unrelated to the related Mortgaged Property and its
   financing, does not have any assets other than those related to its interest
   in such Mortgaged Property or its financing, or any indebtedness other than
   as permitted by the related Mortgage or the other Mortgage Loan Documents,
   has its own books and records separate and apart from any other Person and
   holds itself out as being a legal entity, separate and apart from any other
   Person.

     (iv) Delivery of Mortgage Loans Documents. The Seller has caused or will
   cause to be delivered to the Purchaser (or its designee) within the time
   period

                                       9
<PAGE>

   prescribed in Section 1 each of the documents comprising the Mortgage File
   for such Mortgage Loan.

     (v) Payment Current. All payments required to be made with respect to such
   Mortgage Loan under the terms of the related Note or the related Mortgage
   (inclusive of any applicable grace or cure period) up to the Closing Date
   have been made. Within the twelve months preceding the Closing Date, there
   has not been any delinquency in excess of 30 days with respect to such
   Mortgage Loan.

     (vi) Equity Participation or Participation Interest. Such Mortgage Loan
   contains no equity participation by the Seller and is a whole loan and not a
   participation interest. Neither the related Note nor the related Mortgage
   provides for negative amortization or any contingent or additional interest
   in the form of participation in the cash flow of the related Mortgaged
   Property. The Seller has no ownership interest in such Mortgaged Property or
   the related Borrower other than in such Mortgage Loan being sold and
   assigned. Neither the Seller nor any affiliate of the Seller has any
   obligation to make any capital contributions to the related Borrower under
   the Mortgage or any other related Mortgage Loan Document.

     (vii) Compliance with Applicable Laws. As of the date of its origination,
   such Mortgage Loan either complied with, or was exempt from, applicable
   federal or state laws, regulations and other requirements pertaining to
   usury. To the best of the Seller's knowledge, as of the date of origination
   of such Mortgage Loan, the related originator complied in all material
   respects with the requirements of any and all other federal, state or local
   laws applicable to the origination, servicing and collection of such Mortgage
   Loan. No governmental or regulatory approval or consent is required for the
   sale of such Mortgage Loan by the Seller, and the Seller has full right,
   power and authority to sell such Mortgage Loan. To the extent necessary to
   ensure the enforceability of such Mortgage Loan and the effective sale,
   transfer and assignment thereof and of the related Note, the originator
   and/or the Seller each was qualified and appropriately licensed to transact
   business in the jurisdiction in which the related Mortgaged Property is
   located at the time such entity had possession of the related Note.

     (viii) Proceeds Fully Disbursed. The proceeds of such Mortgage Loan have
   been fully disbursed (although certain reserve accounts controlled by the
   Seller may have been established as described in the Mortgage Loan
   Characteristics Schedule), and there is no requirement for future advances
   thereunder.

     (ix) Origination Expenses Paid. All costs, fees and expenses incurred in
   connection with the origination and closing of such Mortgage Loan, including,
   without limitation, recording costs and fees, have been paid to the
   appropriate person or arrangements have been made for their payment to the
   appropriate person on a timely basis by the related Borrower.

     (x) Documents Valid. Each of the related Note, the related Mortgage and any
   other related Mortgage Loan Document is the legal, valid and binding
   obligation

                                       10
<PAGE>

   of the related Borrower, the related guarantor or other party executing such
   document (subject to any non-recourse or partial recourse provisions
   contained therein), and is enforceable in accordance with its terms (subject
   to the qualifications set forth in Section 2(c)). There is no valid offset,
   defense, counterclaim or right of rescission with respect to such Note,
   Mortgage or any other Mortgage Loan Document, nor will the operation of any
   of the terms of such Note or Mortgage, or the exercise of any right
   thereunder, render either such Note or Mortgage unenforceable or subject to
   any valid offset, defense, counterclaim or right of rescission, including,
   without limitation, the defense of usury, and the Seller has no knowledge
   that any such offset, defense, counterclaim, or right of rescission has been
   asserted or is available with respect thereto. Except as described in the
   immediately following sentence, the related Note and the related Mortgage do
   not require the related mortgagee to release any portion of the related
   Mortgaged Property except upon payment in full of such Mortgage Loan or the
   exercise of a defeasance feature. In the case of certain Mortgaged Properties
   securing cross-collateralized Mortgage Loans, certain Mortgage Loans secured
   by multiple Mortgaged Properties, and certain Mortgage Loans secured by one
   or more parcels constituting a single Mortgaged Property, the related
   mortgagee may be required to release a Mortgaged Property or a portion
   thereof upon payment of a portion of the related Mortgage Loan as specified
   in the related Mortgage Loan Documents.

     (xi) Assignment of Mortgage; Note Endorsement. The related Assignment of
   Mortgage (but for the insertion of the name of the assignee and any related
   recording information which is not yet available to the Seller) is or will be
   in recordable form and constitutes or will constitute the Seller's legal,
   valid and binding assignment to the Purchaser of the related Mortgage and any
   related Assignment of Leases, Rents and Profits or assignment of Assignment
   of Leases, Rents and Profits. The Seller's endorsement and delivery of the
   related Note to the Purchaser in accordance with the terms of this Agreement
   constitutes or will constitute the Seller's legal, valid and binding
   assignment to the Purchaser of such Note, and together with the Seller's
   execution and delivery of such Assignment of Mortgage to the Purchaser,
   legally and validly conveys or will convey all right, title and interest of
   the Seller in such Mortgage Loan to the Purchaser.

     (xii) First Lien. Based on the related policy of title insurance (or pro
   forma or specimen policy or "marked-up" commitment for title insurance), the
   related Mortgage is a legal, valid and enforceable first lien on the related
   Mortgaged Property (including all buildings and improvements on such
   Mortgaged Property and all installations and mechanical, electrical,
   plumbing, heating and air conditioning systems located in or annexed to such
   buildings, and all additions, alterations and replacements made at any time
   prior to the closing date of such Mortgage Loan with respect to the
   foregoing, but excluding any related personal property) which Mortgaged
   Property is free and clear of all liens and encumbrances having priority over
   or equal to the first lien of such Mortgage, except for (A) the lien of
   current real estate taxes and special assessments not yet delinquent or
   accruing interest or penalties, (B) covenants, conditions and restrictions,
   rights of way, easements and other matters of public record as of the date of
   recording of such Mortgage which do not materially and adversely (1) affect
   the value of such

                                       11
<PAGE>

   Mortgaged Property as security for such Mortgage Loan, or (2) interfere with
   the related Borrower's ability to make required interest and principal
   payments or to make use of such Mortgaged Property for the intended purposes
   therefor, (C) leases and subleases pertaining to such Mortgaged Property
   which the Seller did not require to be subordinated to the lien of such
   Mortgage; provided that such leases and subleases, if any, are with entities
   which are not affiliated with the Seller, and (D) other matters which do not,
   individually or in the aggregate, materially and adversely (1) affect the
   value of such Mortgaged Property as security for such Mortgage Loan, or (2)
   interfere with the related Borrower's ability to make required principal and
   interest payments or to make use of such Mortgaged Property for the intended
   purposes therefor.

     (xiii) No Modification, Release or Satisfaction. Except by a written
   instrument which has been delivered to the Purchaser or its designee as a
   part of the related Mortgage File, (A) neither the related Note nor the
   related Mortgage (including any amendments or supplements thereto included in
   the related Mortgage File) has been impaired, waived, modified, altered,
   satisfied, canceled or subordinated or rescinded, (B) the related Mortgaged
   Property has not been released from the lien of such Mortgage and (C) the
   related Borrower has not been released from its obligations under such
   Mortgage, in whole or in any part, in each such event in a manner which would
   materially interfere with the benefits of the security intended to be
   provided by such Mortgage.

     (xiv) Defeasance. A Mortgage Loan which permits defeasance provides that,
   after the applicable Defeasance Lockout Period, the related Borrower may
   obtain the release of all or a portion of the related Mortgaged Property from
   the lien of the related Mortgage upon the pledge to the Trustee of
   non-callable U.S. Treasury or other non-callable U.S. government obligations
   that provide for payments on or prior to all successive payment dates to
   maturity (or, in the case of an ARD Loan, through the related Anticipated
   Repayment Date) in the amounts due on such dates and upon the satisfaction of
   certain other conditions. A Mortgage Loan containing a defeasance provision
   has a Defeasance Lockout Period of not less than two years after the Closing
   Date or includes other conditions precedent the satisfaction of which will
   ensure that the exercise of such a feature will not cause a REMIC to fail to
   be a REMIC. In certain cases, the Mortgage Loans require that a REMIC opinion
   be provided as a condition to exercise of any defeasance option, and the
   Mortgage or the other related Mortgage Loan Documents generally require the
   satisfaction of one or more of the following conditions prior to the
   defeasance of the related Mortgaged Property:

          (A) the related Borrower must provide the mortgagee with a prior
     written notice of not less than 30 days;

          (B) the related Borrower must either (i) deliver to the mortgagee or
     the servicer of the Mortgage Loan, as the case may be, government
     obligations described above in this Section 2(b)(xiv) or (ii) pay to the
     mortgagee or the servicer of the Mortgage Loan, as the case may be, an
     amount sufficient to purchase the government obligations described above in
     this Section 2(b)(xiv);


                                       12
<PAGE>

          (C) the related Borrower must provide a written confirmation from the
     Rating Agencies indicating that such defeasance will not result in a
     reduction, withdrawal or qualification of the respective ratings of any
     outstanding Classes of Certificates;

          (D) the related Borrower must deliver an officer's certificate to the
     effect that all of its obligations with respect to the Mortgage Loan have
     been satisfied and that the Mortgage Loan is not in default; and

          (E) the related Borrower must undertake to provide such other
     documents or information as the mortgagee may reasonably request in
     connection with such defeasance.

     (xv) No Delinquent Taxes or Assessments. All tax or governmental
   assessments, or installments thereof, which were due on or prior to the date
   of origination had been paid as of such date and the Seller knows of no tax
   or governmental assessment, or if payable in installments, any installment
   thereof, which became due and owing thereafter and prior to the Closing Date
   in respect of the related Mortgaged Property, which, if left unpaid, would
   be, or might become, a lien on such Mortgaged Property having priority over
   the related Mortgage which has become delinquent such that (A) such tax,
   assessment or installment has commenced to accrue interest or penalties, or
   (B) the applicable taxing authority may commence proceedings to collect such
   tax, assessment or installment, as applicable.

     (xvi) Escrow or Reserve Deposits. As of the Closing Date: (A) the related
   Reserve Account(s), if any, contain all escrow deposits and other payments
   required by the terms of the related Mortgage Loan Documents (inclusive of
   any applicable grace or cure period) to be held by the Seller as of the
   Closing Date; and (B) the Seller is transferring all amounts on deposit in
   the related Reserve Account(s) on the Closing Date to the Purchaser or to the
   extent not being transferred to the Purchaser, all escrow deposits and other
   payments required under the related Note, the related Mortgage and any other
   related Mortgage Loan Documents have been applied in accordance with their
   intended purposes by the related mortgage loan originator, the related Seller
   or its agent.

     (xvii) No Third Party Advances. The Seller has not, directly or indirectly,
   (A) advanced funds, (B) induced or solicited any payment from a Person other
   than the related Borrower, or (C) to the Seller's knowledge, received any
   payment other than from such Borrower, for the payment of any amount required
   under the related Note or the related Mortgage, except for interest accruing
   from the date of such Note or the date of disbursement of the proceeds of
   such Mortgage Loan, whichever is later, to the date which precedes by 30 days
   the first Due Date under such Note.

     (xviii) No Condemnation or Damages. To the best of the Seller's knowledge,
   no proceedings for the total or partial condemnation of the related Mortgaged
   Property (A) have occurred since the date as of which the appraisal relied
   upon in the

                                       13
<PAGE>

   origination of such Mortgage Loan was prepared, or (B) are pending or
   threatened other than, in each such case, proceedings as to partial
   condemnation which do not materially and adversely affect the value of such
   Mortgaged Property as security for such Mortgage Loan. To the best of
   Seller's knowledge, the related Mortgaged Property is free of material
   damage. The related Mortgage requires that any related condemnation award be
   applied either to the restoration of the related Mortgaged Property or to the
   payment of the outstanding principal balance of or accrued interest on such
   Mortgage Loan.

     (xix) No Mechanics' Liens. To the Seller's knowledge, the related Mortgaged
   Property (excluding any related personal property) (i) is free and clear of
   any mechanics' and materialmen's liens or liens in the nature thereof, and
   (ii) no rights are outstanding that, under applicable law, could give rise to
   any such liens, any of which liens are or may be prior to, or equal with, the
   lien of the related Mortgage, except, with respect to (i) and (ii) above,
   those which are insured against by the related lender's title insurance
   policy referred to in Section 2(b)(xxiii) below.

     (xx) Title Survey: Improvements; Separate Tax Parcels. The Seller has
   delivered an as-built survey, a survey recertification, a site plan, a
   recorded plat or the like with respect to the related Mortgaged Property
   which satisfied, or the Seller otherwise satisfied, the requirements of the
   related title insurance company for deletion of the standard general
   exceptions for encroachments, boundary and other survey matters and for
   easements not shown by the public records from the related title insurance
   policy, except with respect to any related Mortgaged Property located in a
   jurisdiction (such as the State of Texas where survey title insurance
   coverage is prohibited by law) in which the exception for easements not shown
   by the public records could not be deleted and such standard general
   exception is customarily accepted by prudent commercial mortgage lenders in
   such jurisdiction. Except for encroachments and similar matters which are
   inconsequential, do not materially and adversely affect the value of such
   Mortgaged Property as security for such Mortgage Loan, or are insured against
   by the related lender's title insurance policy described in Section
   2(b)(xxiii) below, surveys and/or title insurance obtained at the time of the
   origination of such Mortgage Loan indicated or insured that (A) none of the
   improvements which were included for the purpose of determining the Appraised
   Value of such Mortgaged Property in the related appraisal at the time of the
   origination of such Mortgage Loan lie outside the boundaries and building
   restriction lines of such Mortgaged Property, and (B) no improvements on
   adjoining properties encroach upon such Mortgaged Property. The related
   Mortgaged Property constitutes one or more complete separate tax lots or is
   subject to an endorsement under the related lender's title insurance policy.

     (xxi) Title. The Seller has good title to and is the sole owner and
   beneficial holder of such Mortgage Loan. The Seller has full power, authority
   and legal right to sell and assign such Mortgage Loan hereunder, is the sole
   mortgagee or beneficiary of record under the related Mortgage and is
   transferring such Mortgage Loan to the Purchaser free and clear of any and
   all liens, encumbrances, participation interests, pledges, charges or
   security interests of any nature encumbering such Mortgage Loan.

                                       14
<PAGE>


     (xxii) Compliance with Laws. To the best of the Seller's knowledge (based
   upon a letter or letters from governmental authorities, a legal opinion, an
   endorsement or endorsements to the related title insurance policy, a
   representation of the related Borrower at the time of origination of such
   Mortgage Loan or other information reasonably acceptable to the Seller at the
   time of its origination thereof), (A) no improvements located on or forming a
   part of the related Mortgaged Property are in violation of any applicable
   zoning and building laws or ordinances, (B) the related Mortgaged Property
   complies with all other laws and regulations pertaining to the use and
   occupancy thereof (excluding Environmental Laws which are addressed in
   Sections 2(b)(xxxiv) and 2(b)(xxxv) below) and all applicable insurance
   requirements, (C) such Borrower has obtained all inspections, licenses,
   permits, authorizations, and certificates necessary for such compliance,
   including, but not limited to, certificates of occupancy (if available), and
   (D) the Seller has not received notification from any governmental authority
   that such Mortgaged Property violates or does not comply with such laws or
   regulations or is being used, operated or occupied unlawfully or that such
   Borrower has failed to obtain such inspections, licenses, permits,
   authorizations, or certificates, except for such violation or non-compliance
   (1) which does not materially and adversely affect the value of such
   Mortgaged Property as security for such Mortgage Loan or the use for which
   such Mortgaged Property was intended at the time of origination of such
   Mortgage Loan, (2) which is specifically addressed by the appraiser in the
   determination of the related Appraised Value, or (3) for which a Reserve
   Account held for the Seller has been established in an amount sufficient to
   pay for the estimated costs to correct such violations or non-compliance.

