ASSET SECURITIZATION CORP COM MOR PS THR CERT SER 1999-C2
8-K, 1999-11-03
ASSET-BACKED SECURITIES
Previous: MELLON RESIDENTIAL FUNDING COR MOR PAS THR TR SER 1999-TBC3, 8-K, 1999-11-03
Next: INTERNET CULINARY CORP, 10-12G/A, 1999-11-03





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

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


DATE OF REPORT:  NOVEMBER 3, 1999
- ---------------------------------
(Date of earliest event reported)


                       ASSET SECURITIZATION CORPORATION,
                         COMMERCIAL MORTGAGE ASSET TRUST
          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1999-C2
          -------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         Delaware                   333-53859                 13-3672337
- --------------------------------------------------------------------------------
      (State or Other              (Commission             (I.R.S. Employer
       Jurisdiction                File Number)           Identification No.)
     of Incorporation)



        Two World Financial Center, Building B, New York, New York 10281
- --------------------------------------------------------------------------------
                      Address of Principal Executive Office



       Registrant's telephone number, including area code: (212) 667-9300


<PAGE>




ITEM 5.  OTHER EVENTS.

            Attached as Exhibit 99.1 to this Current Report is the  Underwriting
Agreement (as defined below) for the Commercial Mortgage Asset Trust, Commercial
Mortgage  Pass-Through  Certificates,  Series 1999-C2 (the  "Certificates").  On
October  15,  1999,  Goldman,  Sachs & Co.  ("Goldman")  and  Nomura  Securities
International,  Inc. ("NSI"),  as representatives of the Underwriters  (Goldman,
NSI   and   Donaldson,   Lufkin   &   Jenrette   Securities   Corporation,   the
"UNDERWRITERS"),  entered into an Underwriting  Agreement and an Amendment No. 1
to  the  Underwriting  Agreement,  both  dated  October  15,  1999,  with  Asset
Securitization  Corporation,  The  Capital  Company  of  America  LLC and Nomura
Holding  America Inc. in connection  with the sale of the Class A-1,  Class A-2,
Class A-3, Class CS-1, Class X and Class F Certificates, along with a portion of
the  Class  B,  Class  C,  Class  D  and  Class  E  Certificates   (the  "Public
Certificates").  The Public  Certificates  were offered pursuant to a prospectus
and a prospectus supplement, each dated October 15, 1999.

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

         (c)  Exhibits

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

99.1                      1                        Underwriting Agreement, dated
                                                   October 15, 1999
- ------------------------- ------------------------ -----------------------------


<PAGE>




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

                                   ASSET SECURITIZATION CORPORATION


                                   By:    /S/ BRAD ALTBERGER
                                       ---------------------------------
                                       Name:  Brad Altberger
                                       Title: Vice President

Date:  November 3, 1999



<PAGE>




                                  EXHIBIT INDEX



  Exhibit No.               Description             Paper (P) or Electronic (E)
  -----------               -----------             ---------------------------

      99.1            Underwriting Agreement                   E




                         COMMERCIAL MORTGAGE ASSET TRUST
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C2

                             UNDERWRITING AGREEMENT

                                                   October 15, 1999



Goldman, Sachs & Co.
85 Broad Street
New York, New York 10004

Nomura Securities International
Two World Financial Center
17th Floor
New York, New York 10281-1198

Ladies and Gentlemen:

               Asset  Securitization  Corporation,  a Delaware  corporation (the
"Company"), proposes, subject to the terms and conditions stated herein, to sell
to the underwriters  named in Schedule I hereto (the  "Underwriters"),  for whom
Goldman, Sachs & Co. ("Goldman Sachs") and Nomura Securities International, Inc.
("NSI")   are   acting   as   co-representatives    (in   such   capacity,   the
"Representatives"),  those classes (each, a "Class") of the Commercial  Mortgage
Asset Trust ("CMAT"),  Commercial  Mortgage  Pass-Through  Certificates,  Series
1999-C2, that are specified in Schedule II hereto (the classes so specified, the
"Offered  Certificates").  The Offered Certificates will be issued pursuant to a
Pooling and Servicing  Agreement  (the "Pooling and Servicing  Agreement") to be
dated as of  October  11,  1999  (the  "Cut-off  Date"),  among the  Company  as
depositor,  "), BNY Asset  Solutions  LLC as servicer (the  "Servicer"),  Lennar
Partners,  Inc.,  as special  servicer (the  "Special  Servicer"),  LaSalle Bank
National Association as trustee (the "Trustee") and ABN AMRO Bank N.V. as fiscal
agent (the "Fiscal Agent").  The Offered  Certificates  will evidence  undivided
interests in a trust fund (the "Trust  Fund") to be  established  by the Company
pursuant to the Pooling and  Servicing  Agreement.  The Trust Fund will  consist
primarily  of a  pool  (the  "Mortgage  Pool")  of  conventional,  monthly  pay,
commercial and multifamily  mortgage loans (the "Mortgage Loans") transferred by
the  Company to the Trust Fund and listed in an  attachment  to the  Pooling and
Servicing  Agreement.  Two real estate  mortgage  investment  conduit  ("REMIC")
elections  are to be made with  respect to the Trust  Fund,  with the  resulting
REMICs being referred to as the "Upper-Tier  REMIC" and the "Lower-Tier  REMIC".
One or more  portions of the Trust Fund are each also  intended to  constitute a
grantor trust under the Internal Revenue Code of 1986 (the "Code"). Eleven other
classes  of the  CMAT  Commercial  Mortgage  Pass-Through  Certificates,  Series
1999-C2 (such other classes, the "Private Certificates",  and, collectively with
the Offered Certificates, the "Certificates"), are also to be issued pursuant to
the Pooling and Servicing Agreement but do not form a part of this offering. The
Offered  Certificates  are described  more fully in the Base  Prospectus and the
Prospectus  Supplement (each of which terms is defined below), which the Company
has  furnished to each  Representative.  Capitalized  terms used but not defined
herein  have  the  respective   meanings  assigned  thereto  in  the  Prospectus
Supplement.

               The  Company  has  acquired,  or will  acquire  on or before  the
Closing Date (as defined in Section 3),  certain of the Mortgage Loans (the "NHA
Mortgage Loans") from Nomura Holding America Inc. ("NHA") pursuant to a Mortgage
Loan Purchase and Sale Agreement dated as of October 11, 1999 (the  "NHA/Company
Mortgage  Loan  Purchase  and Sale  Agreement"),  between  NHA as seller and the
Company as purchaser. The Company has acquired, or will acquire on or before the
Closing Date, the remaining  Mortgage Loans (the "CCA Mortgage  Loans") from The
Capital Company of America LLC ("CCA")  pursuant to a Mortgage Loan Purchase and
Sale  Agreement  dated as of October 11, 1999 (the  "CCA/Company  Mortgage  Loan
Purchase and Sale Agreement",  and, together with the NHA/Company  Mortgage Loan
Purchase and Sale Agreement, the "Mortgage Loan Purchase and Sale Agreements").

               1.  Representations  and Warranties of the Company,  NHA and CCA.
(a) The Company  represents and warrants to, and agrees with,  each  Underwriter
that:

                    (i) The Company has filed with the  Securities  and Exchange
          Commission   (the   "Commission")   a   registration   statement  (No.
          333-53859)on Form S-3 for the registration under the Securities Act of
          1933,  as amended  (the  "Act"),  of the Offered  Certificates,  which
          registration  statement  has  become  effective  and  copies  of which
          (together with all exhibits thereto and all documents  incorporated by
          reference   therein)   have   heretofore   been   delivered   to   the
          Representatives for each of the other Underwriters. The Company meets,
          and upon initial issuance of the Offered  Certificates  will meet, the
          requirements  for use of Form S-3  under  the Act.  Such  registration
          statement meets the requirements set forth in Rule 415(a)(1) under the
          Act and complies in all other  material  respects with such Rule.  The
          Company  proposes  to file with the  Commission  pursuant  to Rule 424
          under the Act a  supplement,  dated the date  specified in Schedule II
          hereto,  to the  prospectus,  dated the date  specified in Schedule II
          hereto,  relating  to the  Offered  Certificates  and  the  method  of
          distribution  thereof and has previously  advised the  Underwriters of
          all further  information  (financial  and other)  with  respect to the
          Offered Certificates set forth therein.  Such registration  statement,
          including  the  exhibits  thereto,  as amended  at the date  hereof is
          hereinafter called the "Registration  Statement";  such prospectus, in
          the form in which it will be filed  with the  Commission  pursuant  to
          Rule 424 under the Act, is hereinafter  called the "Base  Prospectus";
          such supplement to the Base  Prospectus,  in the form in which it will
          be  filed  with the  Commission  pursuant  to Rule 424 of the Act,  is
          hereinafter   called  the  "Prospectus   Supplement";   and  the  Base
          Prospectus  and the  Prospectus  Supplement  together are  hereinafter
          called  the  "Prospectus".  Any  preliminary  form  of the  Prospectus
          Supplement  which  has  heretofore  been  filed  with  the  Commission
          pursuant to Rule 424 is hereinafter  called a "Preliminary  Prospectus
          Supplement",  and any Preliminary  Prospectus Supplement together with
          the prospectus it  supplements  is  hereinafter  called a "Preliminary
          Prospectus". Any reference herein to any Preliminary Prospectus or the
          Prospectus  shall be  deemed  to refer to and  include  the  documents
          incorporated  by reference  therein  pursuant to the  applicable  form
          under  the  Act,  as of  the  date  of the  corresponding  Preliminary
          Prospectus  Supplement or the Prospectus  Supplement,  as the case may
          be; any reference to any  amendment or  supplement to any  Preliminary
          Prospectus or the  Prospectus  shall be deemed to refer to and include
          any documents  filed after the date of the  corresponding  Preliminary
          Prospectus  Supplement or the Prospectus  Supplement,  as the case may
          be,  under  the  Securities  Exchange  Act of 1934,  as  amended  (the
          "Exchange  Act"),  and  incorporated by reference in such  Preliminary
          Prospectus  or  Prospectus,  as the case may be; any  reference to any
          amendment to the  Registration  Statement  shall be deemed to refer to
          and include any annual report or other  information  or  documentation
          that is  incorporated by reference in the  Registration  Statement and
          that is filed on behalf of the Trust Fund  pursuant to Sections  13(a)
          or  15(d)  of  the  Exchange  Act  after  the  effective  date  of the
          Registration Statement; and any reference to the Prospectus as amended
          or supplemented  shall be deemed to refer to the Prospectus as amended
          or supplemented in relation to the Offered Certificates in the form in
          which it is filed with the  Commission  pursuant to Rule 424 under the
          Act in  accordance  with Section 5(a) hereof,  including any documents
          incorporated by reference therein as of the date of such filing).  The
          Company has not filed any post-effective amendment to the Registration
          Statement  and will not,  without your prior  consent  (which  consent
          shall not be unreasonably  withheld),  file any other amendment to the
          Registration  Statement  (unless such  amendment does not relate to or
          affect  the  Offered  Certificates)  or make  any  change  in the Base
          Prospectus  or the  Prospectus  Supplement  until after the end of the
          period  during which a  prospectus  is required to be delivered by the
          Underwriters  (or by any dealer that is part of the selling  group) to
          purchasers of the Offered  Certificates under the Act. The Company, as
          depositor  with  respect  to  the  Trust  Fund,  will  file  with  the
          Commission  within  fifteen  days  of  the  issuance  of  the  Offered
          Certificates a report on Form 8-K setting forth  specific  information
          concerning the Offered Certificates (the "Form 8-K").

                    (ii) As of the date hereof, when the Registration  Statement
          became  effective,  when the  Prospectus  Supplement  is  first  filed
          pursuant to Rule 424 under the Act,  when,  prior to the Closing Date,
          any other amendment to the Registration  Statement becomes  effective,
          when any  supplement  to the  Prospectus  Supplement is filed with the
          Commission,  and at the Closing Date, (A) the Registration  Statement,
          as  amended  as of any such time,  and the  Prospectus,  as amended or
          supplemented  as of any such  time,  complied  or will  comply  in all
          material respects with the applicable  requirements of the Act and the
          rules  and   regulations  of  the  Commission   thereunder,   (B)  the
          Registration  Statement,  as amended as of any such time,  did not and
          will not contain any untrue  statement of a material  fact and did not
          and will not omit to state any  material  fact  required  to be stated
          therein or necessary to make the statements therein not misleading and
          (C) the  Prospectus,  as amended or  supplemented as of any such time,
          did not and will not contain an untrue  statement  of a material  fact
          and did not and will not omit to state a material  fact  necessary  in
          order  to  make  the   statements   therein,   in  the  light  of  the
          circumstances  under which they were made, not  misleading;  provided,
          however, that the Company makes no representations or warranties as to
          (X) the  information  contained  in or omitted  from the  Registration
          Statement or the  Prospectus  or any  amendment  thereof or supplement
          thereto in reliance  upon and in conformity  with written  information
          furnished  to  the  Company  by  either  Representative,   or  by  any
          Underwriter through either Representative, specifically for use in the
          preparation  thereof,  or (Y) the information  contained in or omitted
          from any Current  Report (as defined in Section 5(e)  hereof),  or any
          amendment thereof or supplement thereto,  incorporated by reference in
          the Registration Statement or the Prospectus (or any amendment thereof
          or supplement  thereto),  except to the extent that any such statement
          or  omission  is based on  statements  or  information  (or  omissions
          therefrom) provided by the Company to any Underwriter.

                    (iii) As of the date hereof, when the Prospectus  Supplement
          is first filed pursuant to Rule 424 under the Act, when,  prior to the
          Closing  Date,  any  other  amendment  to the  Registration  Statement
          becomes effective, when any supplement to the Prospectus is filed with
          the  Commission,  and at the Closing Date,  there has not and will not
          have been (A) any request by the Commission for any further  amendment
          of the Registration  Statement or the Prospectus or for any additional
          information,  (B) the  issuance  by the  Commission  of any stop order
          suspending  the  effectiveness  of the  Registration  Statement or the
          institution  or  threatening of any proceeding for that purpose or (C)
          any notification  with respect to the suspension of the  qualification
          of the  Offered  Certificates  for  sale  in any  jurisdiction  or the
          initiation or threatening of any proceeding for such purpose.

                    (iv) The Company has been duly  incorporated  and is validly
          existing as a corporation in good standing under the laws of the State
          of Delaware  and has been duly  qualified or  registered  as a foreign
          corporation  for the  transaction  of business and is in good standing
          under  the  laws of all  jurisdictions  in  which  it  owns or  leases
          property  of a nature  or  transacts  business  of a type  that  would
          require such  qualifications  or in which the failure to so qualify or
          be in good standing could,  individually  or in the aggregate,  have a
          material  adverse  effect on the business,  condition or properties of
          the Company.

                    (v)  The  Company  has all  requisite  power  and  authority
          (corporate  and other) and all  requisite  authorizations,  approvals,
          orders,   licenses,   certificates   and   permits  of  and  from  all
          governmental or regulatory officials and bodies to own its properties,
          to conduct its business as described in the Registration Statement and
          the Prospectus and to execute,  deliver and perform this Agreement and
          the Pooling and  Servicing  Agreement,  except such as may be required
          under  state  securities  or Blue  Sky  laws in  connection  with  the
          purchase  and   distribution  by  the   Underwriters  of  the  Offered
          Certificates.  All such authorizations,  approvals,  orders, licenses,
          certificates  and permits are in full force and effect and,  except as
          otherwise set forth or contemplated in the  Registration  Statement or
          the Prospectus, there are no legal or governmental proceedings pending
          or, to the best of the  Company's  knowledge,  threatened,  that would
          result in a material modification, suspension or revocation thereof.

                    (vi) This  Agreement  has been and, as of the Closing  Date,
          the Pooling and Servicing Agreement and the Mortgage Loan Purchase and
          Sale  Agreements  will  have  been,  duly  authorized,   executed  and
          delivered by the Company.

                    (vii) Assuming due authorization,  execution and delivery by
          the other parties  thereto,  as of the Closing  Date,  the Pooling and
          Servicing Agreement and the Mortgage Loan Purchase and Sale Agreements
          will each  constitute a valid and legally  binding  obligation  of the
          Company,  enforceable  in accordance  with its terms,  subject,  as to
          enforcement, to bankruptcy, insolvency,  reorganization and other laws
          of general  applicability  relating to or affecting  creditors' rights
          and to general principles of equity.

                    (viii)  The  Offered   Certificates   and  the  Pooling  and
          Servicing  Agreement  will  conform in all  material  respects  to the
          descriptions   thereof  contained  in  the  Prospectus;   the  Offered
          Certificates have been duly and validly authorized by the Company, and
          will, when duly and validly executed and  authenticated by the Trustee
          and delivered to and paid for by the  Underwriters  in accordance with
          this Agreement and the Pooling and Servicing Agreement, be entitled to
          the benefits of the Pooling and Servicing Agreement.

                    (ix) The issue and sale of the Offered  Certificates and the
          compliance by the Company with all of the provisions of this Agreement
          and the Pooling and Servicing  Agreement,  and the consummation of the
          transactions herein and therein contemplated will not conflict with or
          result in a breach or violation of any of the terms or provisions  of,
          or constitute a default under, any indenture, mortgage, deed of trust,
          loan  agreement or other  agreement or instrument to which the Company
          is a party or by which  the  Company  is bound or to which  any of the
          property  or assets of the  Company is  subject,  nor will such action
          result  in any  violation  of the  provisions  of the  certificate  of
          incorporation  or by-laws of the  Company or any statute or any order,
          rule or regulation of any court or governmental  agency or body having
          jurisdiction  over  the  Company  or  any of  its  properties;  and no
          consent, approval, authorization, order, registration or qualification
          of or with any such court or  governmental  agency or body is required
          for the issue and sale of the Offered Certificates or the consummation
          by the Company of the  transactions  contemplated by this Agreement or
          the Pooling and Servicing Agreement, except such as have been, or will
          have been prior to the Closing Date,  obtained  under the Act and such
          consents, approvals,  authorizations,  registrations or qualifications
          as may be  required  under  state  securities  or  Blue  Sky  laws  in
          connection   with  the  purchase  and   distribution  of  the  Offered
          Certificates by the Underwriters;

                    (x)  Other  than  as  set  forth  or   contemplated  in  the
          Prospectus Supplement,  there are no legal or governmental proceedings
          pending,   and  at  the  Closing  Date  there  will  be  no  legal  or
          governmental  proceedings  pending, to which the Company is a party or
          of  which  any  property  of the  Company  is the  subject  which,  if
          determined  adversely to the  Company,  would  individually  or in the
          aggregate have a material  adverse effect on the condition  (financial
          or otherwise), earnings, affairs, business, properties or prospects of
          the  Company,  and to the  best of the  Company's  knowledge,  no such
          proceedings are threatened or contemplated by governmental authorities
          or threatened by others.

                    (xi) As of the date hereof and as of the Closing Date, there
          are and will be no actions or proceedings  against,  or investigations
          of,  the  Company  pending,  or,  to the  knowledge  of  the  Company,
          threatened,  before any court, administrative agency or other tribunal
          (A)  asserting  the  invalidity  of this  Agreement,  the  Pooling and
          Servicing  Agreement  or the  Offered  Certificates,  (B)  seeking  to
          prevent the issuance of the Offered  Certificates or the  consummation
          of any of the  transactions  contemplated  by  this  Agreement  or the
          Pooling  and  Servicing  Agreement,  (C) which  might  materially  and
          adversely affect the validity or enforceability of this Agreement, the
          Pooling and  Servicing  Agreement,  either  Mortgage Loan Purchase and
          Sale  Agreement or the Offered  Certificates  or (D) seeking to affect
          adversely the federal income tax attributes,  or attributes  under the
          Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
          of the Offered Certificates described in the Prospectus.

                    (xii)  Since  December  31,  1998,  there  has not  been any
          material  adverse change,  or any development  involving a prospective
          material  adverse  change,  in or affecting the business,  operations,
          financial  condition,  properties or assets of the Company,  otherwise
          than as set forth or  contemplated  in the  Prospectus  as  amended or
          supplemented or as disclosed to the Representatives during the meeting
          that occurred on September 2, 1999 between  representatives of Goldman
          Sachs  and the  Chief  Financial  Officer  of NHA  (the  "September  2
          Meeting").

                    (xiii) There are no contracts, indentures or other documents
          of a  character  required  by the Act or by the rules and  regulations
          thereunder  to  be  described  or  referred  to  in  the  Registration
          Statement  or  the  Prospectus  or to be  filed  as  exhibits  to  the
          Registration Statement which have not been so described or referred to
          therein or so filed or incorporated by reference as exhibits thereto.

                    (xiv) Any taxes, fees and other governmental charges payable
          by the Company in  connection  with the execution and delivery of this
          Agreement and the Pooling and Servicing  Agreement or the issuance and
          sale of the  Certificates  (other than such  federal,  state and local
          taxes as may be payable on the  income or gain  recognized  therefrom)
          have been or will be paid at or prior to the Closing Date.

                    (xv)  Immediately  prior to the  assignment  of the Mortgage
          Loans to the Trustee, the Company will have good title to, and will be
          the sole owner of, each Mortgage  Loan,  free and clear of any pledge,
          mortgage, lien, security interest or other encumbrance. At the Closing
          Date,  the  Company  will have full  power and  authority  to sell and
          deliver  the  Mortgage  Loans to the  Trustee  under the  Pooling  and
          Servicing  Agreement and will have duly authorized such assignment and
          delivery to the Trustee by all necessary actions.

