ASSET SECURITIZATION CORP
8-K, 1999-04-07
ASSET-BACKED SECURITIES
Previous: UNITED INTERNATIONAL HOLDINGS INC, 5, 1999-04-07
Next: VANGUARD BALANCED INDEX FUND INC, 485BPOS, 1999-04-07




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

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


Date of Report:  April 5, 1999
- ---------------------------------
(Date of earliest event reported)


                        Asset Securitization Corporation
                        --------------------------------
             (Exact name of registrant as specified in its charter)

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


        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 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-C1 (the  "Certificates").  On March 19,
1999, Goldman, Sachs & Co. ("Goldman, Sachs") and Lehman Brothers Inc. ("Lehman"
and,  together  with Goldman,  Sachs,  Donaldson,  Lufkin & Jenrette  Securities
Corporation and Nomura Securities International,  Inc., the "Underwriters"),  as
representatives  of the  Underwriters,  entered into an underwriting  agreement,
dated March 19, 1999 (the  "Underwriting  Agreement") with Asset  Securitization
Corporation  (the  "Company"),  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 A-4,  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 March 19, 1999.

     Attached as Exhibit 2 is the Pooling and  Servicing  Agreement  (as defined
below) for the Certificates. On March 25, 1999, the Company caused the issuance,
pursuant to a Pooling and  Servicing  Agreement,  dated as of March 11, 1999, by
and among the Company,  as depositor,  First Union  National  Bank, as servicer,
Lennar Partners,  Inc., as special servicer,  LaSalle National Bank, as trustee,
and ABN AMRO  Bank,  N.V.,  as  fiscal  agent,  of the  Certificates,  issued in
nineteen  classes:  the Class A-1,  the Class A-2, the Class A-3, the Class A-4,
the  Class B, the  Class C, the  Class D, the Class E, the Class X, the Class G,
the Class H, the Class J, the  Class K, the  Class L, the Class  M-1,  the Class
M-2, the Class R and the Class LR Certificates.

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

     (c)  Exhibits
- ------------------------- ------------------------ ----------------------------
                          Item 601(a) of
Exhibit No.               Regulation S-K           Description
                          Exhibit No.
- ------------------------ ------------------------ -----------------------------
1                         1                        Underwriting  Agreement,
                                                   dated March 19, 1999
- ------------------------- ------------------------ ----------------------------
2                         4                        Pooling  and   Servicing
                                                   Agreement, dated as of 
                                                   March 11, 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:  Director


Date:  April 5, 1999


                                                                  EXECUTION COPY




                         COMMERCIAL MORTGAGE ASSET TRUST
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-C1

                             UNDERWRITING AGREEMENT


                                                                  March 19, 1999


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

Lehman Brothers Inc.
Three World Financial Center
New York, New York  10285

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 which
Goldman,  Sachs & Co.  ("Goldman  Sachs")  and  Lehman  Brothers  Inc.  ("Lehman
Brothers")   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-C1, 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 March 11, 1999 (the "Cut-off Date"), among the Company as depositor,
First Union National Bank as servicer (the "Servicer"), Lennar Partners, Inc. as
special servicer (the "Special Servicer"), LaSalle National Bank as trustee (the
"Trustee")  and ABN AMRO Bank,  N.V. as fiscal agent (the "Fiscal  Agent").  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


<PAGE>




"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-C1 (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
Basic  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.

                  Certain of the Mortgage Loans (the "NHA Mortgage  Loans") were
or, on or before the Closing Date (as defined in Section 3), will be acquired by
the Company from Nomura Holding America Inc. ("NHA") pursuant to a Mortgage Loan
Purchase  and Sale  Agreement  dated  as of March  11,  1999  (the  "NHA/Company
Mortgage  Loan  Purchase  and Sale  Agreement"),  between  NHA as seller and the
Company as purchaser.  The remaining  Mortgage Loans (the "CCA Mortgage  Loans")
were or, on or before the Closing Date, will be acquired by the Company from The
Capital Company of America LLC ("CCA")  pursuant to a Mortgage Loan Purchase and
Sale  Agreement  dated as of March 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 "Basic Prospectus"; such supplement to the Basic 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


<PAGE>




         Supplement";  and the Basic  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  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
         that is incorporated by reference in 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 Basic 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


<PAGE>




         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


<PAGE>




         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;



<PAGE>




                  (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
         February 26, 1999 between  representatives  of Goldman Sachs and Lehman
         Brothers  and the Chief  Financial  Officer  of NHA (the  "February  26
         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.



<PAGE>




                  (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
         meet,  in  all  material  respects,  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   certain   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
         and  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 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.



<PAGE>




                  (xx)  Neither  the  Company  nor  any of its  affiliates  have
         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  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 ByLaws 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,


<PAGE>




         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 February 26 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 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 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.



<PAGE>




                  (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 meet, in all material  respects,  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 and 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 generally accepted accounting principles ("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.



<PAGE>




                  (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.



<PAGE>




                  (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 as
         disclosed to the Representatives during the February 26 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  NHA  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 meet, in all material  respects,  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 and 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.



<PAGE>




                  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 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 by 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


<PAGE>




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 to 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  in New York City 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


<PAGE>




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 (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 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


<PAGE>




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
Surveys;  (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 $300,000 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.

                  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
contained  herein  as of the date  hereof  and as of the  Closing  Date,  to the
accuracy of the statements of the Company 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 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.


<PAGE>




                  (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,  any
Mortgage Loan Purchase and Sale Agreement,  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,  any Mortgage Loan Purchase and Sale Agreement and/or the Pooling and
Servicing Agreement.