     (xxiii) Title Insurance. The lien of the related Mortgage is insured by an
   ALTA lender's title insurance policy or, if an ALTA lender's title insurance
   policy is unavailable, another state-approved form of lender's title
   insurance policy issued in an amount not less than the stated principal
   amount of such Mortgage Loan (after all advances of principal) insuring the
   Seller and its successors and assigns that the related Mortgage is a valid
   first lien on the related Mortgaged Property, subject only to exceptions
   described in Section 2(b)(xii) above (or, if such a title insurance policy
   has not yet been issued in respect of such Mortgage Loan, such a policy will
   be issued and is currently evidenced by a pro forma or specimen policy or by
   a "marked-up" commitment for title insurance which was furnished by the
   related title insurance company for purposes of closing such Mortgage Loan).
   The premium for such title insurance policy has been paid in full and such
   title insurance policy is (or, when issued, will be) in full force and
   effect, and upon endorsement and delivery of the related Note to the
   Purchaser and recording of the related Assignment of Mortgage in favor of the
   Purchaser in the applicable real estate records, such title insurance policy
   will inure to the benefit of the Purchaser. Such title insurance policy (A)
   does not contain the standard general exceptions for encroachments, boundary
   or other survey matters and for easements not shown by the public records,
   other than matters which do not materially and adversely (1) affect the value
   of the related Mortgaged Property as security for the Mortgage Loan, or (2)
   interfere with the related Borrower's ability to make required principal and
   interest payments or to make use of such Mortgaged Property for the intended
   purposes, and (B)

                                       15
<PAGE>

   only contains such exceptions for encroachments, boundary and other survey
   matters as are customarily accepted by prudent commercial mortgage lenders.
   The Seller and its agents have not taken, or failed to take, any action that
   would materially impair the coverage benefits of any such title insurance
   policy. The Seller has not made any claim under such title insurance policy.

     (xxiv) Insurance Related to Mortgaged Property. All improvements on the
   related Mortgaged Property are insured by (A) a fire and extended perils
   insurance policy providing coverage on a full replacement cost basis in an
   amount not less than the lesser of (1) the full replacement cost of all
   improvements to such Mortgaged Property, and (2) the outstanding principal
   balance of such Mortgage Loan, but in any event in an amount sufficient to
   avoid the operation of any co-insurance provisions contained in such
   insurance policy, which policy contains a standard mortgagee clause naming
   the originator or the Seller and its successors as additional insureds; (B)
   an insurance policy providing business interruption or rental continuation
   coverage in an amount not less than the income anticipated from 12 months of
   operations of such Mortgaged Property; (C) a comprehensive general liability
   insurance policy in an amount not less than $1,000,000 per occurrence; and
   (D) if any material improvement on such Mortgaged Property is located in an
   area identified by the Federal Emergency Management Agency as having special
   flood hazards under the National Flood Insurance Act of 1968, as amended, a
   flood insurance policy providing coverage in an amount not less than the
   lesser of (1) the stated principal amount of the related Note, and (2) the
   maximum amount of insurance available under the Flood Disaster Protection Act
   of 1973, as amended. As of the Closing Date, the insurance premium for each
   such insurance policy shall have been paid or escrowed. Each such insurance
   policy contains a clause providing that it is not terminable and may not be
   reduced without 30 days' prior written notice to the mortgagee (except that,
   in the event of nonpayment of insurance premiums, each such insurance policy
   provides for termination upon not less than 10 days' prior written notice),
   and no such notice has been received by the Seller. With respect to each such
   insurance policy, the Seller has received a certificate of insurance or
   similar document dated within the last 12 months to the effect that such
   insurance policy is in full force and effect. The Seller has no knowledge of
   any action, omission, misrepresentation, negligence or fraud which would
   result in the failure of any such insurance policy. The related Mortgage Loan
   Documents require the related Borrower or a tenant of such Borrower to
   maintain each such insurance policy at its expense, but authorizes the
   mortgagee to maintain any such insurance policy at the related Borrower's
   expense upon such Borrower's or such tenant's failure to do so (subject to
   any applicable notice or cure periods). The related Mortgage and insurance
   policy require that any related insurance proceeds, in excess of a specified
   amount, will be applied either to the repair or restoration of all or part of
   the related Mortgaged Property or to the payment of the outstanding principal
   balance of or accrued interest on such Mortgage Loan.

     (xxv) UCC Financing Statements. One or more Uniform Commercial Code
   financing statements covering all furniture, fixtures, equipment and other
   personal property (A) which are collateral under the related Mortgage or
   under a security or similar agreement executed and delivered in connection
   with such Mortgage Loan, and (B) in

                                       16
<PAGE>

   which a security interest can be perfected by the filing of Uniform
   Commercial Code financing statement(s) under applicable law have been filed
   or recorded (or have been sent for filing or recording) wherever necessary to
   perfect under applicable law a security interest in such furniture, fixtures,
   equipment and other personal property (including rights under leases and all
   agreements affecting the use, enjoyment or occupancy of all or any part of
   the Mortgaged Property and hotel room revenues).

     (xxvi) Default, Breach and Acceleration. There is no material default,
   breach, violation or event of acceleration existing under the related loan
   agreement, related Note or the related Mortgage. The Seller has no knowledge
   of any event (other than failure to make payments due but not yet delinquent)
   which, with the passage of time or with notice and the expiration of any
   grace or cure period, would constitute a default, breach, violation or event
   of acceleration thereunder. The Seller has no knowledge that the related
   Borrower is a debtor in any state or federal bankruptcy or insolvency
   proceeding.

     (xxvii) Customary Provisions. The related Note and the related Mortgage,
   together with applicable state law, contain customary and enforceable
   provisions such as to render the rights and remedies of the holder thereof
   adequate for the practical realization against the related Mortgaged Property
   of the benefits of the security, including, but not limited to, judicial or,
   if applicable, non-judicial foreclosure.

     (xxviii) Access Routes. (A) Surveys, title insurance reports, the title
   insurance policy or other relevant documents contained in the related
   Mortgage File indicate that at the time of origination of such Mortgage Loan
   the related Borrower had sufficient rights with respect to amenities, ingress
   and egress and similar matters identified in the appraisal of the related
   Mortgaged Property as being critical to the Appraised Value thereof, and (B)
   such Mortgaged Property was receiving services from public or private water,
   sewer and other utilities that were adequate as of the date that the Mortgage
   Loan was originated, and none of such services is subject to revocation as a
   result of a foreclosure or change in ownership of an adjacent property.

     (xxix) Mortgage Loans Secured by Ground Lease but Not Fee Interest. With
   respect to each Mortgage Loan that is secured in whole or in part by the
   interest of the related Borrower as lessee under a ground lease of all or a
   portion of the related Mortgaged Property (a "Ground Lease"), but the related
   fee interest in the portion of such Mortgaged Property covered by such Ground
   Lease (the "Fee Interest") is not subject or subordinate to the lien of the
   related Mortgage, the Seller hereby represents and warrants that:

          (A) as of the date of the closing of such Mortgage Loan, such Ground
     Lease is in full force and effect, and such Ground Lease or a memorandum
     thereof has been duly recorded in the applicable real estate records and
     (1) such Ground Lease (or the related estoppel letter or lender protection
     agreement between the Seller and related lessor) does not prohibit the
     interest of the related lessee thereunder from being encumbered by the
     related Mortgage and

                                       17
<PAGE>

     does not restrict the use of the related Mortgaged Property of such lessee
     in a manner that would interfere with the related Borrower's ability to
     make required principal and interest payments or to make use of such
     Mortgaged Property for the intended purposes, or a separate written
     agreement permitting such encumbrance has been obtained, and (2) there
     have been no material changes in the terms of such Ground Lease that would
     be binding on the mortgagee as successor to the lessee except as set forth
     in written instruments which are part of the related Mortgage File;

          (B) based on the related policy of title insurance, the related
     lessee's leasehold interest in the portion of the related Mortgaged
     Property covered by such Ground Lease is not subject to any liens or
     encumbrances securing indebtedness which are superior to, or of equal
     priority with, the related Mortgage, except for liens of current real
     estate taxes and special assessments not yet delinquent or accruing
     interest or penalties;

          (C) the related lessee's interest in such Ground Lease may be
     transferred to the Purchaser and its successors and assigns through a
     foreclosure of the related Mortgage or conveyance in lieu of foreclosure
     and, thereafter, may be transferred to another Person by the related
     mortgagee and its successors and assigns, upon notice to, but without the
     consent of, the related lessor (or, if any such consent is required, either
     (1) it has been obtained prior to the Closing Date, or (2) it may not be
     unreasonably withheld) provided that such Ground Lease has not been
     terminated and all amounts owed thereunder have been paid;

          (D) the related lessor is required to give notice of any default under
     such Ground Lease by the related lessee to the mortgagee either under the
     terms of such Ground Lease or under the terms of a separate estoppel letter
     or written agreement;

          (E) the related mortgagee is entitled, under the terms of such Ground
     Lease or a separate estoppel letter or written agreement, to receive notice
     of any default by the related lessee under such Ground Lease, and after any
     such notice, is entitled to not less than the time provided to the related
     lessee under such Ground Lease to cure such default, which is curable
     during such period before the lessor may terminate the Ground Lease; all
     rights of the related lessee under the Ground Lease may be exercised by or
     on behalf of the mortgagee;

          (F) the currently effective term of such Ground Lease (excluding any
     extension or renewal which is not binding on the lessor thereunder) extends
     not less than 10 years beyond the Maturity Date of such Mortgage Loan;

          (G) such Ground Lease does not impose any restrictions on subletting
     which the Seller considered to be commercially unreasonable at the

                                       18
<PAGE>

     time of its origination or purchase of such Mortgage Loan or that a
     prudent commercial mortgage lender would have considered unreasonable at
     such date;

          (H) to the Seller's knowledge as of the Closing Date, (1) no event of
     default has occurred under such Ground Lease and (2) no event has occurred
     which, with the passage of time, the giving of notice or both (other than
     rental or other payments being due, but not yet delinquent), would result
     in a default or an event of default under the terms of such Ground Lease;

          (I) the related lessor has agreed in a writing included in the related
     Mortgage File that such Ground Lease may not be amended, modified,
     cancelled or terminated without the prior written consent of the Seller or
     the mortgagee and that any such action without such consent is not binding
     upon the mortgagee, its successors and assigns. Unless the mortgagee fails
     to cure a default of the lessee under the Ground Lease following notice
     thereof from the lessor as set forth in (E) above, the lessor is required
     to enter into a new ground lease upon termination of such Ground Lease for
     any reason (including, without limitation, rejection of such Ground Lease
     in a bankruptcy proceeding);

          (J) under the terms of such Ground Lease and the related Mortgage,
     taken together, any related insurance proceeds or condemnation award (other
     than in respect of a total or substantially total loss or taking) will be
     applied either to (1) the repair or restoration of all or part of the
     related Mortgaged Property covered by such Ground Lease, with the mortgagee
     or a trustee appointed by it having the right to hold and disburse such
     proceeds as such repair or restoration progresses (except where such
     Mortgage Loan provides that the related Borrower or its agent may hold and
     disburse such proceeds with respect to any loss or taking less than a
     stipulated amount not greater than $50,000), or (2) the payment of the
     outstanding principal balance of and accrued interest on such Mortgage
     Loan; and

          (K) there are no existing mortgages on the Fee Interest which can be
     foreclosed upon that are not subject to the Ground Lease, and the
     provisions of the Ground Lease and/or other documents related thereto and
     included as part of the related Mortgage File preclude the creation of any
     future mortgage on the Fee Interest that can be foreclosed upon not subject
     to the Ground Lease.

     (xxx) Deed of Trust. With respect to any related Mortgage that is a deed of
   trust or trust deed, a trustee, duly qualified under applicable law to serve
   as such, has either been properly designated and currently so serves or may
   be substituted in accordance with applicable law. Except in connection with
   (A) a trustee's sale after default by the related Borrower or (B) the release
   of the related Mortgaged Property following the payment of the related
   Mortgage Loan in full, no fees or expenses are payable by the Seller or the
   Purchaser to such trustee.


                                       19
<PAGE>

     (xxxi) Cross-Security. The related Mortgaged Property is not collateral or
   security for the payment or performance of (A) any other obligations owed to
   the originator of such Mortgage Loan or the Seller other than another
   Mortgage Loan being sold, transferred and assigned by the Seller under this
   Agreement, or (B) to the Seller's knowledge, any other obligations owed to
   any Person other than the Seller. The related Note is not secured by any
   property other than a Mortgaged Property.

     (xxxii) Assignment of Leases, Rents and Profits. Unless the related
   Mortgaged Property is occupied by the related Borrower, the related Mortgage
   Loan Documents contain the provisions of an Assignment of Leases, Rents and
   Profits or include a separate Assignment of Leases, Rents and Profits or
   assignment of Assignment of Leases, Rents and Profits. Any related Assignment
   of Leases, Rents and Profits incorporated within the related Mortgage or set
   forth in a separate Mortgage Loan Document creates on recordation (with the
   same priority as the related Mortgage) a valid assignment of, or security
   interest in, the right to receive all payments due under the related leases,
   if any.

     (xxxiii) REMIC. (A) Such Mortgage Loan is principally secured by an
   interest in real property and either (1) the fair market value of such real
   property was at least equal to 80% of the adjusted issue price of such
   Mortgage Loan on the date of origination of such Mortgage Loan or, if such
   Mortgage Loan has been "significantly modified" within the meaning of Section
   1001 of the Code, on the date of such modification (unless such modification
   may be disregarded under Treas. Reg. Sec. 1.860G-2(b)(3)), or (2)
   substantially all of the proceeds of such Mortgage Loan were used to acquire
   or improve or protect an interest in real property that, at origination of
   such Mortgage Loan, was the only security for such Mortgage Loan; (B) such
   Mortgage Loan contains no equity participation by the Seller, and neither the
   related Note nor the related Mortgage provides for any contingent or
   additional interest in the form of participation in the cash flow or proceeds
   realized on disposition of the related Mortgaged Property; and (C) such
   Mortgage Loan is a "qualified mortgage" as defined in, and for purposes of,
   Section 860G(3)(A) of the Code and provides for the payments of interest at a
   fixed rate or at a rate described in Treas. Reg. Sec. 1.860G-1(a)(3).

     (xxxiv) Environmental Site Assessments. Environmental Site Assessments
   (collectively, the "ESAs"), transaction screen assessments, studies or
   updates prepared or obtained in connection with the origination of such
   Mortgage Loan identified no material adverse environmental conditions or
   circumstances anticipated to require any material expenditure with respect to
   any Mortgaged Property, except for: (A) those cases where such conditions or
   circumstances were investigated further and, based upon such additional
   investigation, a qualified environmental consultant recommended no further
   investigation or remediation; (B) those cases in which an operations and
   maintenance plan was recommended by the environmental consultant and such
   plan was obtained or an escrow reserve established to cover the estimated
   costs of obtaining such plan; (C) those conditions in which soil or
   groundwater contamination was suspected or identified and either (1) such
   condition or circumstance was remediated or abated prior to the origination
   date of the related Mortgage Loan, (2) a "no further action" letter was


                                       20
<PAGE>

   obtained from the applicable regulatory authority, or (3) either an
   environmental insurance policy was obtained, a letter of credit provided, an
   escrow reserve account established, or an indemnity from the responsible
   party was obtained, to cover the estimated costs of any required
   investigation, testing, monitoring or remediation; or (D) those cases in
   which (1) a leaking underground storage tank or groundwater contamination was
   identified to be located on or to have originated from an offsite property,
   (2) a responsible party has been identified under applicable law, and (3)
   either such condition is not known to have affected the Mortgaged Property or
   the responsible party has either received a "no further action" letter from
   the applicable regulatory agency, established a remediation fund, or provided
   a guaranty or indemnity to the related Borrower.

     (xxxv) Notice of Environmental Problem. Other than with respect to any
   conditions identified in the ESAs, transaction screen assessments, studies or
   updates referred to in Section 2(b)(xxxiv) above, the Seller: (A) has not
   received actual notice from any federal, state or other governmental
   authority of (1) any failure of the related Mortgaged Property to comply with
   any applicable Environmental Laws, or (2) any known or threatened release of
   Hazardous Materials on or from such Mortgaged Property in violation of any
   applicable Environmental Laws; (B) has not received actual notice from the
   related Borrower that (1) such Borrower has received any such notice from any
   such governmental authority, (2) such Mortgaged Property fails to comply with
   any applicable Environmental Laws, or (3) such Borrower has received actual
   notice that there is any known or threatened release of Hazardous Materials
   on or from such Mortgaged Property in violation of any applicable
   Environmental Laws; or (C) has no actual knowledge that (1) the related
   Mortgaged Property fails to materially comply with any applicable
   Environmental Laws or (2) there has been any known or threatened release of
   Hazardous Materials on or from such Mortgaged Property where such release
   falls outside the exceptions (A) through (D) of Section 2(b)(xxxiv) above.

     (xxxvi) Recourse. The related Mortgage Loan Documents contain standard
   provisions providing for recourse against the related Borrower or a principal
   of such Borrower for damages sustained in connection with the Borrower's
   fraud, material misrepresentation or misappropriation of any tenant security
   deposits, rent, insurance proceeds or condemnation proceeds. The related
   Mortgage Loan Documents contain provisions pursuant to which the related
   Borrower or a principal of such Borrower has agreed to indemnify the
   mortgagee for damages resulting from violations of any applicable
   Environmental Laws.

     (xxxvii) Environmental Compliance. Each Mortgage Loan contains either a
   representation, warranty or covenant that the related Borrower will not use,
   cause or permit to exist on the related Mortgaged Property any Hazardous
   Materials in violation of any applicable Environmental Laws or an indemnity
   with respect to any such violation in favor of the Seller.