                    (xvi) At the Closing Date, the Mortgage Loans will have been
          duly and validly  assigned and delivered by the Company to the Trustee
          under the Pooling and Servicing Agreement.

                    (xvii) As of the Closing  Date,  each of the Mortgage  Loans
          will conform, in all material respects, to the descriptions thereof in
          the Prospectus,  and on the Closing Date, the Company (pursuant to the
          Pooling and  Servicing  Agreement)  will assign to the Trustee for the
          benefit of the  Certificateholders  the representations and warranties
          with  respect  to the  Mortgage  Loans  made by NHA  and CCA in  their
          respective  Mortgage  Loan  Purchase  and  Sale  Agreements,  and such
          representations  and  warranties  will  be  true  and  correct  in all
          material respects.  The written information  (including information on
          electromagnetic  tape or that was  otherwise  provided  in  electronic
          form)  regarding  the  Mortgage  Loans that was provided to the Rating
          Agencies or the Underwriters by the Company,  NHA, CCA or any of their
          affiliates   (including  any  supplement  or  amendment  thereto,  the
          "Mortgage  Pool  Information"),  taken  together  with the  Prospectus
          Supplement,  will not,  as of the  Closing  Date,  contain  any untrue
          statement  of a  material  fact or omit to  state  any  material  fact
          necessary   to  make  the   statements   therein,   in  light  of  the
          circumstances under which they were made, not misleading.

                    (xviii) The Trust Fund is not,  and neither the issuance and
          sale of the Offered  Certificates  in the manner  contemplated  by the
          Prospectus  nor the  activities  of the  Trust  Fund  pursuant  to the
          Pooling and  Servicing  Agreement  will cause the Trust Fund to be, an
          "investment  company" or under the control of an "investment  company"
          as such terms are defined in the  Investment  Company Act of 1940,  as
          amended.

                    (xix) Under U.S.  generally accepted  accounting  principles
          ("GAAP") and for federal income tax purposes,  the Company will report
          the transfer of the Mortgage  Loans to the Trustee in exchange for the
          Certificates  and  the  sale  of  the  Offered   Certificates  to  the
          Underwriters  pursuant to this  Agreement as a sale of the interest in
          the Mortgage Loans evidenced by the Offered Certificates.

                    (xx) None of the  Company  or any of its  affiliates  (other
          than NSI) has taken or  authorized  any person to take any action that
          would  constitute  an  "offer  to sell" the  Offered  Certificates  in
          violation  of Section  5(c) of the Act.  Nor has the Company or any of
          its   affiliates   mailed,   published,   disseminated,   distributed,
          transmitted,  furnished or otherwise  made  available to any person or
          entity a  prospectus  (within the  meaning of Section  2(a)(10) of the
          Act)  with  respect  to  the  Offered  Certificates,  other  than  the
          Prospectus or any Preliminary Prospectus.

               (b)    NHA represents  and  warrants  to, and agrees  with,  each
Underwriter that:

                    (i) NHA has been duly  incorporated  and is validly existing
          as a  corporation  in good  standing  under  the laws of the  State of
          Delaware  and has been  duly  qualified  or  registered  as a  foreign
          corporation  for the  transaction  of business and is in good standing
          under  the  laws of all  jurisdictions  in  which  it  owns or  leases
          property  of a nature  or  transacts  business  of a type  that  would
          require such  qualifications  or in which the failure to so qualify or
          be in good standing could,  individually  or in the aggregate,  have a
          material  adverse  effect on the business,  condition or properties of
          NHA.

                    (ii) NHA has all requisite  power and  authority  (corporate
          and  other)  and  all  requisite  authorizations,  approvals,  orders,
          licenses,  certificates  and permits of and from all  governmental  or
          regulatory officials and bodies to own its properties,  to conduct its
          business  and to execute,  deliver and perform its  obligations  under
          this Agreement and each Mortgage Loan Purchase and Sale Agreement. All
          such authorizations,  approvals,  orders,  licenses,  certificates and
          permits  are in full  force  and  effect,  and  there  are no legal or
          governmental  proceedings  pending or, to the best of NHA's knowledge,
          threatened,  that would result in a material modification,  suspension
          or revocation thereof.

                    (iii) This  Agreement  has been and, as of the Closing Date,
          the Mortgage  Loan Purchase and Sale  Agreements  will each have been,
          duly authorized, executed and delivered by NHA.

                    (iv) Assuming due  authorization,  execution and delivery by
          the other parties thereto,  as of the Closing Date, each Mortgage Loan
          Purchase  and Sale  Agreement  will  constitute  a valid  and  legally
          binding  obligation of NHA,  enforceable in accordance with its terms,
          subject, as to enforcement, to bankruptcy, insolvency,  reorganization
          and other  laws of  general  applicability  relating  to or  affecting
          creditors' rights and to general principles of equity.

                    (v)  Compliance by NHA with this  Agreement and the Mortgage
          Loan Purchase and Sale  Agreements will not conflict with or result in
          a breach of any of the terms or provisions of, or constitute a default
          under, any indenture, mortgage, deed of trust, loan agreement or other
          material  agreement or  instrument to which NHA is a party or by which
          NHA is bound or to  which  any of the  property  or  assets  of NHA is
          subject,  nor  will  such  action  result  in  any  violation  of  the
          provisions of the certificate of  incorporation  or the by-laws of NHA
          or any  statute  or any  order,  rule or  regulation  of any  court or
          governmental  agency or body having  jurisdiction  over NHA, or any of
          its  properties;  and  no  consent,  approval,  authorization,  order,
          registration   or   qualification   of  or  with  any  such  court  or
          governmental agency or body is required for the entry by NHA into this
          Agreement or either of the Mortgage Loan Purchase and Sale  Agreements
          or the performance by NHA of its  obligations  under this Agreement or
          either of the Mortgage Loan Purchase and Sale  Agreements  except such
          as have already been obtained.

                    (vi) There are no legal or governmental proceedings pending,
          and at the  Closing  Date  there  will  be no  legal  or  governmental
          proceedings  pending, to which NHA is a party or of which any property
          of NHA is the subject  which,  if determined  adversely to NHA,  would
          individually or in the aggregate have a material adverse effect on the
          condition  (financial  or  otherwise),  earnings,  affairs,  business,
          properties or prospects of NHA, and to the best of NHA's knowledge, no
          such  proceedings  are  threatened  or  contemplated  by  governmental
          authorities or threatened by others.

                    (vii)  As of the date  hereof  and as of the  Closing  Date,
          there  are  and  will  be  no  actions  or  proceedings   against,  or
          investigations  of,  NHA  pending,   or,  to  the  knowledge  of  NHA,
          threatened,  before any court, administrative agency or other tribunal
          (A) asserting the invalidity of this Agreement or either Mortgage Loan
          Purchase and Sale Agreement,  (B) seeking to prevent the  consummation
          of any of the  transactions  contemplated  by this Agreement or either
          Mortgage  Loan  Purchase  and  Sale  Agreement,  or  (C)  which  might
          materially and adversely affect the validity or enforceability of this
          Agreement or either Mortgage Loan Purchase and Sale Agreement.

                    (viii)  Since  December  31,  1998,  there  has not been any
          material  adverse change,  or any development  involving a prospective
          material  adverse  change,  in or affecting the business,  operations,
          financial  condition,  properties or assets of NHA,  otherwise than as
          set forth or contemplated in the Prospectus as amended or supplemented
          or as disclosed to the Representatives during the September 2 Meeting.

                    (ix) Any taxes, fees and other governmental  charges payable
          by NHA in connection with the execution and delivery of this Agreement
          and the Mortgage Loan Purchase and Sale  Agreements or the sale of the
          NHA Mortgage Loans (other than such federal,  state and local taxes as
          maybe payable on the income or gain recognized therefrom) have been or
          will be paid at or prior to the Closing Date.

                    (x) Immediately  prior to the assignment of the NHA Mortgage
          Loans to the  Company,  NHA will have good  title to,  and will be the
          sole owner of, each NHA Mortgage  Loan,  free and clear of any pledge,
          mortgage, lien, security interest or other encumbrance. At the Closing
          Date,  NHA will have full power and  authority to sell and deliver the
          NHA Mortgage Loans to the Company under the NHA/Company  Mortgage Loan
          Purchase  and  Sale  Agreement  and will  have  duly  authorized  such
          assignment and delivery to the Company by all necessary actions.

                    (xi) At the Closing Date,  the NHA Mortgage  Loans will have
          been duly and validly  assigned  and  delivered  by NHA to the Company
          under the NHA/Company Mortgage Loan Purchase and Sale Agreement.

                    (xii) As of the Closing Date, each of the NHA Mortgage Loans
          will conform, in all material respects, to the descriptions thereof in
          the  Prospectus,  and  on  the  Closing  Date,  NHA  (pursuant  to the
          NHA/Company  Mortgage Loan Purchase and Sale  Agreement)  will make to
          the Company certain representations and warranties with respect to the
          NHA Mortgage Loans,  and such  representations  and warranties will be
          true and correct in all  material  respects.  The written  information
          (including  information on electromagnetic  tape or that was otherwise
          provided in electronic form) regarding the NHA Mortgage Loans that was
          provided to the Rating  Agencies or the  Underwriters  by the Company,
          NHA,  CCA or any of their  affiliates  (including  any  supplement  or
          amendment  thereto,  the  "NHA  Mortgage  Loan  Information"),   taken
          together with the Prospectus  Supplement,  will not, as of the Closing
          Date, contain any untrue statement of a material fact or omit to state
          any material fact necessary to make the statements  therein,  in light
          of the circumstances under which they were made, not misleading.

                    (xiii) Under GAAP and for federal  income tax purposes,  NHA
          will  report the  transfer  of the NHA  Mortgage  Loans to the Company
          pursuant to the NHA/Company  Mortgage Loan Purchase and Sale Agreement
          as a sale of the NHA Mortgage Loans.

               (c)   CCA  represents  and  warrants to, and  agrees  with,  each
Underwriter that:

                    (i) CCA has been duly organized and is validly existing as a
          limited liability company in good standing under the laws of the State
          of Delaware  and has been duly  qualified or  registered  as a foreign
          entity for the  transaction  of business and is in good standing under
          the laws of all jurisdictions in which it owns or leases property of a
          nature  or  transacts  business  of a type  that  would  require  such
          qualifications  or in which the  failure  to so  qualify or be in good
          standing  could,  individually  or in the  aggregate,  have a material
          adverse effect on the business, condition or properties of CCA.

                    (ii)  CCA has all  requisite  power  and  authority  and all
          requisite authorizations,  approvals,  orders, licenses,  certificates
          and permits of and from all  governmental or regulatory  officials and
          bodies to own its properties,  to conduct its business and to execute,
          deliver and  perform  its  obligations  under this  Agreement  and the
          CCA/Company  Mortgage  Loan  Purchase  and  Sale  Agreement.  All such
          authorizations,  approvals, orders, licenses, certificates and permits
          are in full force and effect,  and there are no legal or  governmental
          proceedings  pending or, to the best of CCA's  knowledge,  threatened,
          that would result in a material modification, suspension or revocation
          thereof.

                    (iii) This  Agreement  has been and, as of the Closing Date,
          the  CCA/Company  Mortgage Loan Purchase and Sale  Agreement will have
          been, duly authorized, executed and delivered by CCA.

                    (iv) Assuming due  authorization,  execution and delivery by
          the other parties  thereto,  as of the Closing Date,  the  CCA/Company
          Mortgage Loan Purchase and Sale Agreement will  constitute a valid and
          legally binding obligation of CCA,  enforceable in accordance with its
          terms,  subject,  as  to  enforcement,   to  bankruptcy,   insolvency,
          reorganization and other laws of general applicability  relating to or
          affecting creditors' rights and to general principles of equity.

                    (v)   Compliance   by  CCA  with  this   Agreement  and  the
          CCA/Company  Mortgage  Loan  Purchase  and  Sale  Agreement  will  not
          conflict  with or result in a breach of any of the terms or provisions
          of, or constitute a default under,  any indenture,  mortgage,  deed of
          trust,  loan  agreement or other  material  agreement or instrument to
          which  CCA is a party or by which  CCA is bound or to which any of the
          property or assets of CCA is subject,  nor will such action  result in
          any violation of the provisions of the organizational documents of CCA
          or any  statute  or any  order,  rule or  regulation  of any  court or
          governmental  agency or body having  jurisdiction  over CCA, or any of
          its  properties;  and  no  consent,  approval,  authorization,  order,
          registration   or   qualification   of  or  with  any  such  court  or
          governmental agency or body is required for the entry by CCA into this
          Agreement or the CCA/Company Mortgage Loan Purchase and Sale Agreement
          or the performance by CCA of its  obligations  under this Agreement or
          the CCA/Company  Mortgage Loan Purchase and Sale Agreement except such
          as have already been obtained.

                    (vi) There are no legal or governmental proceedings pending,
          and at the  Closing  Date  there  will  be no  legal  or  governmental
          proceedings  pending, to which CCA is a party or of which any property
          of CCA is the subject  which,  if determined  adversely to CCA,  would
          individually or in the aggregate have a material adverse effect on the
          condition  (financial  or  otherwise),  earnings,  affairs,  business,
          properties or prospects of CCA, and to the best of CCA's knowledge, no
          such  proceedings  are  threatened  or  contemplated  by  governmental
          authorities or threatened by others.

                    (vii)  As of the date  hereof  and as of the  Closing  Date,
          there  are  and  will  be  no  actions  or  proceedings   against,  or
          investigations  of,  CCA  pending,   or,  to  the  knowledge  of  CCA,
          threatened,  before any court, administrative agency or other tribunal
          (A) asserting  the  invalidity  of this  Agreement or the  CCA/Company
          Mortgage Loan Purchase and Sale Agreement,  (B) seeking to prevent the
          consummation of any of the transactions contemplated by this Agreement
          or the CCA/Company  Mortgage Loan Purchase and Sale Agreement,  or (C)
          which  might   materially   and  adversely   affect  the  validity  or
          enforceability  of this  Agreement or the  CCA/Company  Mortgage  Loan
          Purchase and Sale Agreement.

                    (viii)  Since  December  31,  1998,  there  has not been any
          material  adverse change,  or any development  involving a prospective
          material  adverse  change,  in or affecting the business,  operations,
          financial  condition,  properties or assets of CCA,  otherwise than as
          set forth or contemplated in the Prospectus as amended or supplemented
          or as disclosed to the Representatives during the September 2 Meeting.

                    (ix) Any taxes, fees and other governmental  charges payable
          by CCA in connection with the execution and delivery of this Agreement
          and the  CCA/Company  Mortgage Loan Purchase and Sale Agreement or the
          sale of the CCA  Mortgage  Loans (other than such  federal,  state and
          local  taxes  as may be  payable  on the  income  or  gain  recognized
          therefrom) have been or will be paid at or prior to the Closing Date.

                    (x) Immediately  prior to the assignment of the CCA Mortgage
          Loans to the  Company,  CCA will have good  title to,  and will be the
          sole owner of, each CCA Mortgage  Loan,  free and clear of any pledge,
          mortgage, lien, security interest or other encumbrance. At the Closing
          Date,  CCA will have full power and  authority to sell and deliver the
          CCA Mortgage Loans to the Company under the CCA/Company  Mortgage Loan
          Purchase  and  Sale  Agreement  and will  have  duly  authorized  such
          assignment and delivery to the Company by all necessary actions.

                    (xi) At the Closing Date,  the CCA Mortgage  Loans will have
          been duly and validly  assigned  and  delivered  by CCA to the Company
          under the CCA/Company Mortgage Loan Purchase and Sale Agreement.

                    (xii) As of the Closing Date, each of the CCA Mortgage Loans
          will conform, in all material respects, to the descriptions thereof in
          the  Prospectus,  and  on  the  Closing  Date,  CCA  (pursuant  to the
          CCA/Company  Mortgage Loan Purchase and Sale  Agreement)  will make to
          the Company certain representations and warranties with respect to the
          CCA Mortgage Loans,  and such  representations  and warranties will be
          true and correct in all  material  respects.  The written  information
          (including  information on electromagnetic  tape or that was otherwise
          provided in electronic form) regarding the CCA Mortgage Loans that was
          provided to the Rating  Agencies or the  Underwriters  by the Company,
          NHA,  CCA or any of their  affiliates  (including  any  supplement  or
          amendment  thereto,  the  "CCA  Mortgage  Loan  Information"),   taken
          together with the Prospectus  Supplement,  will not, as of the Closing
          Date, contain any untrue statement of a material fact or omit to state
          any material fact necessary to make the statements  therein,  in light
          of the circumstances under which they were made, not misleading.

                    (xiii) Under GAAP and for federal  income tax purposes,  CCA
          will  report the  transfer  of the CCA  Mortgage  Loans to the Company
          pursuant to the CCA/Company  Mortgage Loan Purchase and Sale Agreement
          as a sale of the CCA Mortgage Loans.

               2. Purchase and Sale.  Subject to the terms and conditions and in
reliance upon the  representations  and warranties herein set forth, the Company
agrees to sell to each Underwriter,  and each Underwriter agrees,  severally and
not jointly, to purchase from the Company, the principal amount of each Class of
the Offered  Certificates  set forth  opposite each such  Underwriter's  name in
Schedule I hereto.

               The purchase price for each Class of the Offered  Certificates as
a percentage of the aggregate  principal  amount  thereof as of the Closing Date
(as defined  below) is set forth in  Schedule II hereto.  There will be added to
the purchase price of the Offered  Certificates  interest  accrued in respect of
each Class of the Offered  Certificates  at the interest rate applicable to such
Class from the Cut-off Date to but not including the Closing Date.

               3. DELIVERY AND PAYMENT. THE CLOSING FOR THE PURCHASE AND SALE OF
THE OFFERED CERTIFICATES  CONTEMPLATED HEREBY (THE "CLOSING"),  SHALL BE MADE AT
THE DATE, LOCATION AND TIME OF DELIVERY SET FORTH IN SCHEDULE II HERETO, OR SUCH
LATER DATE AS SHALL BE MUTUALLY ACCEPTABLE TO  THE UNDERWRITERS AND THE  COMPANY
(SUCH DATE  AND TIME OF PURCHASE   AND SALE OF THE OFFERED  CERTIFICATES   BEING
HEREIN CALLED THE "CLOSING DATE").  DELIVERY OF THE OFFERED CERTIFICATES WILL BE
MADE IN BOOK-ENTRY FORM, THROUGH THE FACILITIES OF THE DEPOSITORY  TRUST COMPANY
("DTC") IN THE UNITED STATES AND CEDEL BANK,  SOCIETE ANONYME  ("CEDEL") AND THE
EUROCLEAR SYSTEM   ("EUROCLEAR") IN EUROPE.  EACH CLASS OF OFFERED  CERTIFICATES
WILL BE REPRESENTED  BY  ONE   OR MORE  DEFINITIVE   GLOBAL  CERTIFICATES  TO BE
DEPOSITED  BY OR ON BEHALF OF THE COMPANY   WITH DTC.  DELIVERY  OF  THE OFFERED
CERTIFICATES  SHALL BE MADE TO THE SEVERAL  UNDERWRITERS  AGAINST PAYMENT BY THE
SEVERAL  UNDERWRITERS OF  THE PURCHASE PRICE THEREOF TO OR UPON THE ORDER OF THE
COMPANY BY WIRE TRANSFER OF IMMEDIATELY AVAILABLE  FUNDS OR SUCH OTHER METHOD AS
MAY BE ACCEPTABLE TO THE COMPANY.

               THE COMPANY AGREES TO HAVE THE OFFERED CERTIFICATES AVAILABLE FOR
INSPECTION,  CHECKING AND PACKAGING BY THE  UNDERWRITERS IN NEW YORK,  NEW YORK,
NOT LATER THAN 10:00 A.M. ON THE BUSINESS DAY PRIOR TO THE CLOSING DATE.

               4. Offering by  Underwriters.  It is understood  that the several
Underwriters propose to offer the Offered Certificates for sale to the public as
set forth in the Prospectus.

               5. Agreements.  The Company agrees with the several  Underwriters
that:

               (a) For so long as the  delivery by the  Underwriters  (or by any
dealer that is part of the selling  group) is  required in  connection  with the
offering and sale of the Offered Certificates,  the Company will make no further
amendment or supplement to the Registration  Statement or (unless such amendment
does not relate to or affect the Offered Certificates)  Prospectus as amended or
supplemented  from time to time hereafter which shall be reasonably  disapproved
by the  Representatives  promptly after reasonable  notice thereof.  The Company
will advise the Representatives promptly of any proposal or request to amend the
Registration  Statement  (unless such amendment does not relate to or affect the
Offered  Certificates)  or supplement the Prospectus  after the Closing Date and
furnish the Representatives  with copies thereof. The Company will file promptly
all reports, documentation and information required to be filed on behalf of the
Trust Fund with the Commission  pursuant to Section 13(a),  13(c),14 or 15(d) of
the  Exchange  Act for so long as the  delivery by the  Underwriters  (or by any
dealer  that is part of the  selling  group)  of a  prospectus  is  required  in
connection  with the  offering or sale of the Offered  Certificates,  and during
such same  period will advise the  Representatives,  promptly  after it receives
notice thereof, of the time when any amendment to the Registration Statement has
been filed or becomes  effective  or any  supplement  to the  Prospectus  or any
amended  Prospectus has been filed with the  Commission,  of the issuance by the
Commission of any stop order or of any order preventing or suspending the use of
the  Registration  Statement,  of any  suspension  of the  qualification  of the
Offered  Certificates  for  offering  or sale in any  jurisdiction  known to the
Company,  of the  initiation  or  threatening  of any  proceeding  for any  such
purpose,  or of any request by the Commission for the amending or  supplementing
of the Registration Statement or Prospectus or for additional  information.  The
Company will, in the event of the issuance of any such stop order or of any such
order preventing or suspending the use of any prospectus relating to the Offered
Certificates or suspending any such qualification, promptly use its best efforts
to obtain the withdrawal of such order.

               (b) Promptly from time to time, the Company will take such action
as  the   Representatives   may  reasonably   request  to  qualify  the  Offered
Certificates   for  offering  and  sale  under  the  securities   laws  of  such
jurisdictions as the  Representatives may request and will comply with such laws
so  as to  permit  the  continuance  of  sales  and  dealings  therein  in  such
jurisdictions  for as long as may be necessary to complete the  distribution  of
the Offered  Certificates,  provided  that in  connection  therewith the Company
shall not be required to qualify as a foreign  corporation or to take any action
that  would  subject  it to  general  or  unlimited  service  of  process in any
jurisdiction.

               (c)  Prior to 10:00  a.m.,  New York City  time,  on the New York
business day next  succeeding  the date of this Agreement and from time to time,
for so long as a prospectus is required to be delivered by the  Underwriters (or
by any dealer that is part of the selling  group) to  purchasers  of the Offered
Certificates under the Act (or, with respect to any particular  Underwriter,  if
longer,   for  so  long  as  such  Underwriter  holds  an  interest  in  Offered
Certificates) but in no event beyond the close of business,  New York City time,
on the 270th day  following  the  Closing  Date,  the Company  will  furnish the
Underwriters  with copies of the Prospectus as amended or  supplemented  in such
quantities as the  Representatives  may reasonably request. If the delivery of a
prospectus  is required at any time in  connection  with the offering or sale of
the Offered  Certificates and if at such time any event shall have occurred as a
result of which the Prospectus as then amended or supplemented  would include an
untrue statement of a material fact or omit to state any material fact necessary
in order to make the statements therein, in the light of the circumstances under
which they were made when such Prospectus is delivered,  not misleading,  or, if
for any other reason it shall be  necessary  during such same period to amend or
supplement  the  Prospectus  or to file  under  the  Exchange  Act any  document
incorporated  by reference in the  Prospectus in order to comply with the Act or
the Exchange  Act, the Company will notify the  Representatives  and, upon their
request,  file such  document  and prepare and  furnish  without  charge to each
Underwriter   and  to  any  dealer  in   securities   as  many   copies  as  the
Representatives  may  from  time  to  time  reasonably  request  of  an  amended
Prospectus or a supplement to the  Prospectus  which will correct such statement
or omission or effect such compliance.

               (d) The Company agrees that, so long as the Offered  Certificates
shall  be  outstanding,  it  will  deliver  or  cause  to be  delivered  to  the
Underwriters the annual statements as to compliance and the annual statements of
a firm of  independent  public  accountants,  furnished  to the  Trustee  by the
Servicer  and the Special  Servicer  pursuant  to Sections  3.14 and 3.15 of the
Pooling and Servicing Agreement, as soon as such statements are furnished to the
Company.

               (e) The  Company  will  cause  any  Computational  Materials  and
Structural  Term Sheets (each as defined in Section 9 below) with respect to the
Offered  Certificates  that  are  delivered  by an  Underwriter  to the  Company
pursuant  to Section 9 to be filed with the  Commission  on a Current  Report on
Form 8-K of the Company (a "Current  Report")  pursuant to Rule 13a-11 under the
Exchange Act on the business day immediately  following the later of (i) the day
on which such  Computational  Materials and Structural Term Sheets are delivered
to counsel for the Company by an  Underwriter  prior to 1:00 p.m., New York City
time, and (ii) the date on which this  Agreement is executed and delivered.  The
Company  will cause one  Collateral  Term Sheet (as  defined in Section 9 below)
with respect to the Offered  Certificates  that is delivered by the Underwriters
to the Company in accordance  with the  provisions of Section 9 to be filed with
the  Commission on a Current  Report  pursuant to Rule 13a-11 under the Exchange
Act on the business day  immediately  following the day on which such Collateral
Term Sheet is delivered to counsel for the Company by the Underwriters  prior to
1:00  p.m.,  New York  City  time.  In  addition,  if at any  time  prior to the
availability of the Prospectus  Supplement,  the Underwriters  have delivered to
any prospective  investor a subsequent  Collateral Term Sheet that reflects,  in
the reasonable  judgment of the Underwriters and the Company,  a material change
in the  characteristics  of the Mortgage  Loans from those on which a Collateral
Term Sheet with respect to the Offered  Certificates  previously  filed with the
Commission was based, the Company will cause any such Collateral Term Sheet that
is  delivered  by the  Underwriters  to  the  Company  in  accordance  with  the
provisions of Section 9 to be filed with the  Commission on a Current  Report on
the business day  immediately  following the day on which such  Collateral  Term
Sheet is delivered to counsel for the Company by the Underwriters  prior to 2:00
p.m.,  New York City time. In each case,  the Company will  promptly  advise the
Underwriters  when such  Current  Report  has been so filed.  Each such  Current
Report shall be, and shall so state that it is, incorporated by reference in the
Prospectus and the Registration Statement.

               6.  Expenses.  The  Company  will pay or cause the payment of the
following: (i) the fees, disbursements and expenses of the Company's counsel and
accountants  in connection  with the  registration  of the Offered  Certificates
under  the Act and all  other  expenses  in  connection  with  the  preparation,
printing and filing of the Registration  Statement,  any Preliminary  Prospectus
and the Prospectus and  amendments and  supplements  thereto and the mailing and
delivering of copies thereof to the  Underwriters  and dealers;  (ii) all of the
Underwriters'  reasonable  out-of-pocket costs and expenses (including the fees,
disbursements and expenses of the Underwriters'  counsel and other third parties
retained by the  Underwriters)  in connection with the issue and offering of the
Offered  Certificates  (except as otherwise provided in Section 8 and other than
those solely belonging to any Underwriter  which shall default in its obligation
to purchase the Offered Certificates which it has agreed to purchase hereunder);
(iii) the cost of printing or producing any Agreement among  Underwriters,  this
Agreement,  the  Pooling  and  Servicing  Agreement,  any  Blue  Sky  and  Legal
Investment memoranda, closing documents (including any compilations thereof) and
any other documents in connection with the offering, purchase, sale and delivery
of the Offered Certificates, including the fees and disbursements of counsel for
the  Underwriters in connection with any of the foregoing;  (iv) all expenses in
connection with the  qualification of the Offered  Certificates for offering and
sale under state  securities laws as provided in Section 5(b) hereof,  including
the fees and  disbursements  of counsel for the  Underwriters in connection with
such  qualification  and in  connection  with the Blue Sky and Legal  Investment
memoranda;  (v) any fees  charged by the Rating  Agencies for rating the Offered
Certificates;  (vi) the cost of preparing  the Offered  Certificates;  (vii) the
fees and  expenses  of the Trustee and any agent of the Trustee and the fees and
disbursements  of counsel  for the  Trustee in  connection  with the Pooling and
Servicing Agreement and the Offered Certificates; and (viii) all other costs and
expenses incident to the performance of its obligations  hereunder which are not
otherwise  specifically provided for in this Section 6. On the Closing Date, the
Company shall deposit $475,000 into an account held at a depository  institution
and in a  manner  satisfactory  to the  Representatives,  which  funds  will  be
available to satisfy the  Company's  obligations  under this Section 6, with the
Company responsible for any shortfall.

               7.  Conditions  to  the  Obligations  to  the  Underwriters.  The
obligations of the Underwriters to purchase the Offered Certificates as provided
in this Agreement shall be subject, in the discretion of the Representatives, to
the accuracy of the  representations  and warranties on the part of the Company,
NHA and CCA  contained  herein as of the date hereof and as of the Closing Date,
to the  accuracy  of the  statements  of the  Company,  NHA and CCA  made in any
certificates  pursuant  to the  provisions  hereof,  to the  performance  by the
Company of its obligations  hereunder and to the following additional conditions
with respect to the Offered Certificates:

               (a)  No  stop  order   suspending   the   effectiveness   of  the
Registration  Statement  shall  have been  issued  and no  proceedings  for that
purpose shall have been initiated or threatened;  and the Prospectus  Supplement
shall have been filed with the Commission  within the time period  prescribed by
the Commission.

               (b) The  Underwriters  shall  have  received  from the  Company a
certificate,  dated the Closing Date and executed by an executive officer of the
Company,  to the effect that:  (i) the  representations  and  warranties  of the
Company in this Agreement,  the Pooling and Servicing Agreement and the Mortgage
Loan Purchase and Sale Agreements are true and correct in all material  respects
at and as of the  Closing  Date with the same  effect as if made on the  Closing
Date;  and (ii) the Company has in all material  respects  complied with all the
agreements  and  satisfied  all the  conditions  on its part to be  performed or
satisfied  pursuant to this Agreement,  the Pooling and Servicing  Agreement and
the Mortgage Loan Purchase and Sale Agreements, at or prior to the Closing Date.

               (c) The  Underwriters  shall have  received  with  respect to the
Company a good standing  certificate from the Secretary of State of the State of
Delaware, dated not earlier than 30 days prior to the Closing Date.

               (d) The Underwriters shall have received from the Secretary or an
assistant secretary of the Company, in his individual  capacity,  a certificate,
dated the Closing  Date,  to the effect  that:  (i) each  individual  who, as an
officer or  representative of the Company,  signed this Agreement,  the Mortgage
Loan Purchase and Sale  Agreements,  the Pooling and Servicing  Agreement or any
other  document  or  certificate  delivered  on or before  the  Closing  Date in
connection  with the  transactions  contemplated  herein,  in any Mortgage  Loan
Purchase and Sale  Agreement or in the Pooling and Servicing  Agreement,  was at
the  respective  times of such  signing and  delivery,  and is as of the Closing
Date,  duly  elected  or  appointed,  qualified  and  acting as such  officer or
representative,  and the signatures of such persons  appearing on such documents
and certificates  are their genuine  signatures;  and (ii) no event  (including,
without limitation,  any act or omission on the part of such party) has occurred
since the date of the good  standing  certificate  referred to in paragraph  (c)
above which has affected the good  standing of the Company under the laws of the
state of its  incorporation.  Such certificate  shall be accompanied by true and
complete copies (certified as such by the Secretary or an assistant secretary of
the Company) of the certificate of incorporation and by-laws of the Company,  as
in effect on the Closing  Date,  and of the  resolutions  of the Company and any
required  shareholder consent relating to the transactions  contemplated in this
Agreement,  the Mortgage Loan Purchase and Sale  Agreements  and the Pooling and
Servicing Agreement.

               (e)  Cleary,  Gottlieb,   Steen  &  Hamilton,   counsel  for  the
Underwriters, shall have furnished to the Underwriters such opinion or opinions,
dated the Closing Date, with respect to the Pooling and Servicing Agreement, the
Offered Certificates,  the Registration Statement, the Prospectus Supplement and
other related matters as the Representatives  may reasonably  request,  and such
counsel shall have received such papers and  information  as they may reasonably
request to enable them to pass upon such matters.

               (f) In-house  counsel for the Company shall have furnished to the
Underwriters its written opinion,  dated the Closing Date,  substantially in the
form attached hereto as Exhibit A-1, with such changes as are satisfactory to or
reasonably requested by the Representatives.

               (g) Cadwalader,  Wickersham & Taft ("Cadwalader"),  as counsel to
the Company,  shall have  furnished to the  Underwriters  its written  opinions,
dated the Closing Date,  substantially  in the forms attached hereto as Exhibits
A-2 and A-3, with such changes as are satisfactory to or reasonably requested by
the Representatives.

               (h) The Underwriters  shall have received from CCA a certificate,
dated the  Closing  Date and  executed  by an  executive  officer of CCA, to the
effect that: (i) the representations and warranties of CCA in this Agreement and
the  CCA/Company  Mortgage Loan Purchase and Sale Agreement are true and correct
in all  material  respects at and as of the Closing Date with the same effect as
if made on the Closing Date; and (ii) CCA has in all material  respects complied
with all the  agreements  and  satisfied  all the  conditions  on its part to be
performed or satisfied  pursuant to the  CCA/Company  Mortgage Loan Purchase and
Sale Agreement at or prior to the Closing Date.

               (i) The  Underwriters  shall have  received with respect to CCA a
good standing  certificate from the Secretary of State of the State of Delaware,
dated not earlier than 15 days prior to the Closing Date.

               (j) The Underwriters shall have received from the Secretary or an
assistant secretary of CCA, in his individual capacity, a certificate, dated the
Closing  Date,  to the effect that:  (i) each  individual  who, as an officer or
representative  of CCA, signed this Agreement or the  CCA/Company  Mortgage Loan
Purchase and Sale Agreement or any other document or certificate delivered on or
before the Closing Date in connection with the transactions  contemplated herein
or in such  Mortgage  Loan Purchase and Sale  Agreement,  was at the  respective
times of such signing and delivery,  and is as of the Closing Date, duly elected
or appointed,  qualified and acting as such officer or  representative,  and the
signatures  of such persons  appearing on such  documents and  certificates  are
their genuine signatures; and (ii) no event (including,  without limitation, any
act or  omission  on the part of CCA) has  occurred  since  the date of the good
standing  certificate  referred to in paragraph (i) above which has affected the
good standing of CCA under the laws of the state of its organization.  Each such
certificate  shall be accompanied by true and complete copies (certified as such
by the  secretary  or an  assistant  secretary  of  CCA)  of the  organizational
documents of CCA, as in effect on the Closing Date,  and of the  resolutions  of
CCA and any required member consent relating to the transactions contemplated in
this Agreement and the CCA/Company Mortgage Loan Purchase and Sale Agreement.

               (k)  In-house  counsel  for  CCA  shall  have  furnished  to  the
Underwriters its written opinion,  dated the Closing Date,  substantially in the
form attached hereto as Exhibit B-1, with such changes as are satisfactory to or
reasonably requested by the Representatives.

               (l)  Cadwalader,  as counsel to CCA,  shall have furnished to the
Underwriters its written opinion,  dated the Closing Date,  substantially in the
form attached hereto as Exhibit B-2, with such changes as are satisfactory to or
reasonably requested by the Representatives.

               (m) Potter  Anderson & Corroon  LLP, as Delaware  counsel to CCA,
shall have furnished to the Underwriters its written opinion,  dated the Closing
Date,  substantially  in the form  attached  hereto as  Exhibit  B-3,  with such
changes as are satisfactory to or reasonably requested by the Representatives.

               (n) Shearman & Sterling ("Shearman"), as New York counsel to CCA,
shall have furnished to the Underwriters its written opinion,  dated the Closing
Date,  substantially  in the form  attached  hereto as  Exhibit  B-4,  with such
changes as are satisfactory to or reasonably requested by the Representatives.

               (o) The Underwriters  shall have received from NHA a certificate,
dated the  Closing  Date and  executed  by an  executive  officer of NHA, to the
effect that: (i) the representations and warranties of NHA in this Agreement and
in each Mortgage  Loan  Purchase and Sale  Agreement are true and correct in all
material  respects at and as of the Closing Date with the same effect as if made
on the Closing Date; and (ii) NHA has in all material respects complied with all
the  agreements  and satisfied all the conditions on its part to be performed or
satisfied pursuant to each Mortgage Loan Purchase and Sale Agreement at or prior
to the Closing Date.

               (p) The  Underwriters  shall have  received with respect to NHA a
good standing  certificate from the Secretary of State of the State of Delaware,
dated not earlier than 15 days prior to the Closing Date.

               (q) The Underwriters shall have received from the Secretary or an
assistant secretary of NHA, in his individual capacity, a certificate, dated the
Closing  Date,  to the effect that:  (i) each  individual  who, as an officer or
representative  of NHA,  signed this Agreement or any Mortgage Loan Purchase and
Sale Agreement or any other  document or certificate  delivered on or before the
Closing Date in connection with the transactions  contemplated in this Agreement
or any Mortgage Loan Purchase and Sale Agreement, was at the respective times of
such  signing and  delivery,  and is as of the  Closing  Date,  duly  elected or
appointed,  qualified  and  acting as such  officer or  representative,  and the
signatures  of such persons  appearing on such  documents and  certificates  are
their genuine signatures; and (ii) no event (including,  without limitation, any
act or  omission  on the part of NHA) has  occurred  since  the date of the good
standing  certificate  referred to in paragraph (p) above which has affected the
good standing of NHA under the laws of the state of its incorporation. Each such
certificate  shall be accompanied by true and complete copies (certified as such
by the  Secretary  or an  assistant  secretary  of  NHA) of the  certificate  of
incorporation  and by-laws of NHA, as in effect on the Closing Date,  and of the
resolutions  of  NHA  and  any  required  shareholder  consent  relating  to the
transactions  contemplated  in this  Agreement or the Mortgage Loan Purchase and
Sale Agreements.

               (r)  In-house  counsel  for  NHA  shall  have  furnished  to  the
Underwriters its written opinion,  dated the Closing Date,  substantially in the
form attached hereto as Exhibit C-1, with such changes as are satisfactory to or
reasonably requested by the Representatives.

               (s) Cadwalader,  as New York counsel to NHA, shall have furnished
to the Underwriters its written opinion,  dated the Closing Date,  substantially
in  the  form  attached  hereto  as  Exhibit  C-2,  with  such  changes  as  are
satisfactory to or reasonably requested by the Representatives.

               (t) Short  Term  Asset  Receivable  Trust  ("START")  shall  have
furnished  the  Underwriters  with a  certificate  signed  by one or more of its
authorized  signatories,  dated  the  Closing  Date,  satisfactory  in form  and
substance to the Representatives and counsel for the Underwriters.

               (u) Counsel for START satisfactory to the  Representatives  shall
have furnished the Underwriters  with their written  opinion,  dated the Closing
Date,  satisfactory in form and substance to the Representatives and counsel for
the Underwriters.

               (v) The Servicer  shall have  furnished the  Underwriters  with a
certificate  signed  by  one  or  more  of  its  officers  satisfactory  to  the
Representatives,  dated  as  of  the  Closing  Date,  to  the  effect  that  the
representations  and  warranties  of the  Servicer in the Pooling and  Servicing
Agreement are true and correct in all material respects on and as of the Closing
Date with the same effect as if made on the Closing Date.

               (w) Andrews & Kurth  L.L.P.,  as counsel to the  Servicer,  shall
have  furnished the  Underwriters  with its written  opinion,  dated the Closing
Date,  satisfactory in form and substance to the Representatives and counsel for
the Underwriters.

               (x) The Special  Servicer shall have  furnished the  Underwriters
with a  certificate  signed by one or more of its officers  satisfactory  to the
Representatives,  dated  as  of  the  Closing  Date,  to  the  effect  that  the
representations  and  warranties  of the  Special  Servicer  in the  Pooling and
Servicing  Agreement are true and correct in all material  respects on and as of
the Closing Date with the same effect as if made on the Closing Date.

               (y) Bilzin  Sumberg Dunn Price & Axelrod,  LLP, as counsel to the
Special Servicer, shall have furnished the Underwriters with its written opinion
satisfactory  in form and substance to the  Representatives  and counsel for the
Underwriters.

               (z) The Trustee  shall have  furnished  the  Underwriters  with a
certificate  signed  by  one  or  more  of  its  officers  satisfactory  to  the
Representatives,  dated  as  of  the  Closing  Date,  to  the  effect  that  the
representations  and  warranties  of the Trustee in the  Pooling  and  Servicing
Agreement are true and correct in all material respects on and as of the Closing
Date with the same effect as if made on the Closing Date.

               (aa) Kennedy  Covington  Lobdell & Hickman L.L.P.,  as counsel to
the Trustee and Fiscal Agent,  shall have  furnished the  Underwriters  with its
written opinion,  dated the Closing Date,  satisfactory in form and substance to
the Representatives and counsel for the Underwriters.

               (bb) The  Underwriters  shall have received a certificate  of the
Company,  dated the Closing  Date,  confirming  all  filings  made a part of the
Registration  Statement  as of the  Closing  Date  that  relate  to the  Offered
Certificates.

               (cc) The  Underwriters  shall have  received from counsel for the
Company,  NHA, CCA and START copies of any  opinion(s)  rendered  thereby to the
Rating  Agencies,  together with a letter from such  counsel,  dated the Closing
Date, authorizing the Underwriters to rely on such opinion(s) as if addressed to
them.

               (dd)    The    Underwriters     shall    have    received    from
PriceWaterhouseCoopers  L.L.C. ("PWC"),  certified public accountants,  a letter
dated  the  Closing  Date  and   satisfactory  in  form  and  substance  to  the
Underwriters and counsel for the  Underwriters  stating in effect that using the
assumptions and methodology used by the Company, all of which shall be described
in such letter, they have recalculated such numbers and percentages set forth in
the Prospectus and  Computational  Materials as the  Underwriters may reasonably
request and as are agreed to by PWC, compared the results of their  calculations
to the  corresponding  items in the  Prospectus,  and found each such number and
percentage  set forth in the  Prospectus to be in agreement  with the results of
such calculations.

               (ee) The Offered  Certificates listed on Schedule II hereto shall
have  been  rated as  indicated  on such  Schedule  II by the  rating  agency or
agencies indicated.