                                       21
<PAGE>

     (xxxviii)Inspection The Seller or originator has inspected the related
   Mortgaged Property or caused such Mortgaged Property to be inspected within
   the 12 months preceding the Closing Date.

     (xxxix) Subordinate Debt. Except as has been disclosed in the Mortgage Loan
   Characteristics Schedule, the related Mortgage contains a provision for the
   acceleration of the payment of the unpaid principal balance of such Mortgage
   Loan in the event that the related Borrower encumbers the related Mortgaged
   Property without the prior written consent of the mortgagee thereunder.

     (xl) Common Ownership. To Seller's knowledge, no two properties securing
   Mortgage Loans are directly or indirectly under common ownership except to
   the extent that such common ownership and the ownership structure have been
   specifically disclosed in the Mortgage Loan Characteristics Schedule and
   Annex A and Annex C to the Prospectus Supplement.

     (xli) Operating or Financial Statement. The related Mortgage Loan Documents
   require the related Borrower to furnish to the mortgagee at least annually an
   operating statement with respect to the related Mortgaged Property or, in the
   case of a borrower-occupied Mortgaged Property, a financial statement with
   respect to the related Borrower.

     (xlii) Litigation. To the best of the Seller's knowledge as of the date of
   origination or purchase of such Mortgage Loan, and to the Seller's knowledge
   thereafter, there is no pending action, suit, proceeding, arbitration or
   governmental investigation with respect to the related Borrower or Mortgaged
   Property which if determined adversely to the related Borrower would have a
   material adverse effect on the value of the related Mortgaged Property or
   such Borrower's ability to continue to perform its obligations under such
   Mortgage Loan.

     (xliii) Assisted Living Loans and Nursing Home Loans. If the Mortgage Loan
   is secured in whole or in part by a Mortgage on a Mortgaged Property operated
   as a Facility, based upon due diligence performed in the origination of the
   related Mortgage Loan, and to its knowledge as of the date hereof:

          (A) All governmental licenses, permits, regulatory agreements or other
     approvals or agreements necessary or desirable for the use and operation of
     the Facility as intended, including, without limitation, a valid
     certificate of need or similar certificate, license, or approval issued by
     the applicable department of health for the requisite number of beds, and
     approved provider status in any approved provider payment program, were, as
     of the related date of origination, held by the related Mortgagor or the
     operator of the Facility and were in full force and effect; and

          (B) In connection with the most recent governmental inspection of the
     Facility (a) the Facility had not received a "Level A" (or equivalent)

                                       22
<PAGE>


     violation that has not been cured to the satisfaction of the applicable
     governmental agency, (b) no statement of charges or deficiencies had been
     made or penalty enforcement action has been undertaken against the
     Facility, its operator or the Mortgagor or against any officer, director or
     stockholder of such operator or the Mortgagor by such governmental agency,
     (c) there were no violations that threatened the Facility's, the operator's
     or the Mortgagor's certification for participation in Medicare or Medicaid
     or any other third-party payor program, (d) to the Seller's knowledge, the
     Mortgagor and Facility comply with all federal, state and local laws,
     regulations, quality and safety standards, accreditation standards and
     requirements of the applicable state department of health and (e) there was
     no threatened or pending revocation, suspension, termination, probation,
     restriction, limitation, or nonrenewal affecting the Mortgagor, such
     operator or the Facility or any participation or provider agreement with
     any third-party payor to which the Mortgagor or such operator is subject.

     (xliv) ARD Loans. With respect to each Mortgage Loan that is an ARD Loan,
   it commenced amortizing on its initial scheduled Due Date (or, in the case of
   certain interest-only Mortgage Loans, as otherwise set forth in the related
   Notes) and provides that: (A) the spread used in calculating its Mortgage
   Rate will increase by no more than five percent (5%) in connection with the
   passage of its Anticipated Repayment Date; (B) its Anticipated Repayment Date
   is of the term specified in the Mortgage Loan Characteristics Schedule and
   the Additional Loan Characteristics Schedule following the origination of
   such Mortgage Loan; (C) no later than the related Anticipated Repayment Date,
   if it has not previously done so, the related Borrower is required to enter
   into a "lockbox agreement" whereby all revenue from the related Mortgaged
   Property shall be deposited directly into a designated account controlled by
   the Servicer; and (D) any cash flow from the related Mortgaged Property that
   is applied to amortize such Mortgage Loan following its Anticipated Repayment
   Date shall, to the extent such net cash flow is in excess of the Monthly
   Payment payable therefrom, be net of budgeted and discretionary (Servicer
   approved) capital expenditures.

     (xlv) Due-on-Sale. The related Mortgage contains a "due-on-sale" clause
   that provides for the acceleration of the payment of the unpaid principal
   balance of such Mortgage Loan if, without the prior written consent of the
   mortgagee, the related Mortgaged Property subject to such Mortgage is
   directly or indirectly transferred or sold; provided that certain of the
   Mortgages permit (A) changes in ownership between existing partners and
   members, (B) transfers to family members (or trusts for the benefit of family
   members), affiliated companies and certain specified individuals and
   entities, (C) issuance by the related borrower of new partnership or
   membership interests, (D) certain other changes in ownership for estate
   planning purposes, or (E) certain other transfers similar in nature to the
   foregoing.

     (xlvi) Loan Origination; Loan Underwriting. Each Mortgage Loan was
   originated by the related Seller, an affiliate of the related Seller or an
   originator approved by the related Seller, or was purchased by the related
   Seller, and each Mortgage Loan substantially complied with all of the terms,
   conditions and requirements of the related

                                       23
<PAGE>

   Seller's underwriting standards in effect at the time of its origination or
   purchase of such Mortgage Loan, subject to such exceptions as the related
   Seller approved.

     (c) Each representation and warranty of the Seller and/or NRF set forth in
Section 2(a) or 2(b) of this Agreement, to the extent related to the
enforceability of any instrument, agreement or other document or as to offsets,
defenses, counterclaims or rights of rescission related to such enforceability
is qualified to the extent that (i) enforcement may be limited (A) by
bankruptcy, insolvency, reorganization or other similar laws affecting the
enforcement of creditors' rights generally, (B) by general principles of equity
(regardless of whether such enforcement is considered in a proceeding in equity
or at law), and (C) by any applicable anti-deficiency law or statute; and (ii)
such instrument, agreement or other document may contain certain provisions
which may be unenforceable in accordance with their terms, in whole or in part,
but the unenforceability of such provisions will not (subject to the
qualification in clause (i), above) (A) cause the related Note or the related
Mortgage to be void, (B) invalidate the related Borrower's obligation to pay
interest at the stated interest rate of such Note on, and repay the principal
of, the related Mortgage Loan in accordance with the payment terms of such Note,
such Mortgage and other written agreements delivered to the Seller or NRF in
connection therewith, (C) invalidate the obligation of any related guarantor to
pay guaranteed obligations with respect to interest at the stated interest rate
of such Note on, and the principal of, such Mortgage Loan in accordance with the
payment terms of such guarantor's written guaranty, (D) impair the mortgagee's
right to accelerate and demand payment of interest at the stated interest rate
of such Note on, and principal of, such Mortgage Loan upon the occurrence of a
legally enforceable default, or (E) impair the mortgagee's right to realize
against the related Mortgaged Property by judicial or, if applicable,
non-judicial foreclosure.

     (d) Each of the Seller and NRF agrees that it shall, at the request of the
Purchaser in connection with the consummation of the Securitization Transaction,
deliver to the Purchaser (i) certified copies of its articles of organization,
operating agreement and a certificate of good standing dated as of a recent date
and (ii) an officer's certificate of each of the Seller and NRF to the effect
that each of its representations and warranties contained in Section 2 of this
Agreement is true and correct in all material respects as of the Closing Date,
except to the extent that such representation and warranty specifically relates
to an earlier date, in which case such representation was true and correct in
all material respects as of such earlier date.

     (e) The Purchaser hereby represents and warrants to the Seller and NRF as
of the Closing Date that:

     (i) Due Organization; Qualification. It is a corporation duly organized,
   validly existing and in good standing under the laws of the State of
   Delaware, and is in compliance with the laws of each State in which any
   Mortgaged Property is located to the extent necessary to perform its duties
   and obligations under this Agreement.

     (ii) Authority. It has the full power, authority and legal right to execute
   and deliver this Agreement (and all agreements executed and delivered by it
   in connection herewith) and to perform all transactions contemplated by this
   Agreement

                                       24
<PAGE>

   (and all agreements executed and delivered by it in connection herewith). It
   has duly authorized the execution, delivery and performance of this Agreement
   (and all agreements executed and delivered by it in connection herewith), and
   has duly executed and delivered this Agreement (and all agreements executed
   and delivered by it in connection herewith). This Agreement (and each
   agreement executed and delivered by it in connection herewith), assuming due
   authorization, execution and delivery by each other party hereto (and
   thereto), constitutes its legal, valid and binding obligation enforceable in
   accordance with its terms, except as such enforcement may be limited by
   bankruptcy, insolvency, reorganization or other similar laws affecting the
   enforcement of creditors' rights generally, by general principles of equity
   and by any applicable anti-deficiency laws (regardless of whether such
   enforcement is considered in a proceeding in equity or at law).

     (iii) Solvency. It is solvent and the purchase of the Mortgage Loans will
   not cause it to become insolvent.

     3. Remedies for Breach of Certain Representations and Warranties.

     (a) It is understood and agreed that the representations and warranties set
forth in this Agreement or contained in the certificates of officers of the
Seller, NRF or the Purchaser submitted pursuant hereto shall survive the sale of
the Mortgage Loans to the Purchaser and shall inure to the benefit of the
Purchaser and the Trustee (for the benefit of the Certificateholders) as the
transferee of the Purchaser, notwithstanding (i) any restrictive or qualified
endorsement on any Note, Assignment of Mortgage, Assignment of Leases, Rents and
Profits or reassignment of Assignment of Leases, Rents and Profits, (ii) any
termination of this Agreement, or (iii) the examination by any Person of, or
failure by any Person to examine, any Mortgage File.

     (b) Upon the discovery by the Seller, NRF or the Purchaser that (i) a
document required to be delivered pursuant to Section 1(c) of this Agreement in
connection with any Mortgage Loan has not been executed or received or has not
been recorded or filed (if required) within the time required for delivery of
such document, appears not to be what it purports to be or has been torn,
mutilated or otherwise defaced (such Mortgage Loan, a "Defective Document
Mortgage Loan") or (ii) a breach of any of the foregoing representations and
warranties set forth in Section 2(b) or a default in the performance of any of
the covenants or other obligations of the Seller under this Agreement has
occurred (a "Breach") which, in the case of either clause (i) or (ii),
materially and adversely affects the interest of the owners of one or more
Mortgage Loans, who may include Certificateholders, the party discovering (x)
that a Mortgage Loan is a Defective Document Mortgage Loan, or (y) the existence
of a Breach (any such Mortgage Loan as described in the preceding clause (x) or
so affected by a Breach as described in preceding clause (y), a "Defective
Mortgage Loan") shall give prompt written notice thereof to the other parties
and to each Rating Agency. Within 85 days of its discovery or its receipt of
notice of any such Defective Mortgage Loan (including such notice given by the
Purchaser, the Trustee, the Servicer or any special servicer or custodian for
the Mortgage Loans), the Seller shall (i) promptly cure such defect or Breach in
all material respects, or (ii) repurchase the Defective Mortgage Loan or Loans
at the Repurchase Price for such Mortgage Loan or Loans in accordance with the
directions of the owners of such Defective Mortgage Loans; provided,

                                       25
<PAGE>

however, if such defect or Breach cannot be cured within such 85-day period, so
long as the Seller or NRF, as applicable, shall be actively and diligently
attempting to cure such defect or Breach, such 85-day period shall be extended
for a reasonable period of time in which to effect such cure, but in any event
to a date not more than 180 days from the earlier of the date of Seller's or
NRF's, as applicable, discovery or its receipt of notice of any Defective
Mortgage Loan, provided such Defective Mortgage Loan is susceptible to such cure
within such period of time; provided, further that no such extension shall be
applicable unless the Seller or NRF, as applicable, delivers to the Purchaser
(or its successor in interest) an officer's certificate describing the measures
being taken to cure such defect or Breach, stating that the Seller or NRF, as
applicable, believes such defect or Breach will be cured within such period. If
any Mortgage Loan fails to constitute a Qualified Mortgage by reason of
defective or missing documentation as described above or a breach of a
representation, warranty, or covenant of the Seller or NRF pursuant to this
Agreement, the Seller or NRF shall correct such condition, defect or breach or
repurchase such Mortgage Loan at the Repurchase Price within 85 days of
discovery of such failure and no extension of the 85-day period shall apply. The
Repurchase Price with respect to any Mortgage Loans repurchased by the Seller or
NRF shall be paid in accordance with the Pooling and Servicing Agreement. It is
understood and agreed that the obligations of the Seller and/or NRF set forth in
this Section 3(b) to cure or repurchase a Defective Mortgage Loan constitute the
sole remedies available to the Purchaser and its successors and assigns
respecting a breach of the representations and warranties of the Seller and/or
NRF set forth in Section 2(b). It is understood and agreed that, in the event
that either the Seller or NRF fully and timely performs its obligations under
this Section 3 with respect to any defect or Breach, then the Purchaser shall
have no other right or remedy against the Seller or NRF, or their respective
successors and assigns with respect to such defect or Breach; provided, however,
that the foregoing shall not be deemed to limit the rights and remedies of the
Purchaser in the event that the Seller or NRF fails to fully and timely perform
any of its obligations under this Section 3 with respect to any defect or
Breach, in which case the Purchaser shall have the right to pursue any remedies
it may have in accordance with the terms of this Agreement, in equity or at law.

     Upon any such repurchase of a Mortgage Loan by the Seller or NRF, the
Purchaser shall execute and deliver, or shall cause the owner of such Mortgage
Loan to execute and deliver, such instruments of sale, transfer or assignment
presented to it by the Seller or NRF, in each case without recourse, as shall be
necessary to vest in the Seller or NRF the legal and beneficial ownership of
such Mortgage Loan (including any property acquired in respect thereof or
proceeds of any insurance policy with respect thereto), and shall deliver, or
shall cause such owner to deliver, the related Mortgage File to the Seller or
NRF or their designee after receipt of the related Repurchase Price.

     (c) Except as expressly set forth in Section 3(b), no provision of this
Agreement shall be interpreted as limiting (or otherwise be deemed to limit) the
right of the Purchaser, its successors or assigns to pursue any remedies it may
have under this Agreement, in equity or at law, in connection with any breach by
the Seller or NRF of any term hereof.

     (d) Each of the Seller and NRF hereby acknowledges the assignment by the
Purchaser to any subsequent purchaser of the Mortgage Loans and any subsequent
purchaser to the Trustee, in its capacity as a trustee under any Pooling and
Servicing Agreement that the

                                       26
<PAGE>

Purchaser, any subsequent purchaser or either of their assigns may enter into,
for the benefit of the Certificateholders, of the representations and warranties
contained in this Agreement and of the obligation of the Seller and NRF to cure
or repurchase any Defective Mortgage Loans pursuant to this Section 3. The
Trustee or its designee may enforce such obligation as provided in Section 10
hereof.

     4. Provision of Information. The Seller shall make available to the
Purchaser or its designees all relevant information reasonably available to the
Seller concerning the Mortgage Loans, the related Mortgaged Properties and the
related Borrowers and the Seller's business, properties and operations, as the
Purchaser may, in its sole discretion reasonably exercised, determine is
necessary in the marketing of the Certificates (including the compliance with
federal securities laws or state "Blue Sky" laws) (such information shall be
referred to as the "Requested Disclosure Information"); provided, however, that
it is understood and agreed that the Requested Disclosure Information shall not
include information as of any date after the Closing Date. As of the date such
Requested Disclosure Information was made available to the Purchaser or its
designees, such Requested Disclosure Information did not contain any untrue
statement by the Seller or any Affiliate thereof of any material fact or any
omission of the Seller or any Affiliate thereof of any information with respect
to any Mortgage Loan, the related Mortgaged Property or the related Borrower (or
the Seller's business, properties and operations) that is necessary to make such
statements with respect to such Mortgage Loan, the related Mortgaged Property or
the related Borrower (or the Seller's business, properties and operations),
taken by themselves and only in the context of the sale of the Mortgage Loans to
the Purchaser, not misleading. The Seller will, upon making available such
Requested Disclosure Information, be deemed to represent that it does not know
or have any reason to know that the Requested Disclosure Information contains
any untrue statement of any material fact or any omission of the Seller or any
Affiliate thereof of any information with respect to any Mortgage Loan, the
related Mortgaged Property or the related Borrower (or the Seller's business,
properties and operations) that is necessary to make such statements with
respect to such Mortgage Loan, the related Mortgaged Property or the related
Borrower (or the Seller's business, properties and operations), taken by
themselves and only in the context of the sale of the Mortgage Loans to the
Purchaser, not misleading. The Seller agrees that so long as any Underwriter is
required by applicable laws to deliver a prospectus in connection with any sale
of the Certificates, the Seller shall notify the Purchaser or its designee
immediately if any event shall occur or condition shall exist as a result of
which any of the Requested Disclosure Information contains an untrue statement
of a material fact or any omission of any material fact by the Seller or any
Affiliate thereof of any information with respect to any Mortgage Loan, the
related Mortgaged Property or the related Borrower (or the Seller's business,
properties and operations) that is necessary to make the statements by Seller or
any Affiliate with respect to such Mortgage Loan, the related Mortgaged Property
or the related Borrower (or the Seller's business, properties and operations),
taken by themselves and only in the context of the sale of the Mortgage Loans to
the Purchaser, not misleading. The Seller understands that the Purchaser or its
designee will use the Requested Disclosure Information in preparing the
Registration Statement (including, insofar as they are required to be filed as
part of the Registration Statement, any Computational Materials), the Prospectus
Supplement, the Private Placement Memorandum and to otherwise sell the
Certificates, and that the Purchaser or its designee shall be entitled to rely
on the true, correct and complete nature of

                                       27
<PAGE>

the Requested Disclosure Information and shall have no obligation to
independently verify any of such information furnished or to be furnished by the
Seller hereunder, provided that the Purchaser or its designee has previously
provided a copy of each of the documents referred to above in this sentence to
the Seller for the Seller's review and approval; and provided, further, that the
Seller shall not be required to provide information that specifically relates to
facts existing or events first occurring from and after the Closing Date.