               (ff) Since  December  31,  1998,  there has not been any material
adverse change,  or any  development  involving a prospective  material  adverse
change,  in  or  affecting  the  business,   operations,   financial  condition,
properties or assets of the Company, otherwise than as set forth or contemplated
in  the  Prospectus  as  amended  or   supplemented   or  as  disclosed  to  the
Representatives  during the  September 2 Meeting,  the effect of which is in the
judgment  of  the  Representatives  so  material  and  adverse  as  to  make  it
impracticable or inadvisable to proceed with the public offering or the delivery
of the Offered  Certificates on the terms and in the manner  contemplated in the
Prospectus as amended or supplemented.

               (gg) Since  December  31,  1998,  there has not been any material
adverse change,  or any  development  involving a prospective  material  adverse
change,  in  or  affecting  the  business,   operations,   financial  condition,
properties or assets of NHA,  otherwise than as set forth or contemplated in the
Prospectus  as amended or  supplemented  or as disclosed to the  Representatives
during the  September 2 Meeting,  the effect of which is in the  judgment of the
Representatives  so  material  and  adverse  as  to  make  it  impracticable  or
inadvisable  to proceed with the public  offering or the delivery of the Offered
Certificates  on the terms and in the manner  contemplated  in the Prospectus as
amended or supplemented.

               (hh) Since  December  31,  1998,  there has not been any material
adverse change,  or any  development  involving a prospective  material  adverse
change,  in  or  affecting  the  business,   operations,   financial  condition,
properties or assets of CCA,  otherwise than as set forth or contemplated in the
Prospectus  as amended or  supplemented  or as disclosed to the  Representatives
during the  September 2 Meeting,  the effect of which is in the  judgment of the
Representatives  so  material  and  adverse  as  to  make  it  impracticable  or
inadvisable  to proceed with the public  offering or the delivery of the Offered
Certificates  on the terms and in the manner  contemplated  in the Prospectus as
amended or supplemented.

               (ii) Subsequent to the date hereof, there shall not have occurred
any of the  following:  (i) a suspension  or material  limitation  in trading in
securities  generally on the New York Stock Exchange;  (ii) a general moratorium
on commercial  banking  activities in New York declared by either Federal or New
York State  authorities;  or (iii) the  outbreak or  escalation  of  hostilities
involving  the  United  States  or the  declaration  by the  United  States of a
national  emergency  or war, if the effect of any such event  specified  in this
clause (iii) in the judgment of the  Representatives  makes it  impracticable or
inadvisable  to proceed with the public  offering or the delivery of the Offered
Certificates  on the terms and in the manner  contemplated  in the Prospectus as
amended or supplemented.

               (jj)  All  proceedings  in  connection   with  the   transactions
contemplated by this Agreement,  and all documents  incident hereto and thereto,
shall be satisfactory in form and substance to the  Representatives  and counsel
for the Underwriters,  and the  Representatives and counsel for the Underwriters
shall have received such additional  information,  certificates and documents as
they may reasonably request.

               8. Indemnification and Contribution.

               (a) The Company will indemnify and hold harmless each Underwriter
against any losses, claims, damages, or liabilities,  joint or several, to which
such Underwriter may become subject, under the Act or otherwise, insofar as such
losses, claims, damages or liabilities (or actions in respect thereof) arise out
of or are based upon (i) any breach of the representations and warranties of the
Company set forth in Section 1(a) hereof  (whether made as of the date hereof or
as of the Closing  Date),  which breach  occurred as of the date hereof or as of
the Closing Date, and (ii) any untrue statement or alleged untrue statement of a
material  fact  contained  in  any  Preliminary   Prospectus,   any  Preliminary
Prospectus Supplement,  the Registration Statement,  any Computational Materials
and ABS Term  Sheets  provided  to  prospective  investors  with  respect to the
Offered Certificates, any marketing materials (in any format) shown or otherwise
presented or made  available as part of a "roadshow"  to  prospective  investors
with  respect  to  the  Offered  Certificates,  the  Prospectus  as  amended  or
supplemented and any other prospectus relating to the Offered  Certificates,  or
any  amendment  or  supplement  thereto,  or arise out of or are based  upon the
omission or alleged  omission to state  therein a material  fact  required to be
stated therein or necessary to make the statements  therein not misleading,  and
in the  case  of  each of  clause  (i)  and  clause  (ii)  will  reimburse  each
Underwriter  for  any  legal  or  other  expenses  reasonably  incurred  by such
Underwriter  in connection  with  investigating  or defending any such action or
claim as such  expenses  are  incurred;  provided  that the Company  will not be
liable under the indemnity agreement in subsection (a)(i) to the extent that any
such loss, claim, damage or liability that arises out of or is based on a breach
of  representation  or  warranty  contemplated  by clause (i) above  constitutes
consequential  damages;  and  provided,  further,  that the Company  will not be
liable under the indemnity  agreement in  subsection  (a)(ii) to the extent that
any such  loss,  claim,  damage or  liability  arises out of or is based upon an
untrue  statement or alleged  untrue  statement or omission or alleged  omission
contemplated  by clause (ii) above and made in any Preliminary  Prospectus,  any
Preliminary Prospectus Supplement, the Prospectus as amended or supplemented and
any other prospectus relating to the Offered  Certificates,  or any amendment or
supplement  thereto, in reliance upon and in conformity with written information
furnished  to  the  Company  by  any  Underwriter  through  the  Representatives
expressly for use in the  Prospectus as amended or  supplemented;  and provided,
further,  that the Company will not be liable under the  indemnity  agreement in
subsection  (a)(ii)  with respect to any such loss,  claim,  damage or liability
that  arises  out of or is based  upon an untrue  statement  or  alleged  untrue
statement or omission or alleged omission  contemplated by clause (ii) above and
made in any  Computational  Materials  provided to investors with respect to the
Offered  Certificates except to the extent that such untrue statement or alleged
untrue  statement  or omission  or alleged  omission  was made in reliance  upon
information  provided to the  Underwriters  by the  Company,  NHA, CCA or any of
their affiliates or any third party in their employ; and provided, further, that
the Company will not be liable to any Underwriter under the indemnity  agreement
in subsection  (a)(ii) with respect to any Preliminary  Prospectus to the extent
that any such loss, claim,  damage or liability of such Underwriter results from
the fact that such Underwriter sold Offered  Certificates to a person as to whom
it shall be  established  that  there was not sent or given,  at or prior to the
written confirmation of such sale, a copy of the Prospectus or of the Prospectus
as then amended or  supplemented  in any case where such delivery is required by
the Act, if the Company has  previously  furnished  copies thereof in sufficient
quantity to such  Underwriter and the loss,  claim,  damage or liability of such
Underwriter  results  from an untrue  statement  or omission of a material  fact
contained in the Preliminary  Prospectus  which was identified in writing (which
writing may consist of blacklined copies of the Prospectus  showing the changes)
at  such  time  to such  Underwriter  and  corrected  in the  Prospectus  or the
Prospectus as then amended or supplemented.

               (b) Each Underwriter,  severally and not jointly,  will indemnify
and hold harmless the Company against any losses, claims, damages or liabilities
to which the Company may become subject, under the Act or otherwise,  insofar as
such losses,  claims,  damages or  liabilities  (or actions in respect  thereof)
arise out of or are based upon an untrue  statement or alleged untrue  statement
of a material fact  contained in any  Preliminary  Prospectus,  any  Preliminary
Prospectus  Supplement,  the Prospectus as amended or supplemented and any other
prospectus relating to the Offered Certificates,  or any amendment or supplement
thereto,  or arise out of or are based upon the omission or alleged  omission to
state therein a material fact required to be stated therein or necessary to make
the statements  therein not misleading,  in each case to the extent, but only to
the extent,  that such untrue  statement or alleged untrue statement or omission
or alleged  omission was made in any  Preliminary  Prospectus,  any  Preliminary
Prospectus  Supplement,  the Prospectus as amended or supplemented and any other
prospectus  relating  to the  Offered  Certificates,  or any such  amendment  or
supplement,  in  reliance  upon  and  in  conformity  with  written  information
furnished  to the  Company  by  such  Underwriter  through  the  Representatives
expressly for use therein; and will reimburse the Company for any legal or other
expenses  reasonably incurred by the Company in connection with investigating or
defending any such action or claim as such expenses are incurred.

               (c)  Promptly  after  receipt  by  an  indemnified   party  under
subsections (a) or (b) above of notice of the  commencement of any action,  such
indemnified party shall, if a claim in respect thereof is to be made against the
indemnifying  party  under such  subsection,  notify the  indemnifying  party in
writing  of  the  commencement  thereof;  but  the  omission  so to  notify  the
indemnifying  party shall not relieve it from any liability which it may have to
any  indemnified  party otherwise than under such  subsection.  In case any such
action shall be brought  against any  indemnified  party and it shall notify the
indemnifying party of the commencement  thereof, the indemnifying party shall be
entitled to participate  therein and, to the extent that it shall wish,  jointly
with any other  indemnifying  party  similarly  notified,  to assume the defense
thereof,  with counsel  satisfactory to such  indemnified  party (who shall not,
except with the consent of the indemnified party, be counsel to the indemnifying
party),  and, after notice from the indemnifying party to such indemnified party
of its election so to assume the defense thereof,  the indemnifying  party shall
not be liable to such  indemnified  party  under such  subsection  for any legal
expenses  of other  counsel  or any other  expenses,  in each case  subsequently
incurred by such indemnified party, in connection with the defense thereof other
than reasonable costs of investigation. No indemnifying party shall, without the
written  consent of the indemnified  party,  effect the settlement or compromise
of, or consent to the entry of any  judgment  with  respect  to, any  pending or
threatened action or claim in respect of which  indemnification  or contribution
may be sought  hereunder  (whether or not the indemnified  party is an actual or
potential party to such action or claim) unless such  settlement,  compromise or
judgment (i) includes an unconditional release of the indemnified party from all
liability  arising  out of such  action  or claim  and (ii)  does not  include a
statement as to or an admission of fault, culpability or a failure to act, by or
on behalf of any indemnified party.

               (d) If the  indemnification  provided  for in this  Section  8 is
unavailable  to or  insufficient  to hold  harmless an  indemnified  party under
subsection  (a) or (b)  above in  respect  of any  losses,  claims,  damages  or
liabilities  (or actions in respect  thereof)  referred  to  therein,  then each
indemnifying  party  shall  contribute  to the  amount  paid or  payable by such
indemnified party as a result of such losses, claims, damages or liabilities (or
actions in respect  thereof) in such proportion as is appropriate to reflect the
relative benefits received by the Company and its affiliates (other than NSI) on
the one hand and the  Underwriters on the other from the offering of the Offered
Certificates  to which  such  loss,  claim,  damage or  liability  (or action in
respect  thereof)  relates.   If,  however,   the  allocation  provided  by  the
immediately  preceding  sentence is not  permitted by  applicable  law or if the
indemnified party failed to give the notice required under subsection (c) above,
then each indemnifying  party shall contribute to such amount paid or payable by
such indemnified  party in such proportion as is appropriate to reflect not only
such  relative  benefits  but also the  relative  fault of the  Company  and its
affiliates (other than NSI) on the one hand and the Underwriters on the other in
connection  with the  statements  or  omissions  which  resulted in such losses,
claims,  damages or liabilities (or actions in respect thereof),  as well as any
other relevant equitable  considerations.  The relative benefits received by the
Company and its affiliates (other than NSI) on the one hand and the Underwriters
on the  other  shall be  deemed  to be in the same  proportion  as the total net
proceeds from such offering (before deducting  expenses) received by the Company
bear to the  total  underwriting  discounts  and  commissions  received  by such
Underwriters.  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 Company and its affiliates  (other than NSI) on the
one hand or the  Underwriters  on the other and the  parties'  relative  intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission.  The Company and the Underwriters agree that it would not
be just and  equitable  if  contribution  pursuant to this  subsection  (d) were
determined by pro rata allocation (even if the Underwriters  were treated as one
entity for such  purpose) or by any other  method of  allocation  which does not
take  account  of  the  equitable  considerations  referred  to  above  in  this
subsection  (d). The amount paid or payable by an indemnified  party as a result
of the losses,  claims,  damages or liabilities (or actions in respect  thereof)
referred to above in this subsection (d) shall be deemed to include any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating  or  defending  any such  action  or  claim.  Notwithstanding  the
provisions  of  this  subsection  (d),  no  Underwriter  shall  be  required  to
contribute  any amount in excess of the amount by which the total price at which
the Offered  Certificates  underwritten by it and distributed to the public were
offered to the public  exceeds the amount of any damages which such  Underwriter
has otherwise  been  required to pay by reason of such untrue or alleged  untrue
statement  or  omission  or alleged  omission.  No person  guilty of  fraudulent
misrepresentation  (within  the  meaning of  Section  11(f) of the Act) shall be
entitled to  contribution  from any person who was not guilty of such fraudulent
misrepresentation. The obligations of the Underwriters in this subsection (d) to
contribute   are  several  in  proportion  to  their   respective   underwriting
obligations with respect to the Offered Certificates and not joint.

               (e) The  obligations of the Company under this Section 8 shall be
in addition to any  liability  which the  Company may  otherwise  have and shall
extend, upon the same terms and conditions, to each person, if any, who controls
any  Underwriter  within  the  meaning  of  the  Act.  The  obligations  of  the
Underwriters  under this Section 8 shall be in addition to any  liability  which
the respective  Underwriters may otherwise have and shall extend,  upon the same
terms and  conditions,  to each  officer and director of the Company and to each
person, if any, who controls the Company within the meaning of the Act.

               9.  Computational  Materials  and ABS Term Sheets.  (a) Not later
than 2:00 p.m., New York City time, on the date hereof,  the Underwriters  shall
deliver to the Company and its counsel,  as provided  below,  a complete copy of
all  materials  provided by the  Underwriters  to  prospective  investors in the
Offered  Certificates  which  constitute  either (i)  "Computational  Materials"
within the  meaning of the  no-action  letter  dated May 20,  1994 issued by the
Division  of  Corporation  Finance of the  Commission  (the  "Staff") 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 Staff of the Division of  Corporation  Finance of the  Commission  to the
Public Securities Association (together, the "Kidder Letters") or (ii) "ABS Term
Sheets"  within the meaning of the  no-action  letter  dated  February  17, 1995
issued by the Staff to the Public Securities  Association (the "PSA Letter" and,
together with the Kidder  Letters,  the "No-Action  Letters"),  if the filing of
such  materials with the Commission is a condition of the relief granted in such
letters and, in the case of any such materials that constitute  "Collateral Term
Sheets" within the meaning of the PSA Letter,  such  Collateral Term Sheets have
not previously  been delivered to the Company as contemplated by Section 9(b)(i)
below.  For purposes of this Agreement,  "Structural Term Sheets" shall have the
meaning set forth in the PSA Letter.  Each delivery of  Computational  Materials
and/or ABS Term Sheets to the Company and its counsel pursuant to this paragraph
(a) shall be made in paper form and, in the case of ABS Term Sheets,  electronic
format suitable for filing (or able to be readily converted to a format suitable
for filing) with the Commission.

               (b) Each  Underwriter  represents and warrants to and agrees with
the Company,  as of the date hereof and as of the Closing Date,  as  applicable,
that:

                    (i) if such  Underwriter  has provided any  Collateral  Term
          Sheets to potential investors in the Offered Certificates prior to the
          date hereof and if the filing of such materials with the Commission is
          a condition of the relief granted in the PSA Letter, then in each such
          case such Underwriter delivered to the Company and its counsel, in the
          manner contemplated by Section 9(a), a copy of such materials no later
          than  1:00  p.m.,  New York  City  time,  on the  first  business  day
          following the date on which such materials were initially  provided to
          a potential investor;

                    (ii)  the  Computational   Materials  (either  in  original,
          aggregated or consolidated  form) and ABS Term Sheets furnished to the
          Company pursuant to Section 9(a) or as contemplated in Section 9(b)(i)
          constitute all of the materials  relating to the Offered  Certificates
          furnished by such Underwriter (whether in written, electronic or other
          format) to prospective  investors in the Offered Certificates prior to
          the date hereof (or, in the case of any actual investor in the Offered
          Certificates,  prior to the date on which the  Prospectus is delivered
          thereto),  except for any  Preliminary  Prospectus with respect to the
          Offered  Certificates  and any  Computational  Materials  and ABS Term
          Sheets with respect to the Offered Certificates which are not required
          to be filed  with the  Commission  in  accordance  with the  No-Action
          Letters, and all Computational  Materials and ABS Term Sheets provided
          by such Underwriter to potential investors in the Offered Certificates
          comply with the requirements of the No-Action Letters;

                    (iii) all Collateral Term Sheets with respect to the Offered
          Certificates  furnished by such  Underwriter  to  potential  investors
          contained  and will  contain a legend,  prominently  displayed  on the
          first page thereof,  indicating that the information contained therein
          will be superseded by the  description of the Mortgage Loans contained
          in the Prospectus  and,  except in the case of the initial  Collateral
          Term Sheet,  that such  information  supersedes the information in all
          prior Collateral Term Sheets; and

                    (iv)  information  included  in the  ABS  Term  Sheets  with
          respect to the Offered Certificates shall be of a type included in the
          Prospectus.

               (c) If, at any time when a  prospectus  relating  to the  Offered
Certificates is required to be delivered under the Act, it shall be necessary in
the opinion of the Company,  the  Underwriters  or their  respective  counsel to
amend or  supplement  the  Prospectus  as a result of an untrue  statement  of a
material  fact  contained  in any  Computational  Materials  or ABS Term  Sheets
provided  by any  Underwriter  (the  "Relevant  Underwriter")  pursuant to or as
contemplated  by  this  Section  9 or the  omission  to  state a  material  fact
required,  when  considered in  conjunction  with the  Prospectus,  to be stated
therein or necessary to make the  statements  therein,  when read in conjunction
with the  Prospectus,  not  misleading,  or if it shall be necessary to amend or
supplement  any Current  Report to comply with the Act or the rules  thereunder,
the Company or the  Relevant  Underwriter,  as the case may be,  shall  promptly
notify the other (and each other Underwriter) of the necessity of such amendment
or supplement,  and the Company shall promptly provide the Relevant  Underwriter
with definitive  information relating to the Mortgage Loans in electronic format
containing the data reasonably  requested by the Relevant  Underwriter to enable
it to comply with its obligations  pursuant to this subsection (c). The Relevant
Underwriter,  at the  expense of the  Company,  shall  promptly  (i) prepare and
furnish to the Company for filing with the Commission an amendment or supplement
which will correct such statement or omission or an amendment  which will effect
such  compliance,  (ii) distribute such amendment or supplement to each investor
in the Offered  Certificates  that  received such  information  being amended or
supplemented and who purchased the Offered Certificates,  and (iii) furnish such
amendment or supplement to each other  Underwriter.  It is understood and agreed
that the Relevant  Underwriter  will use all reasonable  efforts to prepare such
amendment  or  supplement  and  furnish it to the  Company  for filing  with the
Commission  within  three (3)  business  days of the  receipt  of the  corrected
Mortgage  Loan  information  from the Company  (provided  that there shall be no
delay in the timely  filing of the  earlier  materials  that  contain the untrue
statement or omission).

               10.  Substitution of Underwriters.  (a) If any Underwriter  shall
default in its  obligation  to purchase  the Offered  Certificates  which it has
agreed  to  purchase  hereunder,  the  Representatives  may in their  discretion
arrange  for  themselves  or another  party or other  parties to  purchase  such
Offered  Certificates on the terms contained  herein. If within thirty-six hours
after such default by any Underwriter the Representatives do not arrange for the
purchase of such Offered  Certificates,  then the Company shall be entitled to a
further  period of  thirty-six  hours within which to procure  another  party or
other  parties  satisfactory  to the  Representatives  to purchase  such Offered
Certificates on such terms. In the event that, within the respective  prescribed
period,  the  Representatives  notify the Company that they have so arranged for
the  purchase  of  such  Offered  Certificates,  or  the  Company  notifies  the
Representatives  that it has so  arranged  for  the  purchase  of  such  Offered
Certificates,  the  Representatives  or the  Company  shall  have  the  right to
postpone the Closing Date for such Offered Certificates for a period of not more
than  seven  days,  in order to effect  whatever  changes  may  thereby  be made
necessary  in  the  Registration  Statement  or the  Prospectus  as  amended  or
supplemented, or in any other documents or arrangements,  and the Company agrees
to file promptly any amendments or supplements to the Registration  Statement or
the Prospectus which in the opinion of the  Representatives  may thereby be made
necessary.  The term  "Underwriter"  as used in this Agreement shall include any
person  substituted  under this  Section  with like effect as if such person had
originally been a party hereto.

               (b) If, after giving effect to any  arrangements for the purchase
of the Offered  Certificates of a defaulting  Underwriter or Underwriters by the
Representatives  and the  Company as  provided  in  subsection  (a)  above,  the
aggregate   principal  amount  of  such  Offered   Certificates   which  remains
unpurchased  does not exceed  one-eleventh of the aggregate  principal amount of
the Offered Certificates,  then the Company shall have the right to require each
non-defaulting   Underwriter  to  purchase  the  principal   amount  of  Offered
Certificates  which  such  Underwriter  agreed to  purchase  hereunder  and,  in
addition,  to require each  non-defaulting  Underwriter to purchase its pro rata
share  (based  on the  principal  amount  of  Offered  Certificates  which  such
Underwriter  agreed to purchase  hereunder) of the Offered  Certificates of such
defaulting Underwriter or Underwriters for which such arrangements have not been
made; provided that, if NSI is a defaulting  Underwriter,  the Company shall not
be  permitted to require the other  Underwriters  to purchase any of the Offered
Certificates  that NSI was  required  but  failed  to  purchase  hereunder;  and
provided,  further,  that nothing herein shall relieve a defaulting  Underwriter
from liability for its default.