     5. Indemnification.

     (a) The Seller shall indemnify and hold harmless the Purchaser, each
Affiliate thereof and their respective officers and directors, and each person,
if any, who "controls" the Purchaser, and its Affiliates within the meaning of
Section 15 of the Securities Act or Section 20 of the Securities Exchange Act of
1934, as amended (the "Exchange Act") (collectively, for purposes hereof, the
"Indemnified Parties") against any and all losses, claims, damages, liabilities
or expenses (including, without limitation, the reasonable cost of investigating
and defending against any claims therefor and legal fees and disbursements
incurred in connection therewith except as otherwise provided below), joint or
several, which may be based upon the Securities Act, the Exchange Act or other
federal or state statutory law or regulation, at common law, by contractual
arrangement or otherwise, insofar as such losses, claims, damages, liabilities
or expenses arise out of or are based upon any untrue statement or alleged
untrue statement of a material fact contained in the Registration Statement, the
Prospectus Supplement, the Private Placement Memorandum or, insofar as they are
required to be filed as part of the Registration Statement, any Computational
Materials with respect to the Publicly Offered Certificates, or in any amendment
thereof or supplement thereto, or arise out of or are based upon the omission or
alleged omission (in the case of any Computational Materials, when read in
conjunction with the Prospectus and, in the case of the Private Placement
Memorandum, when read together with the other information specified therein as
being available for review by investors) to state therein a material fact
necessary to make the statements therein, in the light of the circumstances
under which they were made, not misleading, but only if and to the extent that
such untrue statement, alleged untrue statement, omission or alleged omission
was made in reliance upon (i) any Requested Disclosure Information furnished to
the Purchaser or its designee, directly or indirectly, by the Seller or approved
by the Seller and used in connection with the preparation of the Prospectus
Supplement, the Private Placement Memorandum or any Computational Materials
(and, if specifically pertaining to a Mortgage Loan, only to the extent that
such untrue statement, omission, or alleged omission relates to the period prior
to the Closing Date and to events occurring and facts existing prior to the
Closing Date) or (ii) any representations, warranties, statements or covenants
of the Seller and/or NRF contained in this Agreement or any document or
certificate delivered pursuant hereto (the foregoing items (i) and (ii),
collectively, the "Seller's Information"). This indemnity agreement will be in
addition to any liability the Seller may otherwise have.

     In no case shall the Seller be liable with respect to any claims made
against any of the Indemnified Parties unless an Indemnified Party shall have
notified the Seller in writing of the nature of the claim within a reasonable
time after service of a summons or other first legal process that shall have
been served upon such Indemnified Party, but failure to notify the Seller of any
such claims shall not relieve the Seller from any liability which it may have to
any

                                       28
<PAGE>

Indemnified Party otherwise than on account of the indemnity agreement contained
in this Section 5(a). The Seller will be entitled to participate at its own
expense in the defense or, if it so elects promptly after receiving such notice
from any Indemnified Party, to assume the defense of any suit brought to enforce
any such liability with legal counsel chosen by the Seller and reasonably
acceptable to the Indemnified Parties. In the event the Seller elects to assume
the defense of any such suit and retain such legal counsel, any Indemnified
Party that is a defendant in the suit may retain additional legal counsel but
shall bear the legal fees and disbursements of such legal counsel unless (i) the
Seller and such Indemnified Party shall have mutually agreed to the retention of
such legal counsel or (ii) the named parties to any such proceeding (including
any impleaded parties) include one or both of the Seller and such Indemnified
Party, and representation of both such parties by the same legal counsel would
be inappropriate due to actual or potential differing interests between them. It
is understood that the Seller shall not, in connection with any proceeding or
related proceedings in the same jurisdiction, be liable for the legal fees and
disbursements of more than one legal counsel (in addition to any local counsel
necessary to the conduct of defense in such proceeding or proceedings) for all
the Indemnified Parties and that all such legal fees and disbursements shall be
reimbursed by the Seller as they are incurred. The Seller shall not be liable to
indemnify any person for any settlement of any claim effected without the
Seller's consent, which consent shall not be unreasonably withheld, provided
that if any claim is settled with such consent or if there is a final judgment
against any Indemnified Party, the Seller agrees to indemnify the Indemnified
Parties from and against any losses, claims, damages, liabilities or expenses by
reason of such settlement or judgment. Notwithstanding the immediately preceding
sentence, if at any time an Indemnified Party shall have requested the Seller to
reimburse the Indemnified Party for fees and expenses of counsel retained in
accordance with the fourth sentence of this paragraph, the Seller agrees that it
shall be liable for any settlement of any claim effected without its consent if
(x) such settlement is entered into more than 60 days after the receipt by the
Seller of such request and (y) the Seller shall not have reimbursed such
Indemnified Party in accordance with such request prior to the date of such
settlement. The Seller shall not, without the prior written consent of any
Indemnified Party, which consent shall not be unreasonably withheld, effect any
settlement of any pending or threatened proceeding in respect of which such
Indemnified Party is or could reasonably have been a party and indemnity is or
could have been sought hereunder by such Indemnified Party unless such
settlement includes an unconditional release of such Indemnified Party from all
liability relating to the claims that are the subject matter of such proceeding.

     (b) If the indemnification provided for in Section 5(a) above is
unavailable or insufficient to hold harmless an Indemnified Party in respect of
any losses, claims, damages, liabilities or expenses (or actions in respect
thereof) referred to therein, then the Seller shall contribute to the amount
paid or payable by such Indemnified Party as a result of such losses, claims,
damages, liabilities or expenses (or actions in respect thereof) in such
proportion as is appropriate to reflect the relative fault of the Seller on the
one hand and such Indemnified Party on the other in connection with the
statements or omissions which resulted in such losses, claims, damages,
liabilities or expenses (or actions in respect thereof), as well as any other
relevant equitable considerations. The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged omission to state a material fact
relates to information supplied by the Seller or by such



                                       29
<PAGE>

Indemnified Party and such party's relative intent, knowledge, access to
information and opportunity to correct or prevent such statement or omission.
The parties hereto agree that it would not be just and equitable if contribution
were determined by pro rata allocation or by any other method of allocation
which does not take account of the equitable considerations referred to above.
The amount paid or payable by an Indemnified Party as a result of the losses,
claims, damages, liabilities or expenses (or actions in respect thereof)
referred to above shall be deemed to include any legal fees and disbursements or
other expenses reasonably incurred by such Indemnified Party in connection with
investigating or defending any such claim, except where such Indemnified Party
is required to bear such expenses pursuant to this Section 5, which expenses the
Seller shall pay as and when incurred, at the request of such Indemnified Party,
to the extent that the Seller will be ultimately obligated to pay such expenses.
No person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Securities Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.

     (c) The indemnity and contribution provided for in this Section 5 shall
remain operative and in full force and effect irrespective of (i) any
termination of this Agreement, (ii) any investigation made by or on behalf of
the Purchaser or its designees, their respective officers and directors or any
person who controls the Purchaser or its Affiliates, or by or on behalf of the
Seller, its directors and officers or any person who controls the Seller, or
(iii) the acceptance of and payment for any of the Certificates.

     6. Opinion of Counsel. The Seller hereby covenants to the Purchaser to
deliver or cause to be delivered to the Purchaser in connection with the
Securitization Transaction (a) opinions of counsel for the Seller (which may be
rendered by the Seller's internal counsel) as to various corporate matters in
form satisfactory to the Purchaser and (b) opinions of counsel for the Seller,
in forms acceptable to the Purchaser, its counsel, and each Rating Agency, as to
such matters as shall be required for the assignment of ratings to the
Certificates or such other interests in the Mortgage Loans offered for sale
(including, without limitation, a "true sale" opinion) (it being agreed that
such opinions or appropriate reliance letters shall expressly provide that each
Rating Agency, each placement agent, each underwriter, the Trustee and any
fiscal agent shall be entitled to rely on such opinions).

     7. Cooperation. The Seller hereby agrees to furnish any and all
information, documents, certificates, letters or opinions with respect to the
Mortgage Loans reasonably requested by the Purchaser in order for the Purchaser
to perform any of its obligations or satisfy any of the conditions on its part
to be performed or satisfied pursuant to this Agreement or the transactions
contemplated by the Pooling and Servicing Agreement. The Seller further agrees
that, at the request of the Purchaser, the Seller shall use all commercially
reasonable efforts to obtain from the Borrowers of the Mortgage Loans such
current financial statements and other information as the Purchaser, the
Depositor or any Rating Agency may reasonably request in connection with the
transactions contemplated by this Agreement or the Pooling and Servicing
Agreement.

     8. Costs and Expenses. The Seller agrees to pay to the Purchaser its share
(based on the ratio of the aggregate principal amount of the Seller's Mortgage
Loans to the aggregate principal amount of all Mortgage Loans in the
Securitization Transaction) of the

                                       30
<PAGE>

transaction costs and expenses with respect to the Securitization Transaction in
accordance with the Loan Seller Agreement.

     9. Notices. All communications hereunder shall be in writing and effective
only upon receipt and, if sent to the Purchaser, will be mailed, delivered or
transmitted by facsimile and confirmed to it at the following:


Clay Lebhar                                   John Mulligan
Investment Banking                            Commercial Mortgage
Prudential Securities Incorporated            Prudential Securities Incorporated
One New York Plaza, 18th Floor                One New York Plaza, 15th Floor
New York, New York 10292-2018                 New York, New York 10292-2015
Telecopy No.:  (212) 778-5099                 Telecopy No.:  (212) 778-1905

David Rodgers                                 Fred Robustelli, Esq.
Investment Banking                            Law Department
Prudential Securities Incorporated            Prudential Securities Incorporated
One New York Plaza, 18th Floor                One New York Plaza, 30th Floor
New York, New York 10292-2018                 New York, New York 10292
Telecopy No.:  (212) 778-5099                 Telecopy No.:  (212) 214-7938

If sent to the Seller, will be mailed, delivered or transmitted by facsimile and
confirmed to it at the following:

E.J. Burke                                    Michael Caffrey
National Realty Finance L.C.                  National Realty Finance L.C.
911 Main Street                               911 Main Street
Suite 1400                                    Suite 1400
Kansas City, MO 64105                         Kansas City, MO 64105
Telecopy No.: (816) 221-8848                  Telecopy No.: (816) 221-8848

Daniel J. Flanigan, Esq.
Polsinelli, White, Vardeman & Shalton, P.C.
Plaza Steppes Building
700 West 47th Street, Suite 1000
Kansas City, Missouri 64112
Telecopy No.: (816) 753-1536

If sent to NRF, will be mailed, delivered or transmitted by facsimile and
confirmed to it at the following:

E.J. Burke                                    Michael Caffrey
National Realty Funding L.C.                  National Realty Funding L.C.
911 Main Street                               911 Main Street
Suite 1400                                    Suite 1400
Kansas City, MO 64105                         Kansas City, MO 64105


                                       31
<PAGE>

Telecopy No.: (816) 221-8848                  Telecopy No.: (816) 221-8848

Daniel J. Flanigan, Esq.
Polsinelli, White, Vardeman & Shalton, P.C.
Plaza Steppes Building
700 West 47th Street, Suite 1000
Kansas City, Missouri 64112
Telecopy No.: (816) 753-1536

If sent to the Rating Agencies, will be mailed, delivered or transmitted by
facsimile and confirmed to the respective Rating Agency at the following:

Joan Biro                                     Nicholas Levidy
Standard & Poors                              Moody's Investors Service, Inc.
26 Broadway                                   99 Church Street
New York, New York  10003                     New York, New York  10007
Telecopy No.:  (212) 412-0539                 Telecopy No.:  (212) 553-1350


or such other address as may hereafter be furnished to or by the other party or
any Rating Agency by like notice.

     10. Trustee as Beneficiary. The representations, warranties and agreements
made by the Seller and NRF in this Agreement are made for the benefit of the
Depositor, the Trustee and the Certificateholders and may be enforced by the
Depositor and the Trustee to the same extent that the Purchaser has rights
against the Seller and NRF under this Agreement in respect of the
representations, warranties and agreements made by the Seller and NRF herein,
and all such representations and warranties shall survive delivery of the
respective Mortgage Loan Documents to any subsequent purchaser and to the
Trustee and to the Servicer.

     11. Successors and Assigns. This Agreement will inure to the benefit of and
be binding upon the parties hereto and their respective successors and assigns,
and no other person will have any right or obligation hereunder, other than as
otherwise expressly provided herein.

     12. Governing Law. This Agreement will be governed by and construed in
accordance with the substantive laws of the State of New York (without regard to
conflicts of laws principles), and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

     13. Miscellaneous.

     (a) Subject to Section 13(b) hereof, neither this Agreement nor any term
hereof may be amended, modified, waived, discharged or terminated except by a
writing signed by the party against whom enforcement of such amendment,
modification, waiver, discharge or termination is sought.


                                       32
<PAGE>


     (b) In the event the Underwriting Agreement is terminated pursuant to a
failure of a condition precedent set forth therein, this Agreement shall
automatically terminate, and thereafter no party to this Agreement shall have
any further rights or obligations hereunder other than pursuant to any provision
which expressly provides that it survives the termination of this Agreement.

     (c) Subsequent to any Securitization Transaction, this Agreement shall not
be changed in any manner which would have a material adverse effect on the
Certificateholders without the prior written consent of the Trustee. Prior to
the execution of any amendment to this Agreement, the Trustee shall be entitled
to receive and rely conclusively upon an opinion of counsel at the expense of
the party requesting such amendment stating that the execution of such amendment
is authorized or permitted by this Agreement. The Trustee may, but shall not be
obligated to, consent to any amendment which affects the Trustee's own rights,
duties or immunities under this Agreement.

     (d) This Agreement may be executed in any number of counterparts, each of
which shall, for all purposes, be deemed to be an original and all of which
shall together constitute but one and the same instrument.

     (e) 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.

     (f) This Agreement supersedes all prior or contemporaneous agreements and
understandings relating to the subject matter hereof, except the Securitization
Agreement.

     (g) It is the express intent of the parties hereto that the conveyance
contemplated by this Agreement be, and be treated for all purposes as, a sale by
the Seller of all the Seller's right, title and interest in and to the Mortgage
Loans. It is, further, not the intention of the parties that such conveyance be
deemed a pledge of the Mortgage Loans by the Seller to secure a debt or other
obligation of the Seller. However, in the event that, notwithstanding the intent
of the parties, the Mortgage Loans are held to continue to be property of the
Seller then (i) this Agreement shall also be deemed to be a security agreement
under applicable law; (ii) the transfer of the Mortgage Loans provided for
herein shall be deemed to be a grant by the Seller to the Purchaser of a first
priority security interest in all of the Seller's right, title and interest in
and to the Mortgage Loans and all amounts payable to the holder 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; (iii) the possession by the Purchaser or any successor thereto
of the related 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 Purchaser's security
interest pursuant to Section 9-305 of the New York Uniform Commercial Code and
the Uniform Commercial Code of any other applicable jurisdiction; and (iv)
notifications to Persons holding such

                                       33
<PAGE>

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 Purchaser or any successor thereto for the purpose of perfecting such
security interest under applicable law. Any assignment of the interest of the
Purchaser pursuant to any provision hereof shall also be deemed to be an
assignment of any security interest created hereby.


                            [Signatures on Next Page]

























                                       34
<PAGE>


     IN WITNESS WHEREOF, the parties have caused this Agreement to be duly
executed by their respective officers as of the day and year first above
written.

                                              NATIONAL REALTY FINANCE L.C.

                                              By:_______________________________
                                                 Name:
                                                 Title:

                                              NATIONAL REALTY FUNDING L.C.

                                              By:_______________________________
                                                 Name:
                                                 Title:

                                              PRUDENTIAL SECURITIES CREDIT CORP.

                                              By:_______________________________
                                                 Name:
                                                 Title:


















<PAGE>




                                     Annex A

                     MORTGAGE LOAN CHARACTERISTICS SCHEDULE

                              [See Attached Pages]




















                                       A-1

<PAGE>


                                     Annex B
                              CERTAIN DEFINED TERMS

     "Additional Loan Characteristics Schedule": As defined in the Recitals.

     "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 by" have meanings correlative to the foregoing.

     "Agreement": As defined in the Preamble.

     "Appraised Value": With respect to any Mortgaged Property, the appraised
value of such Mortgaged Property as determined by an appraisal thereof made not
more than one year prior to the origination date of the related Mortgage Loan
and reviewed by the Seller.

     "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 by the Borrower, 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.

     "Borrower": With respect to each Mortgage Loan, any obligor on any related
Note.

     "Breach": As defined in Section 3(b).

     "CERCLA": Comprehensive Environmental Response, Compensation and Liability
Act of 1980, as amended (42 U.S.C. (Section) 9601 et seq.).

     "Certificateholders": As defined in the Recitals.

     "Certificates": As defined in the Recitals.

     "Closing Date.": As defined in Section 1(b).

     "Commission": Securities and Exchange Commission.

                                    Annex B-1

<PAGE>


     "Computational Materials": As defined in the no-action letter dated May 20,
1994, issued by the Division of Corporation Finance of the Commission to Kidder,
Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated and Kidder
Structured Asset Corporation and the no-action letter dated May 27, 1994 issued
by the Division of Corporation Finance of the Commission to the Public
Securities Associates.

     "Custodian": As defined in Section 1(d).

     "Cut-off Date": As defined in Section 1(a).

     "Defective Mortgage Loan": As defined in Section 3(b).

     "Defective Document Mortgage Loan": As defined in Section 3(b).

     "Depositor": As defined in the Recitals.

     "Due Date": With respect to any Mortgage Loan, the date on which scheduled
payments are due on such Mortgage Loan (without regard to grace periods), such
day being for all Mortgage Loans the first day of each month.

     "Environmental Law": Any environmental law, ordinance, rule, regulation or
order of a federal, state or local governmental authority, including, without
limitation, CERCLA, the Hazardous Material Transportation Act, as amended (49
U.S.C. (Sections) 1801 et seq.), the Resource Conservation and Recovery Act, as
amended (42 U.S.C. (Sections) 6901 et seq.), the Federal Water Pollution Control
Act, as amended (33 U.S.C. (Sections) 1251 et seq.), the Clean Air Act, as
amended (42 U.S.C. (Sections) 7401 et seq.) and the regulations promulgated
pursuant thereto.

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

     "Fee Interest": As defined in Section 2(b)(xxxi).

     "Ground Lease": As defined in Section 2(b)(xxxi).

     "Hazardous Materials": Any dangerous, toxic or hazardous pollutants,
chemicals, wastes, or substances, including, without limitation, those so
identified pursuant to CERCLA, or any other Environmental Laws now 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.

     "Indemnified Parties": As defined in Section 5(a).

     "Legal Summary": With respect to any Mortgage Loan, the "Legal Summary"
prepared by the related Seller in connection with the origination of such
Mortgage Loan,

                                    Annex B-2
<PAGE>


substantially in the form of the sample Legal Summary previously submitted to
the Purchaser, with all blanks completed.

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

     "Maturity Date": With respect to any Mortgage Loan, the maturity date as
set forth in the applicable Mortgage Loan Characteristics Schedule.

     "Moody's": Moody's Investors Service, Inc., and its successors in interest.

     "Mortgage File": As defined in Section 1(c).

     "Mortgage Loan Characteristics Schedule": As defined in the Recitals.

     "Mortgage Loan Control #": With respect to any Mortgage Loan, the "Control
Number" assigned to such Mortgage Loan for purposes of the Securitization
Transaction as set forth on the applicable Mortgage Loan Characteristics
Schedule.

     "Mortgage Loan Documents": Any and all documents contained in the Mortgage
File and the Servicing File.

     "Mortgage Loans": As defined in the Recitals.

     "Mortgaged Property": The underlying property securing a Mortgage Loan,
consisting of a fee simple or leasehold estate in a parcel of land improved by a
commercial property, together with any personal property, fixtures, leases and
other property or rights pertaining thereto.

     "Mortgage Rate": With respect to each Mortgage Loan, the annual rate at
which interest accrues on such Mortgage Loan (in the absence of a default), as
set forth in the applicable Mortgage Loan Characteristics Schedule.

     "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 the related Borrower under such Mortgage Loan, including any
amendments or modifications, or any renewal or substitution notes, as of such
date.

     "NRF": As defined in the Preamble.

     "Originator": With respect to a Mortgage Loan, the originator of such
Mortgage Loan, as identified in the Mortgage Loan Characteristics Schedule.

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

     "Placement Agents": As defined in the Recitals.

                                    Annex B-3

<PAGE>


     "Pooling and Servicing Agreement": As defined in the Recitals.

     "Private Placement Memorandum": The Private Placement Memorandum relating
to the Privately Offered Certificates dated July 22, 1999.

     "Prospectus": The prospectus dated October 29, 1998, as supplemented by a
prospectus supplement to be dated on or about July 22, 1999 (the "Prospectus
Supplement"), relating to the Publicly Offered Certificates.

     "PSI": As defined in the Recitals.

     "Purchaser": As defined in the Preamble.

     "Qualified Mortgage": A Mortgage Loan that is a "qualified mortgage" within
the meaning of 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.

     "Rating Agency": Each of S&P or Moody's.

     "Registration Statement": The registration statement No. 64765 filed by the
Purchaser on Form S-3 and declared effective on October 29, 1998.

     "Requested Disclosure Information": As defined in Section 4.

     "Reserve Accounts": As defined in Section 1(a).

     "S&P": Standard & Poor's Ratings Services.

     "Securities Act": As defined in the Recitals.

     "Securitization Agreement": As defined in the Recitals.

     "Securitization Transaction": As defined in the Recitals.

     "Seller": As defined in the Preamble.

     "Servicer": As defined in the Recitals.

     "Special Servicer": As defined in the Recitals.

     "Trustee": As defined in the Recitals.

     "Trust Fund": As defined in the Recitals.

     "Underwriters": As defined in the Recitals.


                                    Annex B-4


<PAGE>

                                     ANNEX C

     Each of the following paragraphs sets forth exceptions to the
representations and warranties contained in the correspondingly-numbered clause
of Section 2(b) of the Mortgage Loan Purchase and Sale Agreement.

     (x) Documents Valid.

         (a) The Mortgaged Properties constituting the security for Loan Nos.
6347 (Captec IIIa) and 6348 (Captec IVa) consist of separate parcels leased to
restaurant owners or operators as tenants. One of the tenants of the related
Captec IIIa Borrower and four of the tenants of the related Captec IVa Borrower
have been granted purchase options under their respective leases which entitle
such tenants to acquire such parcels. In each case, the purchase price for such
parcel is equal to a specific amount stated in the applicable tenant's lease.
The related Borrower may obtain a release of the Mortgage from each such parcel
provided the entire amount payable by such tenant under its purchase option is
paid directly to the Seller and the related Borrower otherwise complies with all
the requirements of the promissory note evidencing such Mortgage Loan with
respect to the exercise of such purchase option.

         (b) A small unimproved portion of the Mortgaged Property (the "DISPUTED
PARCEL") constituting the security for Loan No. 5090 (Pacific Breeze Apartments)
is the subject of a potential adverse possession claim. The Seller has
determined that releasing the Disputed Parcel will not have an adverse impact on
the value of the Mortgaged Property. The Seller has agreed to consider releasing
the Disputed Parcel from the lien of the related Mortgage provided certain
conditions set forth in such Mortgage are satisfied.

         (c) With respect to Loan No. 7439 (Laguna Properties Building), an
agreement between the lender and the related Borrower requires an unimproved
portion of the Mortgaged Property (approximately 4.3 acres of the original 15.46
acre parcel) to be released provided certain conditions set forth in the
agreement are satisfied. The related Borrower is not required to pay any fee or
premium in consideration for the release but is required to pay all costs and
expenses incurred by the mortgagee in connection with the review and approval of
the requested release and is required to provide any easement or similar
agreements for the benefit of the mortgagee covering such matters as parking and
access, maintenance, utilities, water and drainage, and restrictions on any
construction or improvements to the released portion of the Mortgaged Property.

     (xxiv) Insurance Related to Mortgaged Property. With respect to Loan No.
7430 (Mt. Orange Mobile Home Park), the related Borrower has not obtained an
insurance policy providing for business interruption or rental continuation
coverage for its operations on the Mortgaged Property, and the related Mortgage
Loan Documents do not specifically require the related Borrower to maintain
business interruption or rental continuation coverage. However, the related
Mortgage permits the mortgagee to require the related Borrower to obtain and
maintain any insurance which the mortgagee may reasonably require.


                                    Annex C-1

<PAGE>



     (xxix) Mortgage Loans Secured by Ground Lease but not Fee Interest. The
lessor of the property securing Loan No. 6423 (Palouse Empire Mall) is not
specifically required to enter into a new ground lease upon termination of such
Ground Lease as a result of the rejection of such Ground Lease in a bankruptcy
proceeding or otherwise.

     (xxxvi) Recourse. With respect to Loan No. 7426 (Jason Commercial
Building), Loan No. 7430 (Mt. Orange Mobile Home Park), and Loan No. 7434
(Fulton East Shopping Center) (collectively the "KEYBANK SMALL LOANS"), the
related Mortgage Loan Documents provide for full recourse against the related
Borrower (and in certain cases against a principal of such Borrower).

     (xxxviii) Inspection. None of the related Mortgaged Properties securing the
KeyBank Small Loans were inspected by the originator prior to the Closing Date,
but an appraisal had been prepared on each such Mortgaged Property prior to the
origination of the related Mortgage Loan.

     (xxxix) Subordinate Debt. As identified on Annex A-1 to the Agreement, the
KeyBank Small Loans are secured by Mortgages that do not provide for
acceleration of the payment of the unpaid balance of the Mortgage Loan if the
related Borrower further encumbers the related Mortgaged Property.

     (xl) Common Ownership. Annex A-1 identifies several Mortgage Loans secured
by Mortgaged Properties under common ownership. In addition, Annex C to the
Prospectus Supplement identifies Mortgage Loans to affiliated Borrowers and
identifies in which instances the Mortgage Loans to such Borrowers are
cross-collateralized or cross-defaulted with other Mortgage Loans to the same or
related Borrowers.

     (xli) Operating or Financial Statement. With respect to the KeyBank Small
Loans, the related Mortgage Loan Documents do not require unsolicited annual
operating statements with respect to the related Mortgaged Property but require
the related Borrower, upon request of the mortgagee, to provide such operating
statements on a quarterly basis.

     (xliv) ARD Loans. Loan No. 6588 (Walgreens) provides that after the
Anticipated Prepayment Date, interest will accrue at a rate equal to the greater
of (i) the interest rate in effect prior to the Anticipated Repayment Date plus
two percentage points per annum, or (ii) the treasury rate plus two percentage
points per annum.

     (xlvi) Loan Origination; Loan Underwriting. With respect to each KeyBank
Small Loan, the Mortgage Loan substantially complied with all of the terms,
conditions, and requirements of the Seller's underwriting standards at the time
of the Seller's purchase of such Mortgage Loan, subject to the following
exceptions approved by the Seller upon its purchase of the Mortgage Loan:

          (a) All third party reports made on the related Mortgaged Property
     were abbreviated and contained less information than the third party
     reports on which the Seller relies for Mortgage Loans it originates;


                                    Annex C-2

<PAGE>


          (b) Other than an appraisal of the related Mortgaged Property, no site
     inspection or independent market study was conducted prior to origination
     or purchase;

          (c) Review and analysis of environmental conditions of the related
     Mortgaged Property was based on transaction screen assessments, rather than
     Phase I ESAs, performed on the Mortgaged Property; and

          (d) All loan write-ups for the Mortgage Loan were abbreviated and
     contained less information than the loan write-ups on which the Seller
     relies for Mortgage Loans it originates.










                                    Annex C-3


<PAGE>


                                    EXHIBIT H


                              INTENTIONALLY DELETED


<PAGE>

                                                                       EXHIBIT I
- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999        BOND PAYMENT SUMMARY                 PAGE # 1-1
RECORD DATE: 30-Jul-1999

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                            Original Certificate       Beginning Certificate        Principal                 Interest
   Class       Cusip#             Balance                     Balance              Distribution              Distribution
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>         <C>                        <C>                        <C>                         <C>










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

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

<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
  Prepayment Penalties        Collateral Support       Total Distribution       Ending Certificate
        (PP/YMC)                   Deficit                                           Balance
                              Allocation/(Reimb)
- -----------------------------------------------------------------------------------------------------------------------------------
  <S>                         <C>                      <C>                      <C>










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

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

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
   Class     Cusip#     Original Notional        Beginning Notional        Interest Distribution       Prepayment Penalties
                             Amount                    Amount                                               (PP/YMC)
- -----------------------------------------------------------------------------------------------------------------------------------
   <S>      <C>       <C>                       <C>                        <C>                        <C>










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

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

<CAPTION>

- ------------------------------------------------------------
   Total Distribution          Ending Notional
                                   Balance
- ------------------------------------------------------------
   <S>                         <C>










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

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


If there are any questions or comments, please contact the Administrator listed
below.

- --------------------------------------------------------------------------------
                                Nina Velastegui
                            The Chase Manhattan Bank
                         450 West 33rd Street, 15 Floor
                               New York, NY 10001
                                  212-946-7600
- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------



<PAGE>

- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999        BOND PAYMENT SUMMARY                 PAGE # 1-2
RECORD DATE: 30-Jul-1999

<TABLE>
<CAPTION>

Factor Information Per $1,000
- -----------------------------------------------------------------------------------------------------------------
  Class     Cusip#    Principal Distribution   Interest Distribution     End Prin Balance      Pass Through Rate
- -----------------------------------------------------------------------------------------------------------------
<S>       <C>        <C>                         <C>                   <C>                    <C>










<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
Factor Information Per $1,000      Pass Through Rates
- -----------------------------------------------------------------------------------------------------------------
  Class     Cusip#    Interest Distribution       Ending Notional     Current Pass Through     Next Pass Through
                                                     Balance                  Rate                  Rate
- -----------------------------------------------------------------------------------------------------------------
<S>       <C>        <C>                         <C>                 <C>                     <C>





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


- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------


<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999        BOND PAYMENT SUMMARY                 PAGE # 2-1
RECORD DATE: 30-Jul-1999


Sec. 4.02(a)(iii)        P&I Advances

Sec. 4.02(a)(iv)         Servicing Compensation

Sec. 4.02(a)(iv)         Trustee Compensation

Sec. 4.02(a)(iv)         Special Servicing Compensation

Sec. 4.02(a)(v)          Aggregate Stated Principal Balance

Sec. 4.02(a)(vi)         Aggregate Number of Mortgage Loans

                         Aggregate Mortgage Principal Balance

                         Weighted Average Remaining Term to Maturity

                         Weighted Average Mortgage Rate

Sec. 4.02(a)(vii)        Loans Delinquent


- --------------------------------------------------------------------------------
     Period              Number              Aggregated Principal
                                                   Balance
- --------------------------------------------------------------------------------





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

Sec. 4.02(a)(viii)       Appraisal Value of REO Property

Sec. 4.02(a)(x)          Accrued Certificate Interest

- --------------------------------------------------------------------------------
     Class         Accrued Cert Interest       Cert Deferred Interest
- --------------------------------------------------------------------------------










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



- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------



<PAGE>

- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999        BOND PAYMENT SUMMARY                 PAGE # 2-2
RECORD DATE: 30-Jul-1999

Sec. 4.02(a)(xvi)         Appraisal Reduction Amounts

- --------------------------------------------------------------------------------
     Loan Number         Appraisal Reductions          Appraisal Reductions
                              Effected                      Amounts

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





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

Sec. 4.02(a)(xviii)      Class Unpaid Interest Shortfall

- --------------------------------------------------------------------------------
       Class                Current Unpaid             Cumulative Unpaid
                          Interest Shortfall           Interest Shortfall

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










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



- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------



<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                                                  <C>
DIST DATE:   17-Aug-1999                    DISTRIBUTION MORTGAGE OF LOAN CHARACTERISTICS                        PAGE # 3-1
RECORD DATE: 30-Jul-1999
</TABLE>

<TABLE>
<CAPTION>
                                       STRATIFICATION BY ENDING SCHEDULED BALANCE AMOUNT
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
Ending Scheduled Balance Amount      Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
$1,000,000 or Less                     0                    0.00                0.00              0         0.000000       0.000000
$1,000,001 to $2,000,000               0                    0.00                0.00              0         0.000000       0.000000
$2,000,001 to $4,000,000               0                    0.00                0.00              0         0.000000       0.000000
$4,000,001 to $6,000,000               0                    0.00                0.00              0         0.000000       0.000000
$6,000,001 to $8,000,000               0                    0.00                0.00              0         0.000000       0.000000
$8,000,001 to $10,000,000              0                    0.00                0.00              0         0.000000       0.000000
$10,000,001 to $15,000,000             0                    0.00                0.00              0         0.000000       0.000000
$15,000,001 to $20,000,000             0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------
AVERAGE PRINCIPAL BALANCE:                                  0.00