               (c) If, after giving effect to any  arrangements for the purchase
of the Offered  Certificates of a defaulting  Underwriter or Underwriters by the
Representatives  and the  Company as  provided  in  subsection  (a)  above,  the
aggregate  principal amount of Offered  Certificates  which remains  unpurchased
exceeds   one-eleventh  of  the  aggregate   principal  amount  of  the  Offered
Certificates,  as referred to in subsection  (b) above,  or if the Company shall
not (or,  because NSI is a defaulting  Underwriter,  the Company is not entitled
to)  exercise  the  right   described  in   subsection   (b)  above  to  require
non-defaulting  Underwriters  to purchase  Offered  Certificates of a defaulting
Underwriter or  Underwriters,  then this Agreement  shall  thereupon  terminate,
without liability on the part of any  non-defaulting  Underwriter,  the Company,
NHA, or CCA,  except for the  expenses to be borne by the Company as provided in
Section 6 hereof, the indemnity and contribution  agreements in Section 8 hereof
and the obligations of NHA and CCA under Sections 17 and 18 hereof, respectively
(insofar as they relate to the  Company's  obligations  under Section 8 hereof);
but nothing herein shall relieve a defaulting Underwriter from liability for its
default.

               11.  Representations  and Indemnities to Survive.  The respective
indemnities, agreements, representations, warranties and other statements of the
Company, NHA, CCA and the several  Underwriters,  as set forth in this Agreement
or made by or on behalf of them, respectively, pursuant to this Agreement, shall
remain  in full  force  and  effect,  regardless  of any  investigation  (or any
statement as to the results  thereof) made by or on behalf of any Underwriter or
any controlling  person of any  Underwriter,  or the Company,  or any officer or
director or controlling person of the Company, and shall survive delivery of and
payment for the Offered Certificates.

               12.  The   Representatives.   In  all  dealings  hereunder,   the
Representatives  shall  act on  behalf  of each of  such  Underwriters,  and the
parties  hereto shall be entitled to act and rely upon any  statement,  request,
notice  or  agreement  on  behalf  of any  Underwriter  made  or  given  by such
Representatives  jointly or by such of the  Representatives,  if any,  as may be
designated  for  such  purpose  in any  notice  given  to the  Company  by  both
Representatives in accordance with Section 13.

               13.  Notices.  All statements,  requests,  notices and agreements
hereunder shall be in writing,  and if to the Underwriters shall be delivered or
sent  by  mail,   telex  or  facsimile   transmission  to  the  address  of  the
Representatives  as set forth on the first page  hereof;  and if to the  Company
shall be  delivered  or sent by mail,  telex or  facsimile  transmission  to the
address  of the  Company  set forth in the  Registration  Statement:  Attention:
Secretary;  and if to CCA shall be delivered or sent by mail, telex or facsimile
transmission  to Two World  Financial  Center - Building  B, New York,  New York
10281-1198,  Attention: Manager Mortgage Finance Department; and if to NHA shall
be  delivered  or sent by mail,  telex or  facsimile  transmission  to Two World
Financial Center - Building B, New York, New York 10281-1198, Attention: Manager
- - -  Mortgage  Finance  Department;  provided,  however,  that any  notice to an
Underwriter  pursuant to Section 8(e) hereof shall be delivered or sent by mail,
telex or facsimile  transmission to such Underwriter at its address set forth in
its Underwriter's Questionnaire, or telex constituting such Questionnaire, which
address will be supplied to the Company by the Representatives upon request. Any
such statements,  requests, notices or agreements shall take effect upon receipt
thereof.

               14. Successors;  Binding Effect.  This Agreement shall be binding
upon, and inure solely to the benefit of, the  Underwriters,  the Company,  NHA,
CCA and,  to the  extent  provided  in  Sections  8, 11, 17 and 18  hereof,  the
officers  and  directors of the Company and each person who controls the Company
or any  Underwriter,  and their  respective  heirs,  executors,  administrators,
successors  and assigns,  and no other  person  shall  acquire or have any right
under  or by  virtue  of this  Agreement.  No  purchaser  of any of the  Offered
Certificates  from any  Underwriter  shall be  deemed a  successor  or assign by
reason merely of such purchase.

               15.  GOVERNING  LAW.  THIS  AGREEMENT  SHALL BE  GOVERNED  BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.

               16.  Miscellaneous.  This Agreement may be executed by any one or
more of the parties  hereto and thereto in any number of  counterparts,  each of
which shall be deemed to be an original,  but all such  respective  counterparts
shall  together  constitute  one and the same  instrument.  Time shall be of the
essence of this  Agreement.  As used herein,  "business  day" (without any other
clarification)  shall mean any day when the  Commission's  office in Washington,
D.C. is open for business.

               17. Obligations of NHA. NHA agrees, in consideration of and as an
inducement to the  Underwriters'  purchase of the Offered  Certificates from the
Company,  to indemnify and hold harmless each  Underwriter,  and each person who
controls  each  Underwriter  within  the  meaning  of  Section 15 under the Act,
against  any  failure by the  Company to perform  any of its  obligations  under
Section 8 hereof (as they relate to the  indemnity  agreement  in clause (ii) of
Section 8(a) and the  corresponding  contribution  obligations  in Section 8(d))
and, further, against any failure by CCA to perform any of its obligations under
Section 18 hereof,  in each case promptly after receipt from any  Underwriter of
written notice of any such failure.

               18. Obligations of CCA. CCA agrees, in consideration of and as an
inducement to the  Underwriters'  purchase of the Offered  Certificates from the
Company,  to indemnify and hold harmless each  Underwriter,  and each person who
controls  each  Underwriter  within  the  meaning  of  Section 15 under the Act,
against  any  failure by the  Company to perform  any of its  obligations  under
Section 8 hereof (as they  relate to the  indemnity  agreement  in clause (i) of
Section 8(a) and the  corresponding  contribution  obligations in Section 8(d)),
promptly  after  receipt  from any  Underwriter  of  written  notice of any such
failure.



<PAGE>





               If the foregoing is in accordance with your  understanding of our
agreement, please sign and return to us four counterparts hereof, whereupon this
letter  and your  acceptance  shall  represent  a  binding  agreement  among the
Company, NHA, CCA and the several Underwriters.

                                     Very truly yours,



                                     ASSET SECURITIZATION CORPORATION



                                     By:___________________________________
                                          Name:
                                          Title:


                                     NOMURA HOLDING AMERICA INC.


                                     By:___________________________________
                                          Name:
                                          Title:


                                     THE CAPITAL COMPANY OF AMERICA LLC


                                     By:___________________________________
                                          Name:
                                          Title:






<PAGE>



                         1999-C2 Underwriting Agreement

Accepted at New York,  New York as of the date first  written above on behalf of
the several Underwriters listed on Schedule I.



GOLDMAN, SACHS & CO.


By:_________________________________
    Name:
    Title:


NOMURA SECURITIES INTERNATIONAL, INC.


By:__________________________________
    Name:
    Title:




<PAGE>



SCHEDULE I



<TABLE>
<CAPTION>

                                                                         Principal Amount
                                                                           of Relevant
                                                                         Class of Offered
                                                                   Certificates to be Purchased
                                                                    (Expressed as a Percentage
                                                                     of the Entire Principal
Underwriter                                   Class                   Amount of Such Class)
- -----------                                   -----                   ---------------------
<S>                                      <C>                          <C>
Goldman, Sachs & Co.                     A-1, A-2 and A-3

Nomura Securities
   International, Inc.                   A-1, A-2 and A-3

Donaldson, Lufkin & Jenrette
   Securities Corporation                A-1, A-2 and A-3

Goldman, Sachs & Co.                        [B and D]

Nomura Securities
   International, Inc.                      [B and D]

Donaldson, Lufkin & Jenrette
   Securities Corporation                   [B and D]

Goldman, Sachs & Co.                       [C, E and F]

Nomura Securities
   International, Inc.                     [C, E and F]

Donaldson, Lufkin & Jenrette
   Securities Corporation                  [C, E and F]

</TABLE>

<PAGE>



SCHEDULE II


Registration Statement No. 333-53859

Base Prospectus dated                       October     , 1999

Prospectus Supplement dated                 October      , 1999

Title of Offered Certificates:              Commercial Mortgage Pass-Through
                                            Certificates,  Series 1999-C1,
                                            Class A-1,  Class  A-2,  Class
                                            A-3,  Class B,  Class C, Class
                                            D, Class E and Class F

Cut-off Date:                               October         , 1999

Closing:                                    10:00 a.m. on October       , 1999
                                            at the offices of
                                            Cadwalader, Wickersham & Taft
                                            100 Maiden Lane
                                            New York, NY 10038


<PAGE>

                                                             CGSH Draft 10/13/99

<TABLE>
<CAPTION>

                                Initial Aggregate
                              Certificate Principal             Initial
Class Designation              Balance of Class(1)         Pass-Through Rate         Purchase Price(2)             Rating(3)
- -----------------              ----------------            -----------------         --------------                ------
<S>                                 <C>                         <C>                   <C>                     <C>
Class A-1                           $127,000,000                                                                  AAA/Aaa/AAA
Class A-2                           $322,800,000                                                                  AAA/Aaa/AAA
Class A-3                           $108,721,000                                                                  AAA/Aaa/AAA
Class B                              $39,057,000                                                                   AA/Aa2/AA
Class C                              $39,057,000                                                                     A/A2/A
Class D                              $11,718,000                                                                    A-/A3/A-
Class E                              $29,293,000                                                                  BBB/Baa2/BBB
Class F                              $15,623,000                                                                 BBB-/Baa3/BBB-

</TABLE>

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

(1)     Plus or minus a permitted variance of 5%.

(2)     Expressed  as a  percentage  of the  aggregate  principal  amount of the
        relevant class of Official  Certificates  to be purchased.  The purchase
        price for each class of the Offered  Certificates  will include  accrued
        interest  at the initial  Pass-Through  Rate  therefor on the  aggregate
        principal  amount  thereof to be purchased  from the Cut-off Date to but
        not including the Closing Date.

(3)     By each of  Fitch  IBCA,  Inc.,  Moody's  Investors  Service,  Inc.  and
        Standard  & Poor's  Ratings  Services,  a  Division  of The  McGraw-Hill
        Companies, Inc., respectively.







<PAGE>




                                   Exhibit A-1
                                   -----------

                              ASC--IN-HOUSE OPINION



                                                   October 28, 1999



TO THE PERSONS ON
THE ATTACHED SCHEDULE A

               Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                      Pass-Through Certificates, Series 1999-C2
                      ----------------------------------------------------

Ladies and Gentlemen:

               I  am   Secretary   of  and   Counsel  to  Asset   Securitization
Corporation,  a Delaware  corporation ("ASC"). I have been asked to deliver this
opinion in  connection  with the issuance of  Commercial  Mortgage  Asset Trust,
Commercial   Mortgage   Pass-Through    Certificates,    Series   1999-C2   (the
"Certificates"), issued pursuant to the Pooling and Servicing Agreement dated as
of October 11, 1999 (the "Pooling and Servicing  Agreement"),  by and among ASC,
as depositor, LaSalle Bank National Association, as trustee, BNY Asset Solutions
LLC, as servicer,  Lennar Partners, Inc., as special servicer, and ABN AMRO Bank
N.V., as fiscal agent.

               Capitalized  terms used and not otherwise defined herein have the
meanings given to them in the Underwriting  Agreement dated October 15, 1999, by
and among ASC, The Capital Company of America LLC, a Delaware limited  liability
company ("CCA"),  Nomura Holding America Inc., a Delaware  corporation  ("NHA"),
and Goldman, Sachs & Co. ("Goldman, Sachs") and Nomura Securities International,
Inc. ("NSI"),as  representatives of the underwriters described therein (Goldman,
Sachs  and  NSI,  collectively  with  Donaldson,  Lufkin &  Jenrette  Securities
Corporation,  the  "Underwriters"),  as  amended  by  Amendment  No.  1  to  the
Underwriting Agreement, dated as of October 15, 1999, by and among ASC, CCA, NHA
and Goldman Sachs and NSI (the  "Underwriting  Agreement"),  and, if not defined
therein, in the Pooling and Servicing Agreement.  I have examined such documents
as I believe are  necessary or  appropriate  for the  purposes of this  opinion,
including the certificate of incorporation,  by-laws and resolutions  adopted by
the  Board of  Directors  of ASC,  the  Pooling  and  Servicing  Agreement,  the
Underwriting Agreement, the Mortgage Loan Purchase and Sale Agreement,  dated as
of October 11, 1999 (the "CCA/Company Mortgage Loan Purchase Agreement"), by and
between ASC, as  purchaser,  and CCA, as seller,  and  acknowledged  by NHA, the
Mortgage  Loan  Purchase and Sale  Agreement,  dated as of October 11, 1999 (the
"NHA/Company  Mortgage  Loan  Purchase  Agreement"),  by  and  between  ASC,  as
purchaser,  and NHA,  as seller,  the form of  assignment  and  delivery  of the
Mortgage  Loans and related  collateral  therefor and all exhibits  thereto (the
Pooling and Servicing Agreement,  the Underwriting  Agreement,  the CCA/Mortgage
Loan  Purchase   Agreement  and  the  NHA/Mortgage   Loan  Purchase   Agreement,
collectively,  the  "Agreements").  In reaching  such  opinions,  I have assumed
without  investigation,  except as expressly set forth below,  that there are no
facts inconsistent with the assumptions made in paragraphs A through D below.

               A. All  signatures  of parties,  other than ASC, on all documents
are  genuine.  Each person  executing  any  instrument,  document or  agreement,
whether individually or on behalf of a firm or other business entity, other than
ASC, is duly authorized to do so.

               B. All  documents  submitted as original are  authentic;  and all
photostatic  copies,  and all copies certified by a governmental  custodian or a
party to the transaction, conform to authentic original documents.

               C. All natural persons, including all persons acting on behalf of
a business entity, are legally competent.

               D. All other  parties  to  documents,  other  than ASC,  have the
requisite power and authority to consummate the transactions contemplated by the
Agreements and to execute and deliver the applicable documents.

               Based on my review of the foregoing and such other considerations
of law and fact as I believe to be  relevant,  and  subject to the  limitations,
assumptions and qualifications set forth herein, I am of the opinion that:

               1. ASC is a corporation, duly incorporated,  validly existing and
in good standing under the laws of the State of Delaware,  and is duly qualified
to do business in the State of New York as a foreign corporation.

               2.  ASC  has all  requisite  corporate  power  and  authority  to
execute, deliver and perform its obligations under the Agreements.

               3. The execution,  delivery and  performance of the Agreements by
ASC have been duly authorized by all necessary corporate action of ASC.

               4.  Neither the  issuance  and sale of the  Certificates  nor the
execution, delivery or performance of the terms of the Agreements will result in
the breach of any term or  provision  of the  certificate  of  incorporation  or
by-laws  of ASC or  conflict  with,  result in a breach or  violation  of or the
acceleration of indebtedness  under, or constitute a default under, the terms of
any indenture, agreement or instrument of which I have knowledge to which ASC is
a party or by which it is bound, or any order or decree of any court, regulatory
body,  administrative  agency or governmental body having  jurisdiction over ASC
and known to me as being applicable to ASC.

               5. To my  knowledge,  there  is no  action,  suit  or  proceeding
against,  or investigation of, ASC pending or threatened  against ASC before any
court,  administrative agency or other tribunal which, either individually or in
the  aggregate,  (a)  asserts the  invalidity  of any of the  Agreements  or the
Certificates,  (b) seeks to prevent  the  issuance  of the  Certificates  or the
consummation  of any of the  transactions  contemplated by the Agreements or (c)
which would  materially and adversely  affect (i) the  performance by ASC of its
obligations  under, or the validity or enforceability  of, any of the Agreements
or the Certificates,  or (ii) any rights with regard to the Mortgaged Properties
or the Mortgage Loans.

               In addition to the  qualifications  set forth above, the opinions
herein are also subject to the following qualifications:

               1. I am a member  of the Bar of the  State of New  York,  and the
opinions  expressed  herein  concern only the laws of the State of New York,  as
currently  in effect,  the  federal  laws of the United  States of  America,  as
currently  in  effect,  and the  corporate  laws of the  State of  Delaware,  as
currently in effect.

               2. I assume no obligation  to  supplement  this opinion if, after
the date hereof,  any applicable laws change or I become aware of any facts that
might change the opinions set forth herein.

               3. The  opinions  are  limited to the  matters  set forth in this
letter.  No other  opinions  should be  inferred  beyond the  matters  expressly
stated.

               The  opinions  expressed in this letter may be relied upon solely
by the addressees  hereof solely with respect to the  transactions  described in
the  Agreements,  and may not be  relied  upon by any other  person  or  entity,
without my specific prior written consent.

                                                   Sincerely,



                                                   [Marshall S. Brozost, Esq.]






<PAGE>




                                                                      SCHEDULE A


Goldman, Sachs & Co.
85 Broad Street
New York, NY 10004

Nomura Securities International, Inc.
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

Donaldson, Lufkin & Jenrette
  Securities Corporation
277 Park Avenue, 9th Floor
New York, NY 10172

LaSalle Bank National Association
135 South LaSalle Street, Suite 1625
Chicago, IL 60674-4102

ABN AMRO Bank N.V.
135 South LaSalle Street, Suite 1625
Chicago, IL 60674-4102

Standard & Poor's  Ratings  Services
  a division of the Mc-Graw  Hill  Companies, Inc.
55 Water Street
New York, NY 10041

Moody's Investors Service, Inc.
99 Church Street
New York, NY 10007

Fitch IBCA
One State Street Plaza
New York, NY 10004

Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, NY 10038

<PAGE>






                                   Exhibit A-2
                                   -----------

                                ASC - CWT OPINION



                                                   October 28, 1999



Goldman, Sachs & Co.                       Nomura Securities International, Inc.
85 Broad Street                            2 World Financial Center
New York, New York 10004                   Building B, 21st Floor
                                           New York, New York 10281



As Representatives of the Underwriters.

               Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                      Pass-Through Certificates, Series 1999-C2
                      ----------------------------------------------------

Ladies and Gentlemen:

               We are  rendering  this  opinion  pursuant to Section 7(g) of the
Underwriting   Agreement,   dated   October  15,   1999,   by  and  among  Asset
Securitization  Corporation, a Delaware corporation ("ASC"), The Capital Company
of America LLC, a Delaware limited  liability  company  ("CCA"),  Nomura Holding
America Inc., a Delaware  corporation ("NHA"),  Goldman,  Sachs & Co. ("Goldman,
Sachs") and Nomura Securities International, Inc. ("NSI"), as representatives of
the underwriters described therein (the "Underwriters"), as amended by Amendment
No. 1 to the Underwriting Agreement,  dated as of October 15, 1999, by and among
ASC, CCA, NHA and Goldman, Sachs and NSI (the "Underwriting Agreement"). We have
acted as special  counsel to (1) ASC and CCA in connection  with the purchase by
ASC from CCA,  pursuant to a Mortgage Loan Purchase and Sale Agreement  dated as
of October 11, 1999 (the  "CCA/Mortgage  Loan Purchase and Sale Agreement"),  by
and between ASC and CCA and acknowledged by NHA, of the mortgage loans described
therein;  (2) ASC and NHA in  connection  with the  purchase  by ASC  from  NHA,
pursuant to a Mortgage Loan Purchase and Sale Agreement  dated as of October 11,
1999 (the  "NHA/Mortgage Loan Purchase and Sale Agreement" and collectively with
the CCA/Mortgage  Loan Purchase and Sale Agreement,  the "Mortgage Loan Purchase
and Sale  Agreements"),  by and  between  ASC and  NHA,  of the  mortgage  loans
described therein; (3) ASC in connection with (a) the issuance of the Commercial
Mortgage Asset Trust,  Commercial  Mortgage  Pass-Through  Certificates,  Series
1999-C2,  consisting of twenty-one  classes:  the "Class A-1  Certificates," the
"Class  A-2  Certificates,"  the  "Class  A-3  Certificates,"  the  "Class  CS-1
Certificates",  the  "Class X  Certificates",  the "Class B  Certificates,"  the
"Class C Certificates,"  the "Class D Certificates," the "Class E Certificates,"
the  "Class  F  Certificates,"   the  "Class  G  Certificates,"   the  "Class  H
Certificates,"  the  "Class J  Certificates,"  the "Class K  Certificates,"  the
"Class L Certificates,"  the "Class M Certificates," the "Class N Certificates,"
the  "Class  Q-1  Certificates,"  the  "Class Q -2  Certificates,"  the "Class R
Certificates"   and   the   "Class   LR   Certificates"    (collectively,    the
"Certificates");  and (b) the sale by ASC and the  purchase by the  Underwriters
pursuant to the  Underwriting  Agreement  of the Class A-1,  the Class A-2,  the
Class  A-3,  the Class  CS-1,  the Class X, and the Class F  Certificates  and a
portion  of Class B, the  Class  C,  the  Class D and the  Class E  Certificates
(collectively,  along with the  remaining  Class B, Class C, Class D and Class E
Certificates,  the  "Offered  Certificates");  (4) NHA in  connection  with  the
acknowledgment by NHA of the CCA/Mortgage Loan Purchase and Sale Agreement;  (5)
CCA in connection with the execution by CCA of the Underwriting  Agreement;  and
(6) NHA in connection with the execution by NHA of the  Underwriting  Agreement.
The Certificates are being issued pursuant to a Pooling and Servicing Agreement,
dated as of October 11, 1999 (the  "Pooling and  Servicing  Agreement"),  by and
among ASC, as depositor,  LaSalle Bank  National  Association,  as trustee,  BNY
Assets Solutions LLC, as servicer,  Lennar Partners,  Inc., as special servicer,
and ABN  AMRO  Bank  N.V.,  as  fiscal  agent.  Capitalized  terms  used and not
otherwise  defined  herein  have the  meanings  given to them in the Pooling and
Servicing Agreement.