<CAPTION>

                                                 STRATIFICATION BY CURRENT NOTE RATE
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
Current Note Rate                    Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
7.50000% or Less                       0                    0.00                0.00              0         0.000000       0.000000
7.51000% to 7.75000%                   0                    0.00                0.00              0         0.000000       0.000000
7.76000% to 8.00000%                   0                    0.00                0.00              0         0.000000       0.000000
8.01000% to 8.25000%                   0                    0.00                0.00              0         0.000000       0.000000
8.26000% to 8.50000%                   0                    0.00                0.00              0         0.000000       0.000000
8.51000% to 8.75000%                   0                    0.00                0.00              0         0.000000       0.000000
8.76000% to 9.00000%                   0                    0.00                0.00              0         0.000000       0.000000
9.01000% to 9.25000%                   0                    0.00                0.00              0         0.000000       0.000000
9.26000% to 9.50000%                   0                    0.00                0.00              0         0.000000       0.000000
9.51000% to 9.75000%                   0                    0.00                0.00              0         0.000000       0.000000
9.76000% to 10.00000%                  0                    0.00                0.00              0         0.000000       0.000000
10.01000% to 11.01000%                 0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------


<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                                                  <C>
DIST DATE:   17-Aug-1999                    DISTRIBUTION MORTGAGE OF LOAN CHARACTERISTICS                        PAGE # 3-2
RECORD DATE: 30-Jul-1999
</TABLE>

<TABLE>
<CAPTION>
                                       STRATIFICATION BY REMAINING STATED TERM (BALLOON LOANS ONLY)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
   Remaining Stated Term             Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
70 months or Less                      0                    0.00                0.00              0         0.000000       0.000000
71 months to 90 months                 0                    0.00                0.00              0         0.000000       0.000000
91 months to 110 months                0                    0.00                0.00              0         0.000000       0.000000
111 months to 115 months               0                    0.00                0.00              0         0.000000       0.000000
116 months to 120 months               0                    0.00                0.00              0         0.000000       0.000000
121 months to 200 months               0                    0.00                0.00              0         0.000000       0.000000
201 months to 274 months               0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>

                                  STRATIFICATION BY REMAINING STATED TERM (FULLY AMORTIZING LOANS ONLY)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
   Remaining Stated Term             Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
70 months or Less                      0                    0.00                0.00              0         0.000000       0.000000
71 months to 90 months                 0                    0.00                0.00              0         0.000000       0.000000
91 months to 110 months                0                    0.00                0.00              0         0.000000       0.000000
111 months to 115 months               0                    0.00                0.00              0         0.000000       0.000000
116 months to 120 months               0                    0.00                0.00              0         0.000000       0.000000
121 months to 200 months               0                    0.00                0.00              0         0.000000       0.000000
201 months to 0 months                 0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------



<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                                                  <C>
DIST DATE:   17-Aug-1999                    DISTRIBUTION MORTGAGE OF LOAN CHARACTERISTICS                        PAGE # 3-3
RECORD DATE: 30-Jul-1999
</TABLE>

<TABLE>
<CAPTION>
                                       STRATIFICATION BY DEBT SERVICE COVERAGE RATIO
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
Debt Service Coverage Ratio          Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
1.000000 or Less                       0                    0.00                0.00              0         0.000000       0.000000
1.010000 to 1.200000                   0                    0.00                0.00              0         0.000000       0.000000
1.210000 to 1.240000                   0                    0.00                0.00              0         0.000000       0.000000
1.250000 to 1.300000                   0                    0.00                0.00              0         0.000000       0.000000
1.310000 to 1.400000                   0                    0.00                0.00              0         0.000000       0.000000
1.410000 to 1.500000                   0                    0.00                0.00              0         0.000000       0.000000
1.510000 to 1.600000                   0                    0.00                0.00              0         0.000000       0.000000
1.610000 to 1.700000                   0                    0.00                0.00              0         0.000000       0.000000
1.710000 to 1.800000                   0                    0.00                0.00              0         0.000000       0.000000
1.810000 to 1.900000                   0                    0.00                0.00              0         0.000000       0.000000
1.910000 to 2.000000                   0                    0.00                0.00              0         0.000000       0.000000
2.010000 to 2.300000                   0                    0.00                0.00              0         0.000000       0.000000
2.310000 to 2.400000                   0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>

                                                    STRATIFICATION BY SEASONING
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
       Seasoning                     Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
12 months or Less                      0                    0.00                0.00              0         0.000000       0.000000
13 months to 24 months                 0                    0.00                0.00              0         0.000000       0.000000
25 months to 36 months                 0                    0.00                0.00              0         0.000000       0.000000
37 months to 48 months                 0                    0.00                0.00              0         0.000000       0.000000
49 months to 60 months                 0                    0.00                0.00              0         0.000000       0.000000
61 months to 72 months                 0                    0.00                0.00              0         0.000000       0.000000
73 months to 84 months                 0                    0.00                0.00              0         0.000000       0.000000
85 months to 96 months                 0                    0.00                0.00              0         0.000000       0.000000
97 months to 108 months                0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>



- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------


<PAGE>

- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                                                  <C>
DIST DATE:   17-Aug-1999                    DISTRIBUTION MORTGAGE OF LOAN CHARACTERISTICS                        PAGE # 3-4
RECORD DATE: 30-Jul-1999
</TABLE>

<TABLE>
<CAPTION>
                                                STRATIFICATION BY STATE CODE
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
      State Code                     Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
ARIZONA                                0                    0.00                0.00              0         0.000000       0.000000
CALIFORNIA                             0                    0.00                0.00              0         0.000000       0.000000
COLORADO                               0                    0.00                0.00              0         0.000000       0.000000
CONNECTICUT                            0                    0.00                0.00              0         0.000000       0.000000
FLORIDA                                0                    0.00                0.00              0         0.000000       0.000000
GEORGIA                                0                    0.00                0.00              0         0.000000       0.000000
ILLINOIS                               0                    0.00                0.00              0         0.000000       0.000000
INDIANA                                0                    0.00                0.00              0         0.000000       0.000000
MASSACHUSETTS                          0                    0.00                0.00              0         0.000000       0.000000
MARYLAND                               0                    0.00                0.00              0         0.000000       0.000000
MICHIGAN                               0                    0.00                0.00              0         0.000000       0.000000
MISSOURI                               0                    0.00                0.00              0         0.000000       0.000000
NEW JERSEY                             0                    0.00                0.00              0         0.000000       0.000000
NEW YORK                               0                    0.00                0.00              0         0.000000       0.000000
OHIO                                   0                    0.00                0.00              0         0.000000       0.000000
OREGON                                 0                    0.00                0.00              0         0.000000       0.000000
PENNSYLVANIA                           0                    0.00                0.00              0         0.000000       0.000000
SOUTH CAROLINA                         0                    0.00                0.00              0         0.000000       0.000000
TENNESSEE                              0                    0.00                0.00              0         0.000000       0.000000
TEXAS                                  0                    0.00                0.00              0         0.000000       0.000000
VIRGINIA                               0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>

                                              STRATIFICATION BY PROPERTY TYPE
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Weighted Average
                                     # of        Principal Balance          % of Agg.          ------------------------------------
    Property Type                    Loans              ($)                 Prin. Bal.          WAM        Note Rate(%)     DSCR
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>                        <C>                <C>         <C>             <C>
Office                                 0                    0.00                0.00              0         0.000000       0.000000
Industrial                             0                    0.00                0.00              0         0.000000       0.000000
Multi-Family                           0                    0.00                0.00              0         0.000000       0.000000
Retail, Anchored                       0                    0.00                0.00              0         0.000000       0.000000
Retail, Unanchored                     0                    0.00                0.00              0         0.000000       0.000000
Ministorage                            0                    0.00                0.00              0         0.000000       0.000000
Multiple                               0                    0.00                0.00              0         0.000000       0.000000






- -----------------------------------------------------------------------------------------------------------------------------------
  Totals                               0                    0.00                0.00              0         0.000000       0.000000
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Debt Coverage Service Ratios are calculated as described in the prospectus,
values are updated periodically as new NOI figures become available from
borrowers on an asset level. The trustee makes no representation as to the
accuracy of the data provided by the borrower for this calculation.
- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------




<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999        DELINQUENCY DETAIL                    PAGE # 4-1
RECORD DATE: 30-Jul-1999


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                 Offering         # of            Paid            Current           Current       Outstanding           Advance
   Loan         Memo Cross       Months         Through            Loan               P&I            P&I               Description
  Number         Reference     Delinquent         Date            Balance           Advances       Advances**             (I)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>           <C>             <C>              <C>              <C>                <C>           <C>                 <C>








                                                 NO DELINQUENT LOANS REPORTED THIS PERIOD







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

<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                          Outstanding         Outstanding
 Loan         Special                            Current Property           Property            Property
Status        Servicer        Foreclosure           Protection             Protection          Bankruptcy
 (II)        Start Date          Date                Advances               Advances              Date              REO Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>             <C>                <C>                       <C>                  <C>                 <C>










                                                 NO DELINQUENT LOANS REPORTED THIS PERIOD










- -----------------------------------------------------------------------------------------------------------------------------------
(I) ADVANCE DESCRIPTION:   A. In grace period                       (II) LOAN STATUS CODE:
                           B. Late but (less than) 1 month               1. Specially Serviced      6. Discounted Payoff
                           1. 1 month delinquent                         2. Foreclosure             7. Foreclosure Sale
                           2. 2 months delinquent                        3. Bankruptcy              8. Bankruptcy Sale
                           3. 3+ months delinquent                       4. REO                     9. REO Disposal
                                                                         5. Prepayment in Full      10. Modification/Workout
                                                                                                    11. Rehabilitation
**Outstanding P&I advances include current period
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------



<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999      HISTORICAL INFORMATION                  PAGE # 5-1
RECORD DATE: 30-Jul-1999

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                Delinquencies
Distrib. --------------------------------------------------------------------------------------------------------------------------
 Date        1 Month            2 Months            3 Months(+)         Foreclosures             REO            Modifications
         --------------------------------------------------------------------------------------------------------------------------
           #     Balance      #     Balance        #     Balance       #     Balance        #     Balance      #     Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>     <C>          <C>   <C>            <C>   <C>           <C>   <C>            <C>   <C>          <C>   <C>
8/17/99    0     $0.00        0     $0.00          0     $0.00         0     $0.00          0     $0.00        0     $0.00










*** NOTE: FORECLOSURES AND REO TOTALS ARE EXCLUDED FROM THE DELINQUENT AGING CATEGORIES
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>

- --------------------------------------------------------------------------------
          Prepayments                             Rates & Maturities
- --------------------------------------------------------------------------------
 Curtailment            Payoffs                  Next Weighted Avg.
- --------------------------------------------------------------------
 #      Balance      #     Balance               Coupon        Remit     WAM
- --------------------------------------------------------------------------------
 <S>    <C>          <C>   <C>                   <C>         <C>         <C>
 0       $0.00       0      $0.00                0.000000    0.000000     0













- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------

</TABLE>



<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999        LOAN STATUS DETAIL                    PAGE # 6-1
RECORD DATE: 30-Jul-1999

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
 Loan      Offering        Property         Standard         State       Principal & Interest      Gross      Maturity        Neg
Number       Memo            Type         Metropolitan                          Payment            Coupon       Date          Amt
            Cross            (I)          Statistical                                                                         Flag
          Reference                           Area
- -----------------------------------------------------------------------------------------------------------------------------------
<S>       <C>              <C>            <C>                <C>         <C>                      <C>         <C>             <C>
EXAMPLE      N/A             N/A              N/A             N/A               $0.00             .00000         N/A           N/A















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

<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
   Beginning             Ending Scheduled         Paid           Appraisal      Appraisal      Has Loan        Loan
Scheduled Balance             Balance            Through         Reduction      Reduction      Ever Been      Status
                                                  Date              Date         Amount        Specially       Code
                                                                                               Serviced?       (II)
                                                                                                (Y/N)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>                     <C>             <C>            <C>            <C>             <C>
       $0.00                     $0.00            N/A              N/A            $0.00          N              N/A










- -----------------------------------------------------------------------------------------------------------------------------------
(I) PROPERTY TYPE CODE:      6. Non-Exempt      12. Hotel                 (II) LOAN STATUS CODE:          6. Discounted Payoff
1. Single Family             7. Church          13. Industrial                 1. Specially Serviced      7. Foreclosure Sale
2. Multi-Family              8. School, HCF, WF 14. Industrial/Flex            2. Foreclosure             8. Bankruptcy Sale
3. Condo, Co-op or TH        9. Retail          15. Multiple Properties        3. Bankruptcy              9. REO Disposal
4. Mobile Home               10. Office         16. MiniStorage                4. REO                     10. Modification/Workout
5. Plan Unit Development     11. Retail/Office  32. Warehouse                  5. Prepayment in Full      11. Rehabilitation
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>




- --------------------------------------------------------------------------------
[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------


<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999       MODIFIED LOAN DETAIL                   PAGE # 7-1
RECORD DATE: 30-Jul-1999

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------
 Loan      Offering        Modification           Modification Description
Number    Memorandum           Date
            Cross
          Reference
- -------------------------------------------------------------------------------
<S>       <C>              <C>                <C>






                   NO MODIFIED LOANS REPORTED THIS PERIOD






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

[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------




<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999         ADVANCE SUMMARY                      PAGE # 8-1
RECORD DATE: 30-Jul-1999
- -------------------------------------------------------------------------------

     Master Servicer P&I Advances Made

     Master Servicer Unreimbursed P&I Advanced Outstanding

     Interest Accrued & Payable to Master Servicer in Respect of Advances Made

                             SERVICING FEE BREAKDOWN

     Current Period Accrued Servicing Fees

     Less Delinquent Servicing Fees

     Plus Additional Servicing Fees

     Less Reductions to Servicing Fees

     Plus Servicing Fees for Delinquent Payments Received

     Plus Adjustment for Prior Servicing Calculations

     Total Servicing Fees Collected

                   ALLOCATION OF INTEREST SHORTFALLS, LOSSES & EXPENSES

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
 Class     Accrued Certificate      Prepayment Interest      Beginning Unpaid    Interest Loss   Expenses    Total Interest Payable
                Interest                Shortfall                Interest
- -----------------------------------------------------------------------------------------------------------------------------------
 <S>       <C>                      <C>                      <C>                 <C>             <C>         <C>













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

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

<CAPTION>

- -------------------------------------------------------------------------------
Certificate Interest              Ending Unpaid
   Distributable                     Interest
- -------------------------------------------------------------------------------
 <S>                              <C>











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

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


[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------




<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999        PREPAYMENT DETAIL                     PAGE # 9-1
RECORD DATE: 30-Jul-1999
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                Offering                                                  Net                  Net              Mortgage
 Loan          Memo Cross         Curtailment          Payoff          Liquidation           Insurance          Repurchase
Number          Reference            Amount            Amount           Proceeds             Proceeds             Price
- -----------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                <C>                 <C>             <C>                    <C>              <C>






                                              NO PRINCIPAL PREPAYMENT REPORTED THIS PERIOD








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


[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------



<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999     SPECIALLY SERVICED LOANS                PAGE # 10-1
RECORD DATE: 30-Jul-1999
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                         SS                       Current      Balance                                        Net
Distribution     Loan                 Transfer     Spec Serv     Scheduled     Transfer     Prop               Interest    Operating
   Date         Number      OMCR        Date       Code (II)      Balance        Date      Type (I)     St      Rate        Income
- -----------------------------------------------------------------------------------------------------------------------------------
<S>           <C>          <C>       <C>          <C>            <C>          <C>        <C>           <C>     <C>        <C>






                                          NO SPECIALLY SERVICED LOANS REPORTED THIS PERIOD







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

<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                            Debt Service
Distribution       NOI        Coverage        Maturity      Rem       Inspection     Appraisal       Appraisal
   Date            Date         Ratio           Date        Term         Date          Date            Value
- -----------------------------------------------------------------------------------------------------------------------------------
<S>               <C>       <C>              <C>           <C>       <C>             <C>            <C>





                                          NO SPECIALLY SERVICED LOANS REPORTED THIS PERIOD






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

(I) PROPERTY TYPE CODE:       6. Non-Exempt          12. Hotel
 1. Single Family             7. Church              13. Industrial
 2. Multi-Family              8. School, HCF, WF     14. Industrial/Flex
 3. Condo, Co-op or TH        9. Retail              15. Multiple Properties
 4. Mobile Home              10. Office              16. MiniStorage
 5. Plan Unit Development    11. Retail/Office       32. Warehouse

(II) SPECIAL SERVICE CODE:
(1) Request to waive prepayment penalty        (5) In Foreclosure
(2) Payment default                            (6) Now REO
(3) Request to modify or workout               (7) Paid Off
(4) Borrower Bankruptcy                        (8) Returned to Master Servicer