               The Certificates will evidence beneficial  ownership interests in
a trust fund (the "Trust Fund"),  the assets of which will consist  primarily of
the mortgage loans (the "Mortgage Loans") identified in Exhibit B to the Pooling
and Servicing Agreement, together with certain related assets.

               In rendering  the opinions set forth below,  we have examined and
relied upon originals, copies or specimens, certified or otherwise identified to
our  satisfaction,  of the  Underwriting  Agreement,  the Pooling and  Servicing
Agreement,  the  Mortgage  Loan  Purchase and Sale  Agreements  and all exhibits
thereto (collectively, the "Agreements"), the Registration Statement on Form S-3
No.  333-53859 which was filed with the Securities and Exchange  Commission (the
"Commission")  on September 21, 1998 and which became effective on September 25,
1998 (the "Registration Statement"), the Preliminary Prospectus Supplement dated
October 4, 1999  relating  to the Offered  Certificates,  the  Prospectus  dated
October 15, 1999 (the "Base  Prospectus")  and the Prospectus  Supplement  dated
October  15,  1999  relating  to  the  Offered   Certificates  (the  "Prospectus
Supplement",  and together with the Base  Prospectus,  the  "Prospectus");  such
Prospectus  to be filed with the  Commission  pursuant to Rule  424(b)(5) of the
Securities  Act of 1933,  as amended (the "Act") on or before  October 27, 1999,
specimen forms of the Offered Certificates, and such certificates, corporate and
public  records  and other  documents,  agreements,  instruments  and  opinions,
including,  among other things,  the  documents  delivered at the closing of the
purchase and sale of the Offered Certificates (the "Closing") and the opinion of
Marshall S. Brozost,  Esq.,  Secretary of and Counsel to ASC, dated of even date
herewith,  as we have deemed  necessary as a basis for such  opinions  expressed
below. In such  examination,  we have assumed the genuineness of all signatures,
the authenticity of all documents, agreements and instruments submitted to us as
originals,  the conformity to original documents,  agreements and instruments of
all  documents,  agreements  and  instruments  submitted  to  us  as  copies  or
specimens,  the authenticity of the originals of such documents,  agreements and
instruments  submitted to us as copies or specimens,  the conformity of the text
of each document filed with the Commission  through the Commission's  Electronic
Data Gathering,  Analysis and Retrieval System to the printed document  reviewed
by us, and the  accuracy of the matters set forth in the  documents,  agreements
and instruments we reviewed. As to any facts material to such opinions that were
not  known  to  us,  we  have   relied   upon   statements,   certificates   and
representations  of officers and other  representatives  of ASC,  NHA,  CCA, the
Servicer,   the  Special  Servicer,  the  Trustee,  the  Fiscal  Agent  and  the
Underwriters  included in the Agreements and other  documents,  certificates and
opinions delivered at the Closing and of public officials.

               We have assumed that each party to the  Agreements  had the power
and authority to enter into and perform the  obligations  undertaken by it under
the Agreements to which it is a party, that the Agreements were duly authorized,
executed and  delivered by each such party (other than ASC, as to execution  and
delivery) and that,  with respect to each such party (other than ASC), each such
Agreement  constitutes the legal, valid, and binding agreement of such party. As
used herein, "to our knowledge" means the actual awareness,  without independent
investigation,  of facts or other information by any lawyer in our firm actively
involved in the transactions contemplated by the Agreements.

               We  express no opinion  concerning  the laws of any  jurisdiction
other than the  substantive  laws of the State of New York and, where  expressly
referred to below, the substantive  federal laws of the United States of America
(in the latter case without regard to conflicts of laws principles).

               Based upon, and subject to the  foregoing,  we are of the opinion
that:

               1. The Registration Statement is effective under the Act, and, to
our knowledge, no stop order with respect thereto has been issued, or proceeding
for that purpose has been instituted or threatened by the Commission.

               2. The Registration Statement as of the date it became effective,
and the  Prospectus as of the date of the  Prospectus  Supplement  (in each case
excluding any information  incorporated by reference  therein and any numerical,
financial,  statistical and quantitative data included  therein,  as to which we
express no view),  appeared on their face to be appropriately  responsive in all
material  respects to the  requirements of the Act and the rules and regulations
thereunder applicable to such documents as of the relevant date.

               3. To our knowledge, there are no contracts or other documents of
a character required to be filed as an exhibit to the Registration  Statement or
required to be described in the  Registration  Statement or the  Prospectus,  as
amended or supplemented, which are not filed or described as required.

               4. The  statements  in the Base  Prospectus  under  the  headings
"Federal Income Tax Consequences," "ERISA Considerations" and "Legal Investment"
and in the Prospectus  Supplement under the headings "Certain Federal Income Tax
Consequences," "Certain ERISA Considerations" and "Legal Investment," insofar as
such statements purport to summarize matters of federal law or legal conclusions
with respect  thereto,  have been reviewed by us and are correct in all material
respects.   The  statements   made  under  the  captions   "Description  of  the
Certificates"  and  "Description  of the  Agreements" in the Base Prospectus and
"The  Pooling  and  Servicing   Agreement"  and   "Description  of  the  Offered
Certificates"  in  the  Prospectus   Supplement,   insofar  as  such  statements
constitute  a summary of the terms of the Offered  Certificates  and the Pooling
and Servicing Agreement, are correct in all material respects.

               5. The  Pooling and  Servicing  Agreement  is not  required to be
qualified under the Trust Indenture Act of 1939, as amended,  and the Trust Fund
created by the Pooling and Servicing  Agreement is not required to be registered
under the Investment Company Act of 1940, as amended.

               6. Assuming that the elections required by Section 860D(b) of the
Internal  Revenue Code of 1986, as amended (the "Code"),  are properly made, and
assuming that the Trust Fund is  administered in compliance with the Pooling and
Servicing  Agreement as in effect on the Closing Date,  and with any  subsequent
changes in the law, including any amendments to the Code or applicable  Treasury
regulations  thereunder,  (a) the Upper-Tier  REMIC,  the Lower-Tier REMIC , the
Geneva  Crossing  REMIC and the Henry W.  Oliver  REMIC  will each  qualify  for
treatment for federal income tax purposes as a real estate  mortgage  investment
conduit,  as defined in Section  860D of the Code;  (b) the Class A-1, the Class
A-2, the Class A-3,  the Class CS-1,  the Class X, the Class B, the Class C, the
Class D, the  Class E, the  Class F, the  Class G, the Class H, the Class J, the
Class K, the  Class L, the Class M, the Class N, the Class Q-1 and the Class Q-2
Certificates will represent "regular  interests" in the Upper-Tier REMIC and the
Class R and the  Class  LR  Certificates  will  represent  the sole  classes  of
"residual   interests"  in  the  Upper-Tier  REMIC  and  the  Lower-Tier  REMIC,
respectively, within the meaning of the Code. Furthermore, (i) those portions of
the Trust Fund  consisting of the right to receive (u) the Repurchase  Return of
Premium Amount, (v) the Repurchase Price Return of Premium Distribution Account,
(w) the Excess Interest,  (x) the Excess Interest  Distribution Account, (y) the
Geneva  Crossing  REMIC  Residual  Interest  and (z) the Henry W.  Oliver  REMIC
Residual  Interest will be  characterized  for federal  income tax purposes as a
grantor trust under  Subpart E of Part 1 of  Subchapter J of the Code;  (ii) the
Class X Certificates will represent pro rata undivided  beneficial  interests in
that portion of the Trust Fund  consisting of the  Repurchase  Return of Premium
Amount and the Repurchase Price Return of Premium  Distribution  Account;  (iii)
the Class A-2,  the Class A-3,  the Class B, the Class C, the Class D, the Class
E, the Class F, the Class G, the Class H, the Class J, the Class K, the Class L,
the Class M, the Class N, the  Class  Q-1 and the  Class Q-2  Certificates  will
represent pro rata undivided  beneficial  interests in that portion of the Trust
Fund  consisting  of the Excess  Interest and the Excess  Interest  Distribution
Account;  and (iv) the Class LR  Certificates  will represent pro rata undivided
beneficial  interests in the Geneva  Crossing  REMIC  Residual  Interest and the
Henry W. Oliver REMIC Residual Interest.

               7. Each of the Agreements has been duly executed and delivered by
ASC and constitutes the legal,  valid and binding agreement of ASC,  enforceable
against ASC in  accordance  with its terms,  subject to  applicable  bankruptcy,
insolvency, liquidation,  receivership,  moratorium,  reorganization and similar
laws affecting creditors' rights generally and subject, as to enforceability, to
general principles of equity  (regardless of whether  enforcement is sought in a
proceeding in equity or at law), and except that rights to  indemnification  and
contribution may be limited by applicable law or public policy.

               8. No consent, approval, authorization of, registration or filing
with, or notice to, any State of New York or federal  governmental or regulatory
authority,   agency,   department,    commission,   board,   bureau,   body   or
instrumentality  is required for the execution,  delivery or performance  of, or
compliance  by ASC with,  the  Agreements  except such as may be required  under
State  securities  or Blue Sky laws and such  approvals as have been obtained or
effected and such  recordations  of the assignments of the Mortgage Loans or the
reassignments  of  assignments  of leases,  rents and  profits or filings of UCC
Financing Statements that have not yet been completed.

               9. Neither the issuance and sale of the Offered  Certificates nor
the  execution,  delivery and  performance of the terms of the Agreements by ASC
will  conflict  with, or result in a violation of, any New York State or federal
law that is, to our knowledge, applicable to ASC.

               10. The Offered  Certificates  have been  validly  issued and are
outstanding  and entitled to the benefits  provided by the Pooling and Servicing
Agreement.

               11.  Assuming  that the Class A-1,  Class A-2,  Class A-3,  Class
CS-1,  Class X and Class B Certificates are rated at the time of issuance in one
of the two highest  rating  categories  by a nationally  recognized  statistical
rating  organization,  each such Certificate at the time of the issuance thereof
will be a  "mortgage  related  security"  as such  term is  defined  in  Section
3(a)(41) of the Exchange Act.

               We have rendered the opinions expressed herein based on facts and
circumstances   existing,  and  applicable  laws,  rules,   regulations,   court
decisions, and governmental and regulatory authority determinations in effect on
the date hereof.  We assume no obligation to update or supplement this letter to
reflect any facts,  circumstances,  laws, rules, or regulations,  or any changes
thereto, or any court or other authority or commission decisions or governmental
or regulatory authority  determinations which may hereafter occur or come to our
attention.

               We are furnishing  this opinion to each  addressee  hereof solely
for its benefit in connection  with the  transactions  referred to herein.  This
opinion is not to be relied upon, used, circulated, quoted or otherwise referred
to by any other  person  or for any  other  purpose  without  our prior  written
consent.

                                                Very truly yours,



                                                [CADWALADER, WICKERSHAM & TAFT]





<PAGE>


                                   Exhibit A-3
                                   -----------

                            CWT 10B-5 LETTER--PUBLICS


                                October 28, 1999


Goldman, Sachs & Co.                       Nomura Securities International, Inc.
85 Broad Street                            2 World Financial Center
New York, NY 10004                         Building B, 21st Floor
                                           New York, NY 10281


As Representatives of the Underwriters.


        Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
               Pass-Through Certificates, Series 1999-C2
               ----------------------------------------------------


Ladies and Gentlemen:

               This  letter is being  delivered  to you (i)  pursuant to Section
7(g)  of  the  Underwriting   Agreement,   by  and  among  Asset  Securitization
Corporation ("ASC"), The Capital Company of America LLC ("CCA"),  Nomura Holding
America Inc. and Goldman,  Sachs & Co. ("Goldman,  Sachs") and Nomura Securities
International,  Inc. ("NSI"),  as representatives of the underwriters  described
therein (collectively, the "Underwriters"), as amended by Amendment No. 1 to the
Underwriting Agreement, dated as of October 15, 1999, by and among ASC, CCA, NHA
and Goldman, Sachs and NSI (the "Underwriting Agreement"),  relating to the sale
by ASC and the purchase by the Underwriters of Commercial  Mortgage Asset Trust,
Commercial Mortgage Pass-Through Certificates,  Series 1999-C2, Class A-1, Class
A-2,  Class A-3, Class CS-1,  Class X and Class F Certificates  and a portion of
the  Class B,  Class C,  Class D and  Class E  Certificates  (collectively,  the
"Purchased Certificates"). We have acted as special counsel to ASC in connection
with the aforementioned transaction.

               This  letter  is with  reference  to the  registration  under the
Securities Act of 1933, as amended (the "Act"),  of a registration  statement on
Form S-3 No.  333-53859  which  was  filed  with  the  Securities  and  Exchange
Commission  (the  "Commission")  on September  21, 1998 and became  effective on
September 25, 1998 (the "Registration  Statement").  The Purchased  Certificates
have  been  offered  by  a  Prospectus,   dated  October  15,  1999  (the  "Base
Prospectus"),  as supplemented by the final Prospectus Supplement, dated October
15, 1999 (the "Prospectus  Supplement") relating to the Purchased  Certificates,
which  updates  or  supplements  certain  information   contained  in  the  Base
Prospectus (the Base  Prospectus and the Prospectus  Supplement,  together,  the
"Prospectus").  Capitalized terms used and not otherwise defined herein have the
meanings  given to them in the  Pooling  and  Servicing  Agreement,  dated as of
October 11, 1999, among ASC, as depositor, LaSalle Bank National Association, as
trustee, BNY Asset Solutions LLC, as servicer,  Lennar Partners Inc., as special
servicer, and ABN AMRO Bank N.V., as fiscal agent.

               We assume,  for purposes of this letter,  the  conformity  of the
text of each  document  filed  with  the  Commission  through  the  Commission's
Electronic Data Gathering, Analysis and Retrieval System to the printed document
reviewed  by us.  This  letter  is  limited  to the  actual  awareness,  without
independent  investigation,  of facts or other  information by any lawyer in our
firm actively  involved in the  transactions  contemplated  by the  Underwriting
Agreement.  For  purposes  hereof,  the terms  "Registration  Statement,"  "Base
Prospectus,"  "Prospectus  Supplement" and  "Prospectus" do not include the Form
8-Ks,  or the  exhibits  thereto,  filed  with the  Commission  relating  to the
Purchased Certificates, and we express no view with respect thereto.

               We have not  ourselves  checked  the  accuracy,  completeness  or
fairness  of,  or  otherwise   verified,   the  information   contained  in  the
Registration  Statement or the  Prospectus and we do not pass upon or assume any
responsibility  therefor  (other than as set forth in paragraph 4 of our opinion
to you of even  date  herewith  on  behalf of ASC (the  "Opinion  Letter")).  In
particular,  without  limiting the  generality  of the  foregoing  and with your
consent, we have not reviewed the Mortgage Files relating to the Mortgage Loans,
including without limitation,  any documents prepared or delivered in connection
with the  origination,  modification or assignment of the Mortgage Loans (except
for our limited  review of the Mortgage  Files  relating to the  Mortgage  Loans
identified as "Reviewed Mortgage Loans" on Exhibit A hereto, and except that our
firm  represented  one of the Mortgage Loan Sellers in the  origination of those
certain Mortgage loans  identified as "Cadwalader,  Wickersham & Taft Originated
Mortgage  Loans"  on  Exhibit  A  hereto).   However,   in  the  course  of  our
participation  in  the  preparation  of  the  Registration   Statement  and  the
Prospectus,   we  have  attended   certain   conferences  and   participated  in
conversations with representatives of ASC, ASC's independent public accountants,
CCA and your representatives. On the basis of the information which we gained in
the course of the  representation  referred to above and our  examination of the
documents  referred  to in  the  Opinion  Letter,  considered  in  light  of our
understanding  of applicable  law and the  experience we have gained through our
practice,  nothing has come to our  attention in the course of our review of the
Registration  Statement and the Prospectus  which causes us to believe that: (i)
as of the effective date of the  Registration  Statement,  as of the date of any
post-effective  amendment  thereof or as of the date  hereof,  the  Registration
Statement,  as amended,  contained  an untrue  statement  of a material  fact or
omitted to state a material fact  required to be stated  therein or necessary to
make  the  statements  therein  not  misleading;  or (ii) as of the  date of the
Prospectus  Supplement  or as of the date hereof,  the  Prospectus  contained or
contains any untrue  statement  of a material  fact or omitted or omits to state
any material fact necessary in order to make the statements therein, in light of
the  circumstances  under  which  they  were  made,  not  misleading;  it  being
understood  that we express no view as to the  adequacy  or  accuracy of (i) the
financial  or  statistical  information  in the  Registration  Statement  or the
Prospectus or (ii) any information  contained in any computer disk  accompanying
the Prospectus.

               We are  furnishing  this letter based on facts and  circumstances
existing,  and  applicable  laws,  rules,  regulations,   court  decisions,  and
governmental  and regulatory  authority  determinations  in effect,  on the date
hereof.  We assume no obligation to update or supplement  this letter to reflect
any facts,  circumstances,  laws, rules, or regulations, or any changes thereto,
or any court or other  authority or body decisions or governmental or regulatory
authority determinations which may hereafter occur or come to our attention.

               We  are  furnishing  this  letter  solely  for  your  benefit  in
connection with the  transactions  referred to herein.  This letter is not to be
relied upon,  used,  circulated,  quoted or  otherwise  referred to by any other
person or for any other purpose without our prior written consent.


                                               Very truly yours,





                                               [Cadwalader, Wickersham & Taft]


<PAGE>





                                    EXHIBIT A


Reviewed Mortgage Loans

1.  The Westin Tabor Center Loan
2.  The 208 South LaSalle Loan
3.  The ACCOR-M-Six-III Credit Tenant Loan
4.  The Marina Pacifica Loan
5.  The Luckman Plaza Loan
6.  The Henry W. Oliver Building Loan
7.  The Congressional North Loan
8.  The 80 John Street Loan
9.  The Bayside Exposition Center Loan


Cadwalader, Wickersham & Taft Originated Mortgage Loans

1.  The 532 Broad Hollow Road Loan
2.  The Campbell Forum Loan
3.  The Chestnut Gardens Loan
4.  The Spring Glen Medical Center Loan
5.  The Staples Plaza Loan
6.  The Willow Creek Manor Apartments Loan
7.  The 80 John Street Loan




<PAGE>







                                   Exhibit B-1
                                   -----------

                              CCA--IN-HOUSE OPINION

                                                   October 28, 1999



TO THE PERSONS ON
THE ATTACHED SCHEDULE A

               Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                      Pass-Through Certificates, Series 1999-C2
                      ----------------------------------------------------

Ladies and Gentlemen:

               I am Assistant Secretary of and Counsel to The Capital Company of
America LLC, a Delaware limited liability company ("CCA").  I have been asked to
deliver  this  opinion in  connection  with the sale by CCA and the  purchase by
Asset Securitization Corporation ("ASC"), pursuant to the Mortgage Loan Purchase
and Sale Agreement dated as of October 11, 1999 (the "Mortgage Loan Purchase and
Sale Agreement"),  by and between CCA and Asset Securitization  Corporation,  of
the Mortgage  Loans  described  therein and the  assignment and delivery of such
Mortgage  Loans and  related  collateral  therefor  by CCA to the Trustee and in
connection with the execution by CCA of the Underwriting Agreement dated October
15, 1999, by and among Asset  Securitization  Corporation  ("ASC"),  CCA, Nomura
Holding  America  Inc. and Goldman,  Sachs & Co.  ("Goldman,  Sachs") and Nomura
Securities International, Inc., as representatives of the underwriters described
therein, as amended by Amendment No. 1 to the Underwriting  Agreement,  dated as
of October 15, 1999, by and among ASC, CCA, NHA and Goldman,  Sachs and NSI (the
"Underwriting  Agreement" and, together with the Mortgage Loan Purchase and Sale
Agreement,  the "Agreements").  Capitalized terms used and not otherwise defined
herein have the meanings  given to them in the Pooling and  Servicing  Agreement
dated as of October 11,  1999,  by and among ASC,  as  depositor,  LaSalle  Bank
National Association,  as trustee, BNY Asset Solutions LLC, as servicer,  Lennar
Partners, Inc., as special servicer, and ABN AMRO Bank N.V., as fiscal agent.

               I have  examined  such  documents  as I believe are  necessary or
appropriate  for the purposes of this  opinion,  including  the  certificate  of
formation,  incumbency resolution and operating agreement adopted by the members
of CCA and the Agreements and all exhibits thereto. In reaching such opinions, I
have assumed without  investigation,  except as expressly set forth below,  that
there  are no facts  inconsistent  with the  assumptions  made in  paragraphs  A
through D below.

               A. All  signatures  of parties,  other than CCA, on all documents
are genuine.  Each person executing any such instrument,  document or agreement,
whether individually or on behalf of a firm or other business entity, other than
CCA, is duly authorized to do so.

               B. All  documents  submitted as original are  authentic,  and all
photostatic  copies,  and all copies certified by a governmental  custodian or a
party to the transaction, conform to authentic original documents.

               C. All natural persons, including all persons acting on behalf of
a business entity, are legally competent.

               D. All other  parties  to  documents,  other  than CCA,  have the
requisite power and authority to consummate the transactions contemplated by the
Agreements and to execute and deliver the applicable documents.