[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------




<PAGE>


- --------------------------------------------------------------------------------
              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2
                        STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
DIST DATE:   17-Aug-1999       REALIZED LOSS DETAIL                  PAGE # 11-1
RECORD DATE: 30-Jul-1999
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
          Offering                                                     Gross                                     Net
           Memo                             Beginning                Proceeds %                     Net       Proceeds %
 Loan      Cross     Appraisal  Appraisal   Scheduled     Gross      Scheduled    Liquidation   Liquidation   Scheduled    Realized
Number   Reference     Date       Value      Balance     Proceeds    Principal     Expenses       Proceeds      Balance      Loss
- -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>          <C>       <C>         <C>          <C>         <C>         <C>            <C>           <C>        <C>






                                          NO REALIZED LOSSES REPORTED THIS PERIOD







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

[CHASE LOGO]             NATIONAL REALTY FUNDING L.C.
                                 MASTER SERVICER

                                         (Copyright) 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
</TABLE>




<PAGE>

EXHIBIT J

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PSSFC 1999-C2
COMPARATIVE FINANCIAL STATUS REPORT
AS OF _____________________

<TABLE>
<CAPTION>
                                                         LAST
                                                        PROPERTY     SCHEDULED LOAN       PAID THRU     ANNUAL DEBT
PROSPECTUS ID     CITY              STATE             INSPECT DATE      BALANCE              DATE         SERVICE
- -------------    -----------------  -------------     ------------   --------------       ---------     ------------
<S>              <C>                <C>               <C>            <C>                  <C>           <C>



TOTAL:

<CAPTION>

                                     ORIGINAL UNDERWRITING
                                           INFORMATION
                                     ----------------------
BASIS YEAR
- ----------
 FINANCIAL
INFO AS OF                                                              (1)
  DATE             % OCC        TOTAL REVENUE             $ NOI         DSCR
- -----------     ----------      --------------          ---------    ----------
<C>             <C>              <C>                    <C>           <C>



<CAPTION>

                      2ND PRECEDING ANNUAL OPERATING              PRECEDING ANNUAL OPERATING
                               INFORMATION                                INFORMATION
                      ------------------------------              --------------------------
AS OF _________                            NORMALIZED    AS OF ___________                    NORMALIZED
- ---------------                            ----------    -----------------                    ----------
FINANCIAL                                                FINANCIAL
INFO AS OF                                       (1)    INFO AS OF                                      (1)
  DATE       % OCC    TOTAL REVENUE    $ NOI     DSCR      DATE       % OCC   TOTAL REVENUE    $ NOI    DSCR
- ----------   -----    -------------   ------     ----   ----------    -----   -------------    -----    -----
<C>          <C>       <C>             <C>       <C>     <C>          <C>      <C>              <C>     <C>



TOTAL:


<CAPTION>

               TRAILING FINANCIAL OR YTD
                     INFORMATION                          NET CHANGE (2)
                 MONTH REPORTED ACTUAL                  PRECEDING & BASIS
               --------------------------               ------------------
FINANCIAL
INFO AS OF                                                      % TOTAL    (1)
   DATE       % OCC    TOTAL REVENUE   $ NOI   DSCR %  % OCC    REVENUE    DSCR
- ----------   -------   -------------   ------  ------  ------   --------  ------
<C>          <C>        <C>             <C>      <C>      <C>      <C>        <C>



TOTAL:

</TABLE>


<TABLE>
<CAPTION>

                                             RECEIVED                        REQUIRED
                                 ------------------------------    ----------------------------
FINANCIAL INFORMATION:               LOANS            BALANCE          LOANS         BALANCE
- ----------------------           --------------    ------------    -------------  -------------
                                   #        %        #       %       #       %      #        $
                                 -----    -----    -----  -----    -----   -----  -----   -----
<S>                              <C>      <C>      <C>     <C>      <C>     <C>    <C>     <C>
Current Full Year:
Current Full Year received with DSC (less than) 1:
Prior Full Year:
Prior Full Year received with DSC (less than) 1:

- ----------
(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.

</TABLE>

<PAGE>

EXHIBIT K

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, PSSFC 1999-C2
DELINQUENT LOAN STATUS REPORT
AS OF ____________________


<TABLE>
<CAPTION>

                                                                          PAID
PROSPECTUS                  PROPERTY                       SQ FT OR       THRU
    ID        SHORT NAME      TYPE       CITY     STATE      UNITS        DATE
- ----------    ----------    --------    -------  -------   --------     -------
<S>           <C>           <C>         <C>       <C>       <C>          <C>
90+ DAYS DELINQUENT


60+ DAYS DELINQUENT


30+ DAYS DELINQUENT


CURRENT & AT SPECIAL SERVICER


<CAPTION>


     (a)          (b)           (c)           (d)     (e)=a+b+c+d
- -----------   -----------   -----------   ----------- ------------
                                            OTHER
SCHEDULED      TOTAL P&I       TOTAL       ADVANCES                               CURRENT
  LOAN        ADVANCES TO   EXPENSES TO     (TAX &         TOTAL       CURRENT    INTEREST   MATURITY
 BALANCE         DATE          DATE         ESCROW)      EXPOSURE    MONTHLY P&I    RATE       DATE
- ---------     ------------  ------------  -----------   -----------  ------------ ---------  ---------
<C>            <C>           <C>           <C>           <C>          <C>          <C>        <C>







<CAPTION>


                                   (d1)       (f)=(d)/(d1)
                               -----------  ---------------
                                              VALUE USING                APPRAISAL BPO
LTM NOI                        ***CAP RATE     NOI & CAP    VALUATION     OR INTERNAL
 DATE      LTM NOI   LTM DSCR    ASSIGNED        RATE          DATE         VALUE**
- -------  ----------  --------  -----------   -------------  ----------    ------------
<C>       <C>         <C>        <C>           <C>            <C>          <C>











<CAPTION>


 (g)=(.92*f)-e   (h)=(g/e)
- --------------  ---------
  LOSS USING                TOTAL APPRAISAL
  90% APPR.     ESTIMATED      REDUCTION      TRANSFER   RESOLUTION    FCL START
  OR BPO (f)   RECOVERY %      REALIZED         DATE        DATE          DATE
 -----------   -----------  ---------------   --------   ----------    ---------
<C>             <C>           <C>              <C>        <C>           <C>








<CAPTION>


 EXPECTED
 FCL SALE    WORKOUT
   DATE     STRATEGY                 COMMENTS
- ----------  --------        -----------------------------
<C>          <C>              <C>








- -----------
NOTES:
FCL - Foreclosure
LTM - Latest 12 months either Last Annual or Trailing 12 Months
*Workout Strategy should match the CSSA Loan file using abbreviated words in
 place of a code number such as (FCL-Foreclosure, MOD-Modification,
 DPO-Discounted Payoff, NS-Note Sale, BK-Bankruptcy, PP-Payment Plan,
 TBD-To Be Determined)
 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's Opinion, Int.-Internal Value
***How to determine the cap rate is agreed upon by Underwriter and servicers
 - to be provided by a third party.

</TABLE>

<PAGE>


EXHIBIT L

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, PSSFC 1999-C2
HISTORICAL LOAN MODIFICATION REPORT
AS OF ___________________

<TABLE>
<CAPTION>


                                        MOD/                  BALANCE WHEN      BALANCE AT THE
                                      EXTENSION    EFFECT    SENT TO SPECIAL   EFFECTIVE DATE OF
PROSPECTUS ID    CITY       STATE        FLAG       DATE         SERVICER        REHABILITATION
- -------------  ----------  ---------  ---------   --------   ---------------   -----------------
<S>             <C>         <C>        <C>         <C>        <C>                <C>
THIS REPORT IS HISTORICAL.
Information is as of modification. Each line 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 Extensions:
Total:





<CAPTION>


           # MONTHS FOR
OLD RATE   RATE CHANGE    NEW RATE   OLD P&I  NEW P&I
- --------   ------------   --------   -------  -------




<CAPTION>



                               (2) EST.
                                 FUTURE
                                INTEREST
   TOTAL                        LOSS TO
 MONTHS FOR  (1) REALIZED       TRUST $
 CHANGE OF      LOSS TO          (RATE
    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 modification.

</TABLE>

<PAGE>


EXHIBIT M

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, PSSFC 1999-C2
HISTORICAL LOSS ESTIMATE REPORT (REO-SOLD OR DISCOUNTED PAYOFF)
AS OF ________________


<TABLE>
<CAPTION>

                                                                             LATEST
                                                                          APPRAISAL OR
 PROSPECTUS                   PROPERTY                       % RECEIVED      BROKERS
     ID         SHORT NAME     TYPE       CITY      STATE     FROM SALE      OPINION
- -----------    ------------   ---------  -------  ---------  -----------  ------------
<S>            <C>            <C>        <C>       <C>        <C>           <C>

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







Total all Loans:

Current Month Only:





                              NET AMT                                       SERVICING
EFFECT DATE                   RECEIVED   SCHEDULED  TOTAL P&I    TOTAL         FEES
  OF SALE      SALES PRICE    FROM SALE   BALANCE    ADVANCED    EXPENSES     EXPENSE
- -----------    -----------    ---------  ---------  ---------    --------   ---------








             ACTUAL                                              TOTAL LOSS   LOSS % OF
   NET       LOSSES      DATE LOSS   MINOR ADJ TO   MINOR ADJ       WITH      SCHEDULED
 PROCEEDS  PASSED THRU  PASSED THRU     TRUST      PASSED THRU   ADJUSTMENT    BALANCE
- ---------  -----------  -----------  ------------  -----------   -----------  ---------














</TABLE>



<PAGE>

Exhibit N

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, PSSFC 1999-C2
REO STATUS REPORT
AS OF ______________


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                     (a)         (b)             (c)          (d)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                             Other
                                                                        Paid    Scheduled    Total P & I       Total       Advances
Prospectus                  Property                        Sq Ft or    Thru      Loan        Advances to   Expenses to     (Tax &
    ID        Short Name      Type        City    State       Unit      Date     Balance         Date           Date        Escrow)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>            <C>          <C>      <C>          <C>        <C>      <C>          <C>            <C>            <C>











- -----------------------------------------------------------------------------------------------------------------------------------
(e)=a+b+c+d                                         (k)         (J)                        (f)=(k)/(j)        (g)
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                                           Value using     Appraisal BPO
   Total        Current     Maturity    LTM NOI                ***Cap Rate   Valuation      NOI & Cap       or Internal
  Exposure    Monthly P&I     Date        Date   LTM NOI/DSC     Assigned      Value           Rate             Value**
- -----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>           <C>          <C>      <C>           <C>           <C>           <C>             <C>










- -----------------------------------------------------------------------------------------------------------------------------------
 (h)=(.92*g)      (j)=(g/e)
- -----------------------------------------------------------------------------------------------------------------------------------

 Loss using                      Total Appraisal                    REO           Pending
  92% Appr.        Estimated        Reduction        Transfer    Acquisition     Resolution
 Or BPO (f)        Recovery %        Realized          Date         Date            Date                  Comments
- -----------------------------------------------------------------------------------------------------------------------------------
<C>                <C>           <C>                 <C>         <C>             <C>             <C>










(1) Use the following codes: App.-Appraisal; BPO-Brokers Opinion;Int-Internal Value
***How to determine the cap rate is agreed upon by Underwriter and servicers - to be provided by a third party.
</TABLE>


<PAGE>

Exhibit O

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, PSSFC 1999-C2
SERVICER WATCH LIST
AS OF _____________


<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
Prospectus                                                   Scheduled  Paid Thru  Maturity
ID           Short Name   Property Type   City    State   Loan Balance       Date      Date  *LTM DSCR  Comment/Reason on Watch List
- -----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>          <C>            <C>      <C>     <C>          <C>         <C>        <C>       <C>









Total:                                                           $0.00

</TABLE>
*LTM - Last 12 months either trailing or last annual


<PAGE>
Exhibit P

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, PSSFC 1999-C2
FORM OF OPERATING STATEMENT ANALYSIS REPORT
AS OF _______________

<TABLE>
<CAPTION>

<S>                                   <C>            <C>          <C>            <C>         <C>
PROPERTY OVERVIEW:
     Prospectus ID
     Scheduled Balance/Paid to Date
     Property Name
     Property Type
     Property Address, City, State
     Net Rentable Square Feet
     Year Built/Year Renovated
     Year of Operations               Underwriting       1997         1998          1999        Trading
     Occupancy Rate*
     Average Rental Rate
</TABLE>

<TABLE>
                                         *Occupancy rates are year end or the ending date of the financial statement for the period.
<CAPTION>
INCOME:                                                                                        No. of Months
      Number of Months                                              Prior Year   Current Yr.
      Period Ended                     Underwriting       1997         1998          1999     2000 Trailing**  1999-Base  1999-1998
      Statement Classification          Base Line      Normalized   Normalized   Normalized   as of __/__/00    Variance   Variance
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>             <C>          <C>          <C>          <C>              <C>         <C>
      Rental Income (Category 1)
      Rental Income (Category 2)
      Rental Income (Category 3)
      Pass Through/Escalations
      Other Income
    GROSS INCOME                              $0.00          $0.00       $0.00        $0.00             $0.00       0.00%     0.00%
                                  ormalized - 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 & Administration
       Repairs & Maintenance
       Management Fees
       Payroll & Benefits Expense
       Advertising & Marketing
       Professional Fees
       Other Expenses
       Ground Rent
    TOTAL OPERATING EXPENSES                  $0.00           $0.00       $0.00        $0.00             $0.00      0.00%     0.00%

    OPERATING EXPENSE RATIO:

    NET OPERATING INCOME                      $0.00           $0.00       $0.00        $0.00             $0.00

       Leasing Commissions
       Tenant Improvements
       Replacement Reserve
    TOTAL CAPITAL ITEMS                       $0.00           $0.00       $0.00        $0.00             $0.00      0.00%     0.00%

    N.O.I. AFTER CAPITAL ITEMS                $0.00           $0.00       $0.00        $0.00             $0.00

DEBT SERVICE (PER SERVICER)                   $0.00           $0.00       $0.00        $0.00             $0.00
CASH FLOW AFTER DEBT SERVICE                  $0.00           $0.00       $0.00        $0.00             $0.00

(1) DSCR: (NOI/DEBT SERVICE)

DSCR: (AFTER RESERVES/CAP EXP.)

SOURCE OF FINANCIAL DATA:
                                              (i.e. operating statements, financial statements, tax return, other)
</TABLE>

NOTES AND ASSUMPTIONS:

The years shown above will roll always showing a three year history. 1999 is the
current year financials; 1998 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 statement.
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: COMMENT

EXPENSES: COMMENT

CAPITAL ITEMS: COMMENT

(1) Used in the Comparative Financial Status Report



<PAGE>

Exhibit Q

NATIONAL REALTY FUNDING L.C.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, PSSFC 1999-C2
FORM OF NOI ADJUSTMENT WORKSHEET FOR "19__"
as of _____________


<TABLE>
<S>                                        <C>            <C>             <C>             <C>            <C>
PROPERTY OVERVIEW:
        Prospectus ID
        Scheduled 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
        Occupancy Rate*
        Average Rental Rate
                                         *Occupancy rates are year end or the ending date of the financial statement for the period.
</TABLE>


<TABLE>
<CAPTION>
INCOME:
        Number of Months Annualized            "Year"
        Period Ended                          Borrower                        Adjustment                       Normalized
        Statement Classification               Actual
<S>                                        <C>            <C>             <C>              <C>            <C>
        Rental Income (Category 1)
        Rental Income (Category 2)
        Rental Income (Category 3)
        Pass Through/Escalations
        Other Income
   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 & 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

    NOI 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


(1) DSCR: (NOI/DEBT SERVICE)

DSCR: (AFTER RESERVES/CAP EXP.)

SOURCE OF FINANCIAL DATA:
                                            (i.e. operating statements, financial statements, tax return, other)

</TABLE>

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 of the property type and because of the way
information may vary in each borrower's statement.