               Based on my review of the foregoing and such other considerations
of law and fact as I believe to be  relevant,  and  subject to the  limitations,
assumptions and qualifications set forth herein, I am of the opinion that:

               1. Each of the Agreements has been duly executed and delivered by
CCA.

               2. CCA is qualified to do business and is in good standing in the
State of New York.

               3. The  execution,  delivery and  performance of the terms of the
Agreements  will not result in the breach or violation of or a default under any
order  or  decree  of any  court,  regulatory  body,  administrative  agency  or
governmental  body  having  jurisdiction  over  CCA  and  known  to me as  being
applicable to CCA.

               4.  There  is  no  action,   suit  or  proceeding   against,   or
investigation of, CCA pending or, to my knowledge, threatened against CCA before
any court, administrative agency or other tribunal which, either individually or
in the  aggregate,  (a) asserts the invalidity of the  Agreements,  (b) seeks to
prevent  the  consummation  of  any  of  the  transactions  contemplated  by the
Agreements  or  (c)  which  would   materially  and  adversely  affect  (i)  the
performance by CCA of its obligations  under, or the validity or  enforceability
of, the Agreements,  or (ii) any rights with regard to the Mortgaged  Properties
or the Mortgage Loans.

               5. The  execution,  delivery and  performance  by CCA of, and the
consummation of the transactions contemplated by, the Agreements do not and will
not result in a breach of,  constitute  a default  under,  require  any  consent
under, or result in the acceleration or required  prepayment of any indebtedness
pursuant  to the terms of any  agreement  or  instrument  of which I have actual
knowledge  (such actual  knowledge  solely based on discussions  with members of
CCA's senior  management and without  further  investigation)  to which CCA is a
party or by which it is bound  or to  which  it is  subject,  or  result  in the
creation or  imposition  of any lien upon any  property  of CCA  pursuant to the
terms of any such agreement or instrument,  any of which occurrences,  either in
any one instance or in the aggregate,  would allow into question the validity of
the Agreements or be reasonably  likely to impair  materially the ability of CCA
to perform under the terms of the Agreements.

               In addition to the  qualifications  set forth above, the opinions
herein are also subject to the following qualifications:

               1. I am a member  of the Bar of the  State of New  York,  and the
opinions  expressed  herein  concern only the laws of the State of New York,  as
currently in effect,  and the federal laws of the United  States of America,  as
currently  in  effect  and the  limited  liability  company  law of the State of
Delaware, as currently in effect.

               2. I assume no obligation  to  supplement  this opinion if, after
the date hereof,  any applicable laws change or I become aware of any facts that
might change the opinions set forth herein.

               3. The  opinions  are  limited to the  matters  set forth in this
letter.  No other  opinions  should be  inferred  beyond the  matters  expressly
stated.

               The  opinions  expressed in this letter may be relied upon solely
by the addressees  hereof solely with respect to the  transactions  described in
the  Agreements,  and may not be  relied  upon by any other  person  or  entity,
without my specific prior written consent.

                                                   Sincerely,



                                                   [Marshall S. Brozost, Esq.]









<PAGE>



                                                                      SCHEDULE A


Goldman, Sachs & Co.
85 Broad Street
New York, NY 10004

Nomura Securities International, Inc.
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

Donaldson, Lufkin & Jenrette
  Securities Corporation
277 Park Avenue, 9th Floor
New York, NY 10172

LaSalle Bank National Association
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

ABN AMRO Bank N.V.
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

Standard & Poor's Ratings Services
  a division of the McGraw-Hill Companies, Inc.
55 Water Street
New York, NY 10041

Moody's Investors Service, Inc.
99 Church Street
New York, NY 10007

Fitch IBCA
One State Street Plaza
New York, NY 10004

Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, NY 10038

<PAGE>






                                   Exhibit B-2
                                   -----------

                                CCA--CWT OPINION

                                                   October 28, 1999



TO THE PERSONS ON
THE ATTACHED SCHEDULE A

               Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                      Pass-Through Certificates, Series 1999-C2
                      ----------------------------------------------------

Ladies and Gentlemen:

               We are  rendering  this  opinion  pursuant  to  Section  4 of the
Mortgage  Loan  Purchase  and Sale  Agreement  dated as of October 11, 1999 (the
"Mortgage  Loan  Purchase  Agreement"),  by and between  The Capital  Company of
America  LLC,  a  Delaware  limited   liability   company  ("CCA"),   and  Asset
Securitization  Corporation,  a  Delaware  corporation  (the  "Purchaser"),  and
acknowledged by Nomura Holding America Inc., a Delaware corporation ("NHA"), and
pursuant to Section 7(l) of the Underwriting Agreement,  dated October 15, 1999,
by and among Asset Securitization Corporation, CCA, NHA and Goldman, Sachs & Co.
("Goldman,  Sachs")  and  Nomura  Securities  International,  Inc.  ("NSI"),  as
representatives of the underwriters  described therein,  as amended by Amendment
No. 1 to the Underwriting  Agreement,  dated as of October 15, 1999 by and among
ASC,  CCA, NHA and Goldman,  Sachs and NSI (the  "Underwriting  Agreement"  and,
together with the Mortgage Loan Purchase Agreement,  the "Agreements").  We have
acted as special  counsel to CCA in connection  with the execution by CCA of the
Underwriting  Agreement and the sale by CCA and the purchase by the Purchaser of
the mortgage  loans (the  "Mortgage  Loans") which are described in the Mortgage
Loan Purchase Agreement. Capitalized terms used and not otherwise defined herein
have the meanings given to them in the Mortgage Loan Purchase  Agreement and, if
not defined therein, in the Underwriting Agreement.

               In rendering  the opinion set forth below,  we have  examined and
relied upon originals, copies or specimens, certified or otherwise identified to
our satisfaction, of the Agreements and such certificates, corporate records and
other documents and instruments, as we have deemed necessary as a basis for such
opinion hereinafter expressed,  including those delivered at the closing for the
sale of the Mortgage Loans and the sale of the Offered Certificates. In addition
we have relied,  with your permission,  on the opinion of counsel of Marshall S.
Brozost,  Esq., Assistant Secretary of and Counsel to CCA, and on the opinion of
Potter,  Anderson & Corroon LLP, special counsel to CCA, each dated of even date
herewith.  In connection with such examination,  we have assumed the genuineness
of all signatures, the authenticity of all documents, agreements and instruments
submitted  to us  as  originals,  and  the  conformity  to  original  documents,
agreements and instruments of all documents and  instruments  submitted to us as
copies or  specimens,  the  authenticity  of the  originals  of such  documents,
agreements  and  instruments  submitted  to us as copies or  specimens,  and the
accuracy of the matters set forth in the documents,  agreements and  instruments
we reviewed. As to any facts material to such opinion that were not known to us,
we  have  relied,   with  your  consent,   upon  statements,   certificates  and
representations  of officers and other  representatives  of CCA. As used herein,
"to  our   knowledge"   means  the   actual   awareness,   without   independent
investigation,  of facts or other information by any lawyer in our firm actively
involved in the transactions contemplated by the Agreements.

               We have assumed that each party to the  Agreements  had the power
and authority to enter into and perform the  obligations  undertaken by it under
the Agreements, that the Agreements were duly authorized, executed and delivered
by each of the parties thereto, and that each of the Agreements  constitutes the
legal, valid, and binding agreement of the parties thereto (other than CCA).

               We  express no opinion  concerning  the laws of any  jurisdiction
other than the substantive laws of the State of New York.

               Based upon, and subject to the  foregoing,  we are of the opinion
that:

               1. Each  Agreement  constitutes  the  legal,  valid  and  binding
agreement of CCA,  enforceable against CCA in accordance with its terms, subject
to applicable bankruptcy,  insolvency,  liquidation,  receivership,  moratorium,
reorganization  and similar  laws  affecting  creditors'  rights  generally  and
subject,  as to  enforceability,  to general principles of equity (regardless of
whether enforcement is sought in a proceeding in equity or at law).

               2. No consent, approval, authorization of, registration or filing
with, or notice to, any State of New York or federal  governmental or regulatory
authority,   agency,   department,    commission,   board,   bureau,   body   or
instrumentality  is required for the execution,  delivery or performance  of, or
compliance  by CCA with,  the  Agreements  except  such  approvals  as have been
obtained or effected and such  recordations  of the  assignments of the Mortgage
Loans or the  reassignments  of  assignments  of  leases,  rents and  profits or
filings of UCC Financing Statements that have not yet been completed.

               3.  Neither  the sale of the  Mortgage  Loans nor the  execution,
delivery and  performance  of the terms of the  Agreements  by CCA will conflict
with,  or result in the violation of, any New York State or federal law that is,
to our knowledge, applicable to CCA.



<PAGE>



               We have rendered the opinions expressed herein based on facts and
circumstances   existing,  and  applicable  laws,  rules,   regulations,   court
decisions,  and governmental and regulatory authority  determinations in effect,
on the date hereof.  We assume no obligation to update or supplement this letter
to reflect any facts, circumstances, laws, rules, or regulations, or any changes
thereto, or any court or other authority or commission decisions or governmental
or regulatory authority  determinations which may hereafter occur or come to our
attention.

               We are furnishing  this opinion to each  addressee  hereof solely
for its benefit in  connection  with the  transaction  referred to herein.  This
opinion is not to be relied upon, used, circulated, quoted or otherwise referred
to by any other  person  or for any  other  purpose  without  our prior  written
consent.

                                           Very truly yours,



                                           [CADWALADER, WICKERSHAM & TAFT]





<PAGE>



                                                                      SCHEDULE A


Goldman, Sachs & Co.
85 Broad Street
New York, NY 10004

Nomura Securities International, Inc.
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

as Representatives of the Underwriters

LaSalle Bank National Association
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

ABN AMRO Bank N.V.
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

Standard & Poor's Ratings Services
  a division of the McGraw-Hill Companies, Inc.
55 Water Street
41st Floor
New York, NY 10041

Moody's Investors Service, Inc.
99 Church Street
New York, NY 10007

Fitch IBCA
One State Street Plaza
New York, NY 10004




<PAGE>






                                   Exhibit B-3
                                   -----------

                         CCA -- DELAWARE COUNSEL OPINION

                                October 28, 1999



TO EACH OF THE PERSONS LISTED ON
SCHEDULE A ATTACHED HERETO

               Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                      Pass-Through Certificates, Series 1999-C2
                      ----------------------------------------------------

Ladies and Gentlemen:

               We have acted as special Delaware counsel for The Capital Company
of  America  LLC, a Delaware  limited  liability  company  (the  "Company"),  in
connection with, among other things,  the Amended and Restated Limited Liability
Company   Agreement  of  the  Company  dated  April  16,  1999  (the  "Operating
Agreement")  by  Nomura  Asset  Capital  Corporation,   a  Delaware  corporation
("NACC"). This opinion is furnished to you pursuant to Section 4 of the Mortgage
Loan  Purchase and Sale  Agreement  dated as of October 11, 1999 (the  "Purchase
Agreement")  by and between the  Company  and Asset  Securitization  Corporation
("ASC"), and acknowledged by Nomura Holding America Inc., a Delaware corporation
("NHA")  and  pursuant  to Section  7(m) of the  Underwriting  Agreement,  dated
October 15, 1999,  by and among ASC, the Company,  NHA and Goldman,  Sachs & Co.
("Goldman  Sachs")  and  Nomura  Securities   International,   Inc.  ("NSI")  as
representatives of the underwriters  described therein,  as amended by Amendment
No. 1 to the Underwriting  Agreement,  dated October 15, 1999, by and among ASC,
the Company, NHA and Goldman,  Sachs and NSI (the "Underwriting  Agreement" and,
together with the Purchase  Agreement,  the "Transaction  Agreements." ) We have
been engaged as special  Delaware counsel for the Company in connection with the
giving of this opinion. Terms used herein and not otherwise defined herein shall
have the meaning set forth in the Operating Agreement.

               For purposes of giving the opinions  hereinafter  set forth,  our
examination  of documents  has been limited to the  examination  of originals or
copies of the following:

               1.  The  Certificate  of  Formation  of the  Company  dated as of
January 29, 1998 (the "Certificate of Formation"), as filed in the Office of the
Secretary  of State of the State of  Delaware  (the  "Secretary  of  State")  on
January 29, 1998;

               2. The Limited  Liability  Company Agreement of the Company dated
as of February 19, 1998 (the "Original Agreement"), by NHA;

               3.  The  Interim Amended  and  Restated Limited Liability Company
Agreement of the Company dated June 26, 1998;

               4.  The Operating Agreement;

               5. The  Contribution  Agreement dated as of June 18, 1998, by and
between NHA and NACC,  pursuant to which NHA transferred its membership interest
in the Company to NACC (the "Contribution Agreement");

               6. A Long Form Certificate of Good Standing for the Company dated
October 28, 1999 obtained from the Secretary of State;

               7. The cancelled Membership  Certificate originally issued to NHA
on February 19, 1998 (the "Original Certificate");

               8. The  Membership  Certificate  issued to NACC on June 18,  1998
(the "Outstanding Certificate");

               9.  The  Register  of  Membership   Interests  (the   "Membership
Register")  reflecting  (i) the issuance of the Original  Certificate,  (ii) the
cancellation  of the Original  Certificate in connection  with the  Contribution
Agreement and the transfer from NHA to NACC occurring thereunder;  and (iii) the
issuance to NACC of the Outstanding Certificate;

               10.  Resolutions of the Board of Managers of the Company dated as
of October 11, 1999 (the  "Resolutions"),  with respect to the  authorization of
the Transaction Agreements;

               11. A  Certificate  of a duly  authorized  officer of the Company
dated October 28, 1999,  certifying as to certain  factual  matters,  including,
without  limitation,  the absence of an amendment to the Operating  Agreement or
Certificate of Formation,  the  non-occurrence of any event of dissolution under
the  Operating  Agreement,  the status of  transfers  and  withdrawals  from the
Company,  and the  non-existence  of any  assets  or  employees  in the State of
Delaware;

               12.  The Purchase Agreement;

               13.  The Underwriting Agreement; and

               14. A search dated October 28, 1999 (the  "Search") of the docket
records of the Court of Common Pleas,  Superior Court, the Court of Chancery and
the Supreme Court of the State of Delaware,  in each of New Castle County,  Kent
County and Sussex  County,  as well as the United States  District Court for the
State of Delaware  (the  "Courts"),  reflecting  the through dates of the Search
pertaining to each of the Courts,  respectively,  as to the  non-existence  of a
decree of judicial dissolution under Section 18-802 of the Act.

               The   documents   referred  to  in  (1),   (2),  (3)  and  (4)are
collectively referred to herein as the "Company's Organizational Documents." The
documents  referred to in (2), (3),  (4),  (5),  (12) and (13) are  collectively
referred to as the "Agreements" and individually as an "Agreement."

               For purposes of this opinion,  we have not reviewed any documents
other than the documents  listed in (1) through (14) above. We have assumed that
there  exists no provision  in any  document  that we have not reviewed  that is
inconsistent with the opinions stated herein.

               In   addition,   we  have   conducted  no   independent   factual
investigation  of our  own  but  rather  have  relied  solely  on the  foregoing
documents,  the statements and  information set forth therein and the additional
matters  related or assumed  therein,  all of which we have  assumed to be true,
complete and  accurate.  Whenever a statement  herein is qualified by the phrase
"known by us" or a  correlative  phrase,  it is intended to indicate the current
and  actual  knowledge  of the  attorneys  in the firm who have  rendered  legal
services in connection with the transactions described herein.

               Based  upon  the  foregoing,  and  upon  an  examination  of such
questions  of law of the State of Delaware as we have  considered  necessary  or
appropriate,  and subject to the  assumptions,  qualifications,  limitations and
exceptions set forth herein, we are of the opinion that:

               A. The Company  (i) has been duly  formed as a limited  liability
company and is validly existing and in good standing under the laws of the State
of Delaware,  and (ii) has the  requisite  limited  liability  company power and
authority to enter into the Transaction Agreements and to perform its respective
obligations thereunder.

               B. The execution,  delivery and performance by the Company of the
Transaction  Agreements (i) have been duly  authorized by all necessary  limited
liability  company action on behalf of the Company,  and (ii) do not result in a
violation of the  Company's  Organizational  Documents or any  statutory  law or
regulation of the State of Delaware known by us to be applicable to the Company.

               C. No authorization,  consent or approval of, and no notice to or
filing  with,  any  governmental  authority or  regulatory  body of the State of
Delaware is required  for the due  execution,  delivery and  performance  by the
Company of the Transaction Agreements.

               All of the foregoing opinions contained herein are subject to the
following assumptions, qualifications, limitations, and exceptions:

          (a)  the  foregoing  opinions  are limited to the laws of the State of
               Delaware presently in effect, excluding the securities provisions
               thereof.  We have not  considered  and  express no opinion on the
               laws of any other  jurisdiction,  including,  without limitation,
               federal laws and rules and regulations relating thereto.

          (b)  We have assumed that all  signatures on documents  examined by us
               are genuine,  that all documents submitted to us as originals are
               authentic  and  that  all  documents  submitted  to us as  copies
               conform with the originals.

          (c)  We have  assumed  the due  execution  and  delivery by each party
               thereto of each  document  examined by us. In  addition,  we have
               assumed the due authorization by each party thereto (exclusive of
               the Company,  as to the Transaction  Agreements) of each document
               examined by us, and that each of such parties  (exclusive  of the
               Company,  as to the  Transaction  Agreements) has the full power,
               authority,  and legal right to execute, deliver and perform under
               each such document. We also have assumed that each of the parties
               (exclusive  of the Company) to each of the  Agreements is a legal
               entity duly formed,  validly  existing and in good standing under
               the laws of their  respective  jurisdictions  of organization and
               that the Agreements to which each of such entities to each of the
               Agreements (other than, in the case of the Company,  as expressly
               set forth in  Paragraph B) is a party do not result in the breach
               of the terms of, and do not contravene its constituent  documents
               or any law,  rule or  regulation  applicable  to it. We have also
               assumed  that  each  of the  Agreements  to  which  each  of such
               entities  is a party  does not  (other  than,  in the case of the
               Company as expressly  set forth in Paragraphs B and C) (x) result
               in the  breach  of the  terms of,  and does not  contravene,  any
               contractual  restriction  binding  upon  such  entities,  or  (y)
               require under any law,  statute,  rule, or regulation  any filing
               with, or any approval or consent of, any governmental  authority.
               We have further assumed the legal capacity of any natural persons
               who are  signatories to any of the Agreements or other  documents
               examined by us.

          (d)  We  have  assumed  that  all of the  Agreements  other  than  the
               Operating  Agreement   constitute  legal,   valid,   binding  and
               enforceable  obligations  of  each  of  the  parties  thereto  in
               accordance with their  respective terms and under the stated laws
               of governance thereof.

          (e)  We have assumed that the Risk  Management  Agreement is no longer
               in effect.

          (f)  We  have  assumed  that  the  transactions  contemplated  by  the
               Agreements  to which the  Company  is a party do not  result in a
               violation of any Japanese law or regulatory requirement by Nomura
               Japan or Nomura.

          (g)  We  express  no  opinion  on any  filings  that  may be  required
               pursuant to the Uniform Commercial Code as in effect in the State
               of Delaware.

          (h)  We have assumed that the Company's  Organizational  Documents and
               the Agreements  constitute the entire agreement among the parties
               thereto with  respect to the subject  matter  thereof,  including
               with respect to the  admission  of members to, and the  creation,
               operation, dissolution and winding up of, the Company.

               This opinion is rendered  solely for your  benefit in  connection
with the maters set forth herein and, without our prior written consent, may not
be furnished or quoted to, or relied upon by, any other person or entity for any
purpose.  Cadwalader,  Wickersham & Taft may rely on this opinion in  connection
with any  legal  opinion  being  rendered  by the same on the date  hereof  with
respect to the matters set forth herein.

                                                Very truly yours,



                                                [POTTER ANDERSON & CORROON LLP]





<PAGE>



                                                                      SCHEDULE A


Asset Securitization Corporation
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

Goldman, Sachs & Co.
85 Broad Street
New York, NY 10004

Nomura Securities International, Inc.
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

Donaldson, Lufkin & Jenrette
  Securities Corporation
277 Park Avenue, 9th Floor
New York, NY 10172

The Capital Company of America LLC
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

LaSalle Bank National Association
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

ABN AMRO Bank N.V.
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

Standard & Poor's Ratings Services
  a division of the McGraw-Hill Companies, Inc.
55 Water Street
41st Floor
New York, NY 10041

Moody's Investors Service, Inc.
99 Church Street
New York, NY 10007

Fitch IBCA
One State Street Plaza
New York, NY 10004

Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, NY 10038


<PAGE>


                                   Exhibit C-1
                                   -----------

                              NHA--IN-HOUSE OPINION

                                October 28, 1999



TO THE PERSONS ON
THE ATTACHED SCHEDULE A

               Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                      Pass-Through Certificates, Series 1999-C2
                      ----------------------------------------------------

Ladies and Gentlemen:

               I am Chief  Legal  Officer  of Nomura  Holding  America  Inc.,  a
Delaware  corporation  ("NHA"), and have acted as counsel to NHA with respect to
certain  matters in  connection  with (1) the  Mortgage  Loan  Purchase and Sale
Agreement, dated as of October 11, 1999 (the "NHA/Company Mortgage Loan Purchase
and Sale Agreement"),  by and between Asset Securitization  Corporation and NHA,
(2) the  Underwriting  Agreement,  dated  October 15,  1999,  by and among Asset
Securitization  Corporation,  a Delaware corporation ("ASC" or the "Purchaser"),
The  Capital  Company of  America  LLC, a  Delaware  limited  liability  company
("CCA"),  NHA and Goldman,  Sachs & Co. ("Goldman  Sachs") and Nomura Securities
International,  Inc. ("NSI"),  as representatives of the underwriters  described
therein, as amended by Amendment No. 1 to the Underwriting  Agreement,  dated as
of October 15, 1999,  by and among ASC,  CCA, NHA and Goldman Sachs and NSI (the
"Underwriting  Agreement"),   and  (3)  the  Mortgage  Loan  Purchase  and  Sale
Agreement, dated as of October 11, 1999 (the "CCA/Company Mortgage Loan Purchase
and Sale  Agreement" and,  together with the NHA/Company  Mortgage Loan Purchase
and Sale Agreement and the Underwriting  Agreement,  the  "Agreements"),  by and
between ASC, CCA and acknowledged by NHA.  Capitalized  terms not defined herein
have the meanings  assigned to them in the  Underwriting  Agreement  and, if not
defined therein, in the NHA/Company Mortgage Loan Purchase and Sale Agreement.

               In connection with rendering this opinion letter, I have examined
the  Agreements  and such other  documents  as I have  deemed  necessary.  As to
matters of fact  material  to this  opinion,  I have  examined  and relied  upon
representations,  warranties and covenants of the parties contained therein and,
where I have deemed  appropriate,  representations or certifications of officers
of parties thereto or public officials. In rendering this opinion letter, except
for the matters that are specifically addressed in the opinions expressed below,
I have  assumed  (i)  the  authenticity  of  all  documents  submitted  to me as
originals,  the  authenticity  of  all  signatures  (other  than  NHA)  and  the
conformity to the originals of all documents submitted to me as copies, (ii) the
necessary  entity  formation and  continuing  existence in the  jurisdiction  of
formation,  and the necessary  licensing and qualification in all jurisdictions,
of  all  parties  to  all  documents  (other  than  NHA),  (iii)  the  necessary
authorization,  execution, delivery and enforceability of all documents, and the
necessary entity power with respect thereto, and (iv) that there is not and will
not be any other agreement that modifies or supplements the agreements expressed
in the  documents to which this opinion  letter  relates and that renders any of
the opinions  expressed below inconsistent with such documents as so modified or
supplemented.

               In rendering  this opinion  letter,  I do not express any opinion
with respect to matters  involving the laws of any  jurisdiction  other than the
State of New York,  the General  Corporate  Law of the State of Delaware and the
federal  laws of the  United  States of  America.  I express  no  opinion on the
creation or  perfection of any security or ownership  interests  pursuant to the
Agreements. I am a member of the Bar of the State of New York.

               Based upon and subject to the foregoing, it is my opinion that:

               1. NHA is a corporation  duly organized,  validly existing and in
good  standing  under the laws of the State of Delaware  and is  qualified to do
business and is in good standing in the State of New York.


               2. NHA has all  requisite  corporate  power,  authority and legal
right to execute and deliver the Agreements and observe the terms and conditions
of the Agreements.

               3.  The  execution,  delivery  and  performance  by  NHA  of  the
Agreements  have been duly authorized by all necessary  corporate  action on the
part of NHA. The Agreements have been duly executed and delivered by NHA.

               4. No consent, approval, authorization or order of, and no filing
or  registration  with, any court or  governmental  agency or regulatory body is
required on the part of NHA for the execution, delivery or performance by NHA of
the Agreements.

               5. The  execution,  delivery and  performance  by NHA of, and the
consummation of the transactions contemplated by, the Agreements do not and will
not (a)  violate any  provision  of NHA's  charter or  by-laws,  (b) violate any
applicable law, rule or regulation,  or (c) violate any order, writ,  injunction
or decree of any court or governmental authority or agency or any arbitral award
applicable  to NHA of which  we have  knowledge  and  which,  either  in any one
instance  or in the  aggregate,  would call into  question  the  validity of the
Agreements or be reasonably  likely to impair  materially  the ability of NHA to
perform under the terms of the Agreement.

               6. The  execution,  delivery and  performance  by NHA of, and the
consummation of the transactions contemplated by, the Agreements do not and will
not result in a breach of,  constitute  a default  under,  require  any  consent
under, or result in the acceleration or required  prepayment of any indebtedness
pursuant to the terms of, any  agreement  or  instrument  of which I have actual
knowledge  to  which  NHA is a party  or by  which it is bound or to which it is
subject,  or result in the creation or  imposition of any lien upon any property
of NHA pursuant to the terms of any such agreement or  instrument,  any of which
occurrences,  either in any one instance or in the  aggregate,  would allow into
question  the  validity  of the  Agreements  or be  reasonably  likely to impair
materially the ability of NHA to perform under the terms of the Agreements.

               7. There is no action, suit,  proceeding or investigation pending
or, to our knowledge,  threatened against NHA which, in our judgment,  either in
any one instance or in the  aggregate,  would be reasonably  likely to result in
any material adverse change in properties,  business or financial condition,  or
prospects of NHA or in any material impairment of the right or ability of NHA to
carry  on its  business  substantially  as  now  conducted  or in  any  material
liability  on the part of NHA or which would draw into  question the validity or
enforceability  of the  Agreements  or the validity of any action taken or to be
taken in connection with the transactions  contemplated  thereby, or which would
be reasonably  likely to impair  materially  the ability of NHA to perform under
the terms of the Agreements.

               This  opinion  letter is  rendered  for the sole  benefit  of the
addressees  hereof and no other  person or entity is  entitled  to rely  hereon.
Copies of this opinion letter may not be made available, and this opinion letter
may not be quoted or referred to in any other  document made  available,  to any
other person or entity,  except to any rating  agency or  accountant or attorney
for any person or entity  entitled  hereunder to rely hereon or to whom or which
this opinion letter be disclosed as provided herein, or as otherwise required by
law.

                                                   Very truly yours,



                                                   [William T. Maitland]



<PAGE>


                                   SCHEDULE A

Goldman, Sachs & Co.
85 Broad Street
New York, NY 10004

Nomura Securities International, Inc.
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

Donaldson, Lufkin & Jenrette
Securities Corporation
277 Park Avenue, 9th Floor
New York, NY 10172

LaSalle Bank National Association
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

ABN AMRO Bank N.V.
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

Standard & Poor's Ratings Services
a division of the McGraw-Hill Companies, Inc.
55 Water Street
41St Floor
New York, NY 10041

Moody's Investors Service, Inc.
99 Church Street
New York, NY 10007

Fitch IBCA
One State Street Plaza
New York, NY 10004

Cadwalader, Wickersham & Taft
100 Maiden Lane
New York, NY 10038




<PAGE>

                                   Exhibit C-2
                                   -----------

                                NHA--CWT OPINION

                                                   October 28, 1999



TO THE PERSONS ON
THE ATTACHED SCHEDULE A

               Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                      Pass-Through Certificates, Series 1999-C2
                      ----------------------------------------------------

Ladies and Gentlemen:

               We are  rendering  this  opinion  pursuant  to  Section  4 of the
Mortgage  Loan  Purchase and Sale  Agreement,  dated as of October 11, 1999 (the
"NHA/Mortgage  Loan  Purchase  and  Sale  Agreement"),   by  and  between  Asset
Securitization  Corporation,  a Delaware  corporation ("ASC") and Nomura Holding
America Inc., a Delaware  corporation  ("NHA"),  and pursuant to Section 7(r) of
the  Underwriting  Agreement,  dated  October 15,  1999,  by and among ASC,  The
Capital Company of America LLC ("CCA"), NHA and Goldman,  Sachs & Co. ("Goldman,
Sachs") and Nomura Securities International, Inc. ("NSI"), as representatives of
the  underwriters  described  therein,  as  amended  by  Amendment  No. 1 to the
Underwriting Agreement, dated as of October 15, 1999, by and among ASC, CCA, NHA
and  Goldman,  Sachs and NSI (the  "Underwriting  Agreement").  We have acted as
special  counsel to NHA in  connection  with:  (a) the  execution  by NHA of the
Underwriting Agreement; (b) the sale by NHA and the purchase by ASC, pursuant to
the  NHA/Mortgage  Loan  Purchase  and Sale  Agreement,  of the  mortgage  loans
described  therein;  and  (c) the  acknowledgment  by NHA of the  Mortgage  Loan
Purchase  and Sale  Agreement,  dated as of October 11, 1999 (the  "CCA/Mortgage
Loan  Purchase and Sale  Agreement"  and,  together with the  NHA/Mortgage  Loan
Purchase and Sale Agreement,  the "Mortgage Loan Purchase and Sale Agreements"),
by and between ASC and CCA, and acknowledged by NHA.  Capitalized terms used and
not otherwise defined herein have the meanings given to them in the NHA/Mortgage
Loan  Purchase  and  Sale  Agreement  and,  if  not  defined  therein,   in  the
Underwriting Agreement.

               In rendering  the opinions set forth below,  we have examined and
relied upon originals, copies or specimens, certified or otherwise identified to
our satisfaction,  of the Underwriting Agreement, the Mortgage Loan Purchase and
Sale  Agreements  and all the respective  exhibits  thereto  (collectively,  the
"Agreements") and such  certificates,  corporate records and other documents and
instruments, as we have deemed necessary as a basis for such opinion hereinafter
expressed, including those delivered at the closing for the sale of the Mortgage
Loans and the sale of the Offered Certificates. In addition we have relied, with
your permission, on the opinion of counsel of William Maitland, Esq., Counsel to
NHA, dated of even date herewith.  In connection with such examination,  we have
assumed the  genuineness of all signatures,  the  authenticity of all documents,
agreements  and  instruments  submitted to us as  originals,  the  conformity to
original documents,  agreements and instruments of all documents, agreements and
instruments  submitted to us as copies or  specimens,  the  authenticity  of the
originals  of such  documents,  agreements  and  instruments  submitted to us as
copies or specimens, and the accuracy of the matters set forth in the documents,
agreements  and  instruments  we  reviewed.  As to any  facts  material  to such
opinions that were not known to us, we have relied upon statements, certificates
and representations of officers and other  representatives of ASC, NHA, CCA, the
Servicer,   the  Special  Servicer,  the  Trustee,  the  Fiscal  Agent  and  the
Underwriters  included in the Agreements and other  documents,  certificates and
opinions delivered at the Closing and of public officials. We have examined such
questions of law as we have deemed necessary for purposes of these opinions.

               We have assumed that each party to the  Agreements  had the power
and authority to enter into and perform the  obligations  undertaken by it under
the Agreements to which it is a party, that the Agreements were duly authorized,
executed and delivered by such party, and that, with respect to each such party,
each such Agreement  constitutes the legal, valid, and binding agreement of such
party (other than NHA).

               We  express no opinion  concerning  the laws of any  jurisdiction
other than the substantive laws of the State of New York.

               Based upon and  subject to the  foregoing,  we are of the opinion
that each of the Agreements  constitutes the legal,  valid and binding agreement
of NHA,  enforceable  against  NHA in  accordance  with its  terms,  subject  to
applicable  bankruptcy,  insolvency,  liquidation,   receivership,   moratorium,
reorganization  and similar  laws  affecting  creditors'  rights  generally  and
subject,  as to  enforceability,  to general principles of equity (regardless of
whether  enforcement  is sought in a proceeding in equity or at law), and except
that rights to indemnification and contribution may be limited by applicable law
or public policy.

               We have rendered the opinions expressed herein based on facts and
circumstances   existing,  and  applicable  laws,  rules,   regulations,   court
decisions,  and governmental and regulatory authority  determinations in effect,
on the date hereof.  We assume no obligation to update or supplement this letter
to reflect any facts, circumstances,  laws, rules or regulations, or any changes
thereto, or any court or other authority or commission decisions or governmental
or regulatory authority  determinations which may hereafter occur or come to our
attention.

               We are furnishing  this opinion to each  addressee  hereof solely
for its benefit in connection  with the  transactions  referred to herein.  This
opinion is not to be relied upon, used, circulated, quoted or otherwise referred
to by any other  person  or for any  other  purpose  without  our prior  written
consent.

                                                Very truly yours,



                                                [CADWALADER, WICKERSHAM & TAFT]





<PAGE>


                                                                      SCHEDULE A


Goldman, Sachs & Co.
85 Broad Street
New York, NY 10004

Nomura Securities International, Inc.
2 World Financial Center
Building B, 21st Floor
New York, NY 10281

As Representatives of the Underwriters

LaSalle Bank National Association
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

ABN AMRO Bank N.V.
135 South LaSalle Street, Suite 1625
Chicago, IL 60603

Standard & Poor's Ratings Services
a division of the McGraw-Hill Companies, Inc.
55 Water Street
41St Floor
New York, NY 10041

Moody's Investors Service, Inc.
99 Church Street
New York, NY 10007

Fitch IBCA
One State Street Plaza
New York, NY 10004
<PAGE>


                                                               EXECUTION VERSION



                               COMMERCIAL MORTGAGE ASSET TRUST
                        COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                        SERIES 1999-C2

                          AMENDMENT NO. 1 TO UNDERWRITING AGREEMENT

                                                   As of October 15, 1999

               The  undersigned  parties  to the  Underwriting  Agreement  dated
October 15, 1999 (the  "Agreement"),  with  respect to the  Commercial  Mortgage
Pass-Through   Certificates,   Series  1999  C-2,  hereby  agree  to  amend  the
Underwriting Agreement as of the date thereof as follows:

               (1) Section 5 of the  Agreement  is hereby  amended by adding the
following two subsections at the end thereof:

                      "(f) Prior to the use of the Prospectus  Supplement or any
        marketing  materials or  disclosure  documents  to which the  Prospectus
        Supplement is attached  (collectively,  the  "Marketing  Materials")  in
        connection with any offer or sale (a "Subsequent Offer") by the Company,
        an affiliate of the Company,  or any person acting on its behalf, of any
        Offered  Certificates  that  were  not  purchased  by  the  Underwriters
        pursuant  to  this   Agreement,   the  Company  shall  deliver  to  each
        Underwriter  that  is  not  involved  in  such  Subsequent  Offer  as an
        underwriter,    placement   agent   or   broker   (a   "Nonparticipating
        Underwriter") the proposed Marketing  Materials for approval,  and shall
        not use any Marketing Materials which such Nonparticipating  Underwriter
        reasonably  disapproves.  The Marketing  Materials  shall contain,  on a
        supplement to the Prospectus Supplement permanently affixed to the cover
        page  thereof,  a  statement  to the  effect  that the  Nonparticipating
        Underwriters  named  in the  Prospectus  Supplement  are not  acting  as
        underwriters,  agents or brokers in connection with the Subsequent Offer
        and are not responsible for the contents of the Marketing Materials.

                      "(g)  The   Company   shall   promptly   deliver  to  each
        Nonparticipating  Underwriter  two  copies  of any  Marketing  Materials
        delivered to  prospective  investors in connection  with any  Subsequent
        Offer."

               (2) Clause (i) of Section 8(a) of the Agreement is hereby amended
by inserting the following  immediately before the word "and" at the end of such
clause:

                      "or any breach of  the agreement  of the Company set forth
                      in Sections 5(f) or 5(g)".

               (3) Section 8 of the  Agreement  is hereby  amended by adding the
following subsection at the end thereof:

                      "(f) The Company will  indemnify  and hold  harmless  each
        Underwriter  or  contribute  to any  amounts  paid  or  payable  by each
        Underwriter,  and any person who  controls  any  Underwriter  within the
        meaning of the Act, with respect to all Marketing  Materials provided to
        prospective  investors in connection  with any Subsequent  Offer, to the
        same  extent as set forth  above in this  Section 8 with  respect to any
        Preliminary  Prospectus,  any  Preliminary  Prospectus  Supplement,  the
        Registration  Statement  or  the  Prospectus  relating  to  the  Offered
        Certificates."

               (4) Section 17 of the  Agreement  is hereby  amended by inserting
the following immediately after the reference to Section 8(d):

                       "and the obligations of the Company under Section 8(e)".

               (5) The Agreement is hereby amended by replacing  Schedules I and
II thereto in their entirety with the Schedules I and II attached hereto.

               Except as expressly  amended hereby,  the Underwriting  Agreement
shall remain in full force and effect in accordance with its terms.


<PAGE>






                                       ASSET SECURITIZATION CORPORATION



                                       By: _____________________________________
                                           Name:
                                           Title:


                                       NOMURA HOLDING AMERICA INC.


                                       By: _____________________________________
                                           Name:
                                           Title:



                                       THE CAPITAL COMPANY OF AMERICA LLC


                                        By: ____________________________________
                                            Name:
                                            Title:



GOLDMAN, SACHS & CO.


By: _____________________________________
    Name:
    Title:


NOMURA SECURITIES INTERNATIONAL, INC.


By: _____________________________________
    Name:
    Title:







<PAGE>


SCHEDULE I

<TABLE>
<CAPTION>


                        Principal or Notional Amount of Classes of Offered Certificates to be Purchased
                        -------------------------------------------------------------------------------

             Underwriters                 Class A-1          Class A-2          Class A-3          Class CS-1           Class X
             ------------                 ---------          ---------          ---------          ----------           -------
<S>                                      <C>                <C>                <C>                <C>
Goldman, Sachs & Co.                     $56,542,500        $143,924,850       $48,946,500        $21,600,000                 -

Nomura Securities International, Inc.    $56,542,500        $143,924,850       $48,946,500        $21,600,000         $775,180,294

Donaldson, Lufkin & Jenrette             $12,565,000        $31,983,300        $10,877,000        $ 4,800,000                 -
Securities Corporation

Total                                    $125,650,000       $319,833,000       $108,770,000       $48,000,000         $775,180,294
======                                   ============       ============       ============       ===========         ============
</TABLE>


<TABLE>
<CAPTION>

TABLE (CONTINUED)

             Underwriters                      Class B            Class C            Class D            Class E          Class F
             ------------                      -------            -------            -------            -------          -------
<S>                                          <C>                <C>                <C>                <C>              <C>
Goldman, Sachs & Co.                         $6,930,000         $1,350,000         $3,150,000         $10,933,200      $6,976,350

Nomura Securities International, Inc.        $6,930,000         $1,350,000         $3,150,000         $10,933,200      $6,976,350

Donaldson, Lufkin & Jenrette                 $1,540,000         $  300,000         $  700,000         $ 2,429,600      $1,550,300
Securities Corporation

Total                                        $15,400,000        $3,000,000         $7,000,000         $24,296,000      $15,503,000
======                                       ===========        ==========         ==========         ===========      ===========
</TABLE>

<PAGE>


SCHEDULE II


Registration Statement No. 333-53859

Base Prospectus dated                          October 15, 1999

Prospectus Supplement dated                    October 15 , 1999

Title of Offered Certificates:                 Commercial Mortgage Pass-Through
                                               Certificates,  Series 1999-C2,
                                               Class A-1,  Class  A-2,  Class
                                               A-3,  Class B,  Class C, Class
                                               CS-1,  Class D, Class E, Class
                                               F and Class X

Cut-off Date:                                  October 11, 1999

Closing:                                       10:00 a.m. on October 28, 1999
                                               at the offices of
                                               Cadwalader, Wickersham & Taft
                                               100 Maiden Lane
                                               New York, NY  10038


<PAGE>
<TABLE>
<CAPTION>


                                   Initial Aggregate
                                 Certificate Principal
                                 or Notional Balance of            Initial
Class Designation(1)                    Class(2)              Pass-Through Rate         Purchase Price(3)             Rating(4)
- -----------------                       -----                 -----------------         --------------                ------
<S>                                  <C>                         <C>                     <C>                     <C>
Class A-1                           $125,650,000                 7.2850%                 100.00188%               AAA/Aaa/AAA
Class A-2                           $319,833,000                 7.5460%                 100.00172%               AAA/Aaa/AAA
Class A-3                           $108,770,000                 7.7370%                 100.00464%               AAA/Aaa/AAA
Class CS-1                           $48,000,000                  .791147%                 1.503906%              AAA/Aaa/AAA
Class X                             $775,180,294                  .635979%                 3.38635%               AAA/Aaa/AAA
Class B                              $38,759,000                 7.8000%                  96.9707792%              AA/Aa2/AA
Class C                              $38,759,000                 7.8000%                  94.061610%                 A/A2/A
Class D                              $11,627,000                 7.8000%                  94.296875%                A-/A3/A-
Class E                              $29,069,000                 7.6400%                  84.2297292%             BBB/Baa2/BBB
Class F                              $15,503,000                 7.6400%                  80.82056%              BBB-/Baa3/BBB-

</TABLE>

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

(1)     The Class A-1,  Class A-2 and Class A-3  Certificates  were purchased by
        the  Underwriters  on October 15,  1999 and the Class CS-1,  Class X and
        Class F Certificates  and the principal or notional  amount of the Class
        B, Class C, Class D and Class E  Certificates  specified  on  Schedule I
        hereto were purchased by the Underwriters on October 20, 1999.

(2)     Plus or minus a permitted variance of 5%.

(3)     Expressed as a percentage of the aggregate  principal or notional amount
        of the relevant class of Official  Certificates  to be purchased.  There
        will be added to the purchase price of the Offered Certificates interest
        accrued  in  respect  to  the  amount  of  each  Class  of  the  Offered
        Certificates  purchased by the Underwriters at the initial  Pass-Through
        Rate applicable to such Class from the Cut-off Date to but not including
        the Closing Date.

(4)     By each of  Fitch  IBCA,  Inc.,  Moody's  Investors  Service,  Inc.  and
        Standard  & Poor's  Ratings  Services,  a  Division  of The  McGraw-Hill
        Companies, Inc., respectively.




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