INCOME: COMMENT

EXPENSES: COMMENT

CAPITAL ITEMS: COMMENT

(1) Used in the Comparative Financial Status Report


<PAGE>

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
                                                                                            INTEREST
       CONTROL                                                                               ACCRUAL
       NUMBER                                             PROPERTY NAME                      METHOD
- -------------------------------------------------------------------------------------------------------------
<S>                   <C>                                                                <C>
          1           CROWN HOTELS                                                       ACTUAL / 360
        1.10          Atlanta Holiday Inn- Downtown                                      Actual / 360
        1.20          Holiday Inn                                                        Actual / 360
        1.30          Holiday Inn Holidome                                               Actual / 360
        1.40          Asheville Comfort Suites                                           Actual / 360
        1.50          Holiday Inn Executive Park                                         Actual / 360
        1.60          Wyndham Garden                                                     Actual / 360
        1.70          Beaver Falls Holiday Inn                                           Actual / 360
        1.80          Courtyard by Marriott                                              Actual / 360
        1.90          East Comfort Inn                                                   Actual / 360
        1.91          Wyndham Garden                                                     Actual / 360
        1.92          Johnstown Holiday Inn                                              Actual / 360
        1.93          Holiday Inn Express                                                Actual / 360
        1.94          Pottstown Comfort Inn                                              Actual / 360
        1.95          Holiday Inn Holidome                                               Actual / 360
        1.96          Rock Hill Holiday Inn                                              Actual / 360
          2           Bridgepointe Shopping Center                                       Actual / 360
          3           122 Fifth Avenue                                                   Actual / 360
          4           Dudley Farms Plaza                                                 30 / 360
          5           Emery/Busch Industrial Building                                    Actual / 360
          6           VARIOUS                                                            ACTUAL / 360
        6.10          1376 Bordeaux                                                      Actual / 360
        6.20          1380 Bordeaux                                                      Actual / 360

          7           VARIOUS                                                            30 / 360
        7.10          Festival at Pasadena                                               30 / 360
        7.20          Festival at Pasadena Pad Building                                  30 / 360
          8           Palouse Empire Mall                                                Actual / 360
          9           Ventana Vista Apartments                                           Actual / 360
         10           Park Plaza Shopping Center                                         30 / 360
         11           Shadowridge Heights Apartments                                     30 / 360
         12           Bayside Office Center                                              Actual / 360
         13           Boulder Run Shopping Center                                        Actual / 360
         14           West 49th Street                                                   Actual / 360
         15           Brenden Theatres                                                   Actual / 360
         16           The Pavillions at Mesa                                             Actual / 360
         17           Desert Star Apartments                                             Actual / 360
         18           VARIOUS                                                            ACTUAL / 360
        18.10         Pine Lake Apartments                                               Actual / 360
        18.20         Terrace Trace Apartments                                           Actual / 360
        18.30         Jupiter Cove Apartments I                                          Actual / 360
        18.40         Rivers End I Apartments                                            Actual / 360
        18.50         Cypress Apartments                                                 Actual / 360
        18.60         Jupiter Cove III                                                   Actual / 360
         19           North Valley Medical Plaza                                         Actual / 360
         20           4250 Veterans Highway                                              30 / 360
         21           Boardwalk @ Anderson Springs                                       Actual / 360
         22           VARIOUS                                                            ACTUAL / 360
        22.10         Princeton Court Apartments                                         Actual / 360
        22.20         Elmtree Park Apartments                                            Actual / 360
        22.30         Meadowood Apartments                                               Actual / 360
        22.40         Rosewood Commons Apartments                                        Actual / 360
        22.50         Acadia Court Apartments                                            Actual / 360
         23           Pembrooke Square Medical Center                                    Actual / 360
         24           Laguna Properties Building                                         Actual / 360
         25           Southwind Mobile Home Estates                                      Actual / 360
         26           K-Mart Rogers                                                      Actual / 360



                                       1
<PAGE>
- -------------------------------------------------------------------------------------------------------------
                                                                                            INTEREST
       CONTROL                                                                               ACCRUAL
       NUMBER                                             PROPERTY NAME                      METHOD
- -------------------------------------------------------------------------------------------------------------

         27           Park Fair Mall                                                     30 / 360
         28           VARIOUS                                                            ACTUAL / 360
        28.10         Pine Terrace I & II Apartments                                     Actual / 360
        28.20         Sanford Court Apartments                                           Actual / 360
        28.30         Applewood I & II Apartments                                        Actual / 360
         29           Buckhead Exchange                                                  Actual / 360
         30           Pascack Plaza                                                      Actual / 360
         31           Days Inn Hotel                                                     30 / 360
         32           BeautiControl Office                                               30 / 360
         33           REXBURG STUDENT HOUSING                                            30 / 360
        33.10         Autumn Winds Apartments                                            30 / 360
        33.20         Somerset Apartments                                                30 / 360
        33.30         Brookside Village Apartments                                       30 / 360
         34           Hampton Inn - Sea Tac                                              Actual / 360
         35           Devir Street Apartments                                            Actual / 360
         36           Alameda Technology Center                                          Actual / 360
         37           Clocktower Apartments Phase I                                      Actual / 360
         38           Best Western Cascadia Inn                                          Actual / 360
         39           Global Plaza West                                                  Actual / 360
         40           Ponce de Leon Care Center                                          Actual / 360
         41           1000 Henry Street                                                  Actual / 360
         42           55 Post Road West                                                  Actual / 360
         43           Greenway Terrace                                                   Actual / 360
         44           Rolla Center                                                       Actual / 360
         45           Bayside Willows Apartments                                         Actual / 360
         46           Westgate Plaza                                                     Actual / 360
         47           Riverfront Apartments                                              30 / 360
         48           Cheyenne Mountain Shopping Center                                  Actual / 360
         49           APPLE CREEK MHP / SELF STORAGE AND ORCHARD LAKE MHP (ROLL-UP       ACTUAL / 360
        49.10         Apple Creek Mobile Home Park / Self Storage                        Actual / 360
        49.20         First Security Self Storage                                        Actual / 360
        49.30         Orchard Lake Mobile Home Park                                      Actual / 360
         50           Kennedy Square                                                     30 / 360
         51           Westpointe II Apartments                                           Actual / 360
         52           CB/Buckhead - Roswell                                              Actual / 360
         53           Park Green Apartments                                              Actual / 360
         54           Bridle Path Apartments                                             Actual / 360
         55           Heritage Court Apartments                                          30 / 360
         56           Hawaii Market Shopping Center                                      Actual / 360
         57           Santa Fe Place Apartments                                          30 / 360
         58           Iron Mountain Building                                             30 / 360
         59           Shore Center Shopping Center                                       30 / 360
         60           La Fuente Inn                                                      Actual / 360
         61           Pueblo Hills Shopping Center                                       Actual / 360
         62           The Park Belvedere                                                 Actual / 360
         63           The Hesser Center                                                  30 / 360
         64           Lee Park Plaza                                                     Actual / 360
         65           Hood River Care Center                                             Actual / 360
         66           221 Route 4 East                                                   Actual / 360
         67           Lochwood III Apartments                                            30 / 360
         68           Essex Warehouse                                                    Actual / 360
         69           Freeman Decorating Company                                         Actual / 360
         70           Doctors Hospital of West Covina                                    Actual / 360
         71           Beven Street Warehouse                                             Actual / 360
         72           Crescenta Valley Mini Storage                                      Actual / 360
         73           Stonebridge Health Center                                          Actual / 360
         74           Wagner Heights Nursing and Rehabilitation Center                   Actual / 360
         75           22 East 67th Street                                                Actual / 360
         76           Flemington Arms Apartments                                         Actual / 360
         77           VARIOUS                                                            30 / 360
        77.10         Colonial Park Apartments                                           30 / 360
        77.20         Jackson Trace Apartments                                           30 / 360
        77.30         Fox Valley Apartments                                              30 / 360
         78           Shrewsbury Crossing Assisted Living Facility                       Actual / 360
         79           Clearwater Commons                                                 Actual / 360
         80           Gillette Nursing Home                                              Actual / 360
         81           Sierra Apartments                                                  Actual / 360
         82           6845 Deerpath Building                                             Actual / 360


                                       2
<PAGE>
- -------------------------------------------------------------------------------------------------------------
                                                                                            INTEREST
       CONTROL                                                                               ACCRUAL
       NUMBER                                             PROPERTY NAME                      METHOD
- -------------------------------------------------------------------------------------------------------------

         83           Palace Plaza Shopping Center                                       Actual / 360
         84           Sunplace Apartments                                                Actual / 360
         85           Meadow Wood Crown Plaza                                            Actual / 360
         86           Oakbridge Retail Center                                            Actual / 360
         87           Gateway Plaza Shopping Center                                      Actual / 360
         88           VARIOUS                                                            30 / 360
        88.10         Eagle Trace Apartments                                             30 / 360
        88.20         Ashbury Court Apartments                                           30 / 360
         89           Office Depot Tallahassee                                           30 / 360
         90           Westbay Assisted Living Residence                                  Actual / 360
         100          Yerington Plaza                                                    30 / 360
         101          CAPTEC FRANCHISE CAPITAL PARTNERS, L.P. IV                         30 / 360
       101.10         Arby's Restaurant                                                  30 / 360
       101.20         Taco Bell Restaurant                                               30 / 360
       101.30         Taco Bell Restaurant                                               30 / 360
       101.40         Tony Roma's Restaurant                                             30 / 360
       101.50         Del Taco Restaurant                                                30 / 360
       101.60         Winger's Restaurant                                                30 / 360
         102          English Gardens Apartments                                         30 / 360
         103          Pembroke Place North Shopping Center                               30 / 360
         104          The Northgate Office Building                                      Actual / 360
         105          Heritage Estates / Flamingo Shores                                 Actual / 360
         106          HIGHLAND HALL/GOLFVIEW MANOR                                       30 / 360
       106.10         Highland Hall                                                      30 / 360
       106.20         Golfview Manor                                                     30 / 360
         107          Walgreens Drug Store                                               30 / 360
         108          Napoleon Medical Office Building                                   Actual / 360
         109          Teakwood Village Apartments                                        30 / 360
         110          Rancho San Diego Self Storage                                      Actual / 360
         111          Eden Roc Apartments & Americana Apartments A & B                   Actual / 360
         112          Olathe Duplexes                                                    30 / 360
         113          Jamaica Avenue Building                                            Actual / 360
         114          Queen Anne's Gate V Apartments                                     Actual / 360
         115          Office Depot Ormond Beach                                          30 / 360
         116          Westwinds Mobile Home Park                                         Actual / 360
         117          South Arcade Retail Building                                       30 / 360
         118          2801 Red Dog Drive                                                 Actual / 360
         119          Forest Brooke Apartments                                           Actual / 360
         120          Pleasant Village Shopping Center                                   Actual / 360
         121          Royal View Gardens                                                 Actual / 360
         122          Raymour & Flanigan Center                                          Actual / 360
         123          Capital City Plaza                                                 Actual / 360
         124          Quality Inn and Suites - Aberdeen                                  Actual / 360
         125          Hen-Ridge Apartments                                               Actual / 360
         126          Graham Center                                                      Actual / 360
         127          Branford Industrial Complex                                        30 / 360
         128          COMFORT INN/KNIGHTS INN ROLL-UP                                    ACTUAL / 360
       128.10         Comfort Inn                                                        Actual / 360
       128.20         Knights Inn                                                        Actual / 360

         129          KEYSTONE WAY SHOPPES / CVS PHARMACY / TACO BELL                    ACTUAL / 360
       129.10         Sears Hardware / Keystone Way Shoppes                              Actual / 360
       129.20         CVS Pharmacy / Taco Bell                                           Actual / 360
         130          Village Shops at Chandler                                          Actual / 360
         131          Meldon Place Apartments                                            Actual / 360
         132          Monticello Village Apartments                                      30 / 360
         133          12th and Monroe Shops and 1204 Newton St. NE                       Actual / 360
         134          Sierra Apartments                                                  Actual / 360
         135          Stassney Square Shopping Center                                    30 / 360
         136          Cambridge Plaza                                                    Actual / 360
         137          Colonial Square Apartments                                         Actual / 360
         138          Elks Plaza Shopping Center                                         30 / 360
         139          Days Inn - Arlington                                               Actual / 360
         140          Seth I Apartments                                                  Actual / 360
         141          Post Polaris Business Center                                       30 / 360
         142          1682 Novato Blvd.                                                  Actual / 360
         143          Lindenwald Plaza Shopping Center                                   Actual / 360
         144          T.I.G. Industrial Building                                         Actual / 360
         145          Holly Shopping Center                                              30 / 360
         146          Bonneville Gardens                                                 Actual / 360
         147          CAPTEC FRANCHISE CAPITAL PARTNERS L.P. III                         30 / 360
       147.10         Jack-in-the-Box                                                    30 / 360
       147.20         Taco Bell Restaurant                                               30 / 360
       147.30         Tony Roma's Restaurant                                             30 / 360
         148          Cypress Gardens Mobile Home Park                                   Actual / 360
         149          Jamestown Apartments                                               Actual / 360
         150          Sorrento Mesa Office Plaza                                         30 / 360
         151          Park Meadows Apartments                                            Actual / 360
         152          Carmel Self Storage                                                Actual / 360
         153          901 E Street                                                       Actual / 360
         154          Princeton Woods Shopping Center                                    Actual / 360
         155          1212 Hancock Street                                                Actual / 360
         156          Winans Home Center                                                 30 / 360
         157          Pacific Breeze Apartments                                          30 / 360
         158          Hilltop Willow Branch Apartments                                   Actual / 360


                                       3
<PAGE>
- -------------------------------------------------------------------------------------------------------------
                                                                                            INTEREST
       CONTROL                                                                               ACCRUAL
       NUMBER                                             PROPERTY NAME                      METHOD
- -------------------------------------------------------------------------------------------------------------

         159          D'Agostino Supermarket                                             Actual / 360
         160          Southbridge Crossing                                               30 / 360
         161          Heathmore II Apartments                                            Actual / 360
         162          Tooele Main Street Shops                                           Actual / 360
         163          CB/Buckhead - Alpharetta                                           Actual / 360
         164          Sandra Court Apartments                                            Actual / 360
         165          450 & 440 Waverly Avenue                                           30 / 360
         166          Westheimer Center                                                  Actual / 360
         167          Winthrop Court Apartments                                          Actual / 360
         168          3900 Richmond Avenue                                               Actual / 360
         169          Middlefield Mobile Home Park                                       Actual / 360
         170          Raintree Office Building                                           Actual / 360
         171          1770 Post Road Associates                                          Actual / 360
         172          CVS Store                                                          Actual / 360
         173          Allentown Self Storage                                             Actual / 360
         174          Twin Valley Estates                                                Actual / 360
         175          636 Eighth Avenue                                                  Actual / 360
         176          Land O' Lakes Village Apartments                                   30 / 360
         177          131 So. Maple Ave.                                                 Actual / 360
         178          4140 Lockbourne                                                    Actual / 360
         179          The Colton Block                                                   30 / 360
         180          Magnolia Center Office Building                                    30 / 360
         181          CB/Buckhead - Duluth                                               Actual / 360
         182          Willows Apartments                                                 Actual / 360
         183          Southern Station                                                   Actual / 360
         184          3951 Vestal Parkway East                                           Actual / 360
         185          West Haven                                                         Actual / 360
         186          Milton Square Shopping Center                                      Actual / 360
         187          Kristie Manor Apartments                                           30 / 360
         188          Valley View                                                        Actual / 360
         189          282-299 Grand Street                                               Actual / 360
         190          Issaquah Building                                                  Actual / 360
         191          Quail Street Commons                                               Actual / 360
         192          CB/Buckhead - Fulton                                               Actual / 360
         193          Paradise Pointe                                                    30 / 360
         194          Boardwalk Boutiques                                                30 / 360
         195          Palm Side Apartments                                               Actual / 360
         196          2600-2602 Jefferson Street                                         Actual / 360
         197          CE-FAIR Apartments                                                 Actual / 360
         198          Alamo Self Storage                                                 Actual / 360
         199          39 Forest Avenue                                                   30 / 360
         200          CB/Buckhead - Marietta                                             Actual / 360
         201          Diamond Plaza                                                      Actual / 360
         203          Leverington Court Apartments                                       Actual / 360
         204          Oak Bend MHP                                                       Actual / 360
         205          L'Abri Apartments                                                  Actual / 360
         206          Willowood East Apartments                                          Actual / 360
         207          200-231 Harrison Avenue                                            Actual / 360
         209          Rambler Mobile Home Park                                           Actual / 360
         210          Howard Johnson                                                     Actual / 360
         211          Big 5 Sporting Goods - KlamathFalls                                Actual / 360
         212          Big 5 Sporting Goods - Bullhead City                               Actual / 360
         213          Best Western Jed Prouty Motor Inn                                  Actual / 360
         214          Winter Woods II Apartments                                         Actual / 360
         215          Trade Fair Supermarket                                             Actual / 360
         216          Fulton East Shopping Center                                        Actual / 360
         218          Park Plaza Shopping Center                                         Actual / 360
         221          Jason Commercial Building                                          Actual / 360


                                       4
<PAGE>
- -------------------------------------------------------------------------------------------------------------
                                                                                            INTEREST
       CONTROL                                                                               ACCRUAL
       NUMBER                                             PROPERTY NAME                      METHOD
- -------------------------------------------------------------------------------------------------------------

         222          Sternberg Apartments                                               Actual / 360
         223          Hillcrest Apartments                                               Actual / 360
         224          235 Glenville Road                                                 Actual / 360
         226          Commerce Park Office / Warehouse                                   Actual / 360
         227          Bel-Air Mobile Home Park                                           Actual / 360
         228          Parkchester Apartments                                             Actual / 360
         229          Bandera Landing                                                    30 / 360
         231          Mt. Orange Mobile Home Park                                        Actual / 360
         232          1215 NE 23rd Street                                                Actual / 360
         233          Cypress Villas Apartments                                          Actual / 360
         234          Neico Investments, LLC                                             Actual / 360
</TABLE>


                                       5




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