                  (e) 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) Counsel for the Company (which, in the case of the opinion
described in Exhibit A-1 hereto,  may be in-house  counsel)  satisfactory to the
Representatives  shall have furnished to the Underwriters their written opinion,
dated the Closing Date,  substantially  in the forms attached hereto as Exhibits
A-1,  A-2 and A-3,  with  such  changes  as are  satisfactory  to or  reasonably
requested by the Representatives.

                  (g)  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 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 at or prior to the Closing Date.

                  (h) 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 30 days prior to the Closing Date.



<PAGE>




                  (i) 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 (h) 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
the CCA/Company Mortgage Loan Purchase and Sale Agreement.

                  (j)  Counsel  for  CCA  (which,  in the  case  of the  opinion
described in Exhibit B-1 hereto,  may be in-house  counsel)  satisfactory to the
Representatives  shall have furnished to the Underwriters their written opinion,
dated the Closing Date,  substantially  in the forms attached hereto as Exhibits
B-1,  B-2, B-3 and B-4, with such changes as are  satisfactory  to or reasonably
requested by the Representatives.

                  (k)  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 at or prior to the Closing Date.

                  (l) 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 30 days prior to the Closing Date.

                  (m) 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


<PAGE>




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 (l) 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 any Mortgage Loan Purchase and
Sale Agreement.

                  (n)  Counsel  for  NHA  (which,  in the  case  of the  opinion
described in Exhibit C-1 hereto,  may be in-house  counsel)  satisfactory to the
Representatives  shall have furnished to the Underwriters their written opinion,
dated the Closing Date,  substantially  in the forms attached hereto as Exhibits
C-1 and C-2, with such changes as are satisfactory to or reasonably requested by
the Representatives.

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

                  (p)  Counsel  for START  satisfactory  to the  Representatives
shall have furnished the Underwriters with their written opinion satisfactory in
form and substance to the Representatives and counsel for the Underwriters.

                  (q) 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.

                  (r)   Counsel   for   the   Servicer   satisfactory   to   the
Representatives shall have furnished the Underwriters with their written opinion
satisfactory  in form and substance to the  Representatives  and counsel for the
Underwriters.

                  (s) 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.

                  (t)  Counsel  for the  Special  Servicer  satisfactory  to the
Representatives shall have furnished the Underwriters with their written opinion
satisfactory  in form and substance to the  Representatives  and counsel for the
Underwriters.


<PAGE>




                  (u) 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.

                  (v)   Counsel   for   the   Trustee    satisfactory   to   the
Representatives shall have furnished the Underwriters with their written opinion
satisfactory  in form and substance to the  Representatives  and counsel for the
Underwriters.

                  (w)  Counsel  for  the  Fiscal  Agent   satisfactory   to  the
Representatives shall have furnished the Underwriters with their written opinion
satisfactory  in form and substance to the  Representatives  and counsel for the
Underwriters.

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

                  (y) 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.

                  (z)  The   Underwriters   shall  have   received   from  Price
Waterhouse,  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 Price Waterhouse, 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.

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

                  (bb) 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  February 26 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


<PAGE>




or the  delivery  of the  Offered  Certificates  on the terms and in the  manner
contemplated in the Prospectus as amended or supplemented.

                  (cc) 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  February 26 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.

                  (dd) 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  February 26 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.

                  (ee)  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.

                  (ff) 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


<PAGE>




of the Company set forth in Section 1(a)  (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 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.



<PAGE>




                  (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
subsection (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


<PAGE>




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 Nomura
Securities International,  Inc. ("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;  and the  obligations  of the
Underwriters under this Section 8 shall be in addition to any liability which


<PAGE>




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 to Kidder,  Peabody Acceptance
Corporation I, Kidder,  Peabody & Co. Incorporated,  and Kidder Structured Asset
Corporation  and the no-action  letter dated May 27, 1994 issued by the Division
of Corporation  Finance of the Commission to the Public  Securities  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  Division  of
Corporation Finance of the Commission to the Public Securities  Association (the
"PSA Letter" and, together with the Kidder Letters, the "No-Action Letters"), 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


<PAGE>




         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 the Underwriters 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  Underwriters,  as the case may
be,  shall  promptly  notify the others of the  necessity  of such  amendment or
supplement, and the Underwriters,  at the expense of the Company, shall promptly
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  and shall  distribute  such  amendment  or
supplement  to  each  prospective  investor  in the  Offered  Certificates  that
received such  information  being amended or supplemented  and either  indicated
orally to an  Underwriter  that it would  purchase,  or actually  did  purchase,
Offered Certificates,  it being understood and agreed that the Underwriters will
use all  reasonable  efforts to prepare such amendment or supplement and furnish
it to the  Company  for  filing  with the  Commission  at the  same  time as the
materials it is intended to correct and, in any event, within three (3) Business
Days of the discovery or receipt of written notice by the Representatives of the
subject untrue  statement or omission  (provided that there shall be no delay in
the timely filing of the earlier  materials that contain the untrue statement or
omission).



<PAGE>




                  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 or
NHA, except for the expenses to be borne by the Company as provided in Section 6
hereof, the indemnity and contribution agreements in


<PAGE>




Section 8 hereof and the  obligations of NHA under Section 17 hereof (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(c) 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 or any such Pricing 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.


<PAGE>




                  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 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 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 and the several Underwriters.

                                         Very truly yours,

                                         ASSET SECURITIZATION CORPORATION

                                         By: /s/ Marlyn A. Marincas
                                             -----------------------------
                                             Name:   Marlyn A. Marincas
                                             Title:  Director


                                         NOMURA HOLDING AMERICA INC.*


                                         By: /s/ John E. Toffolon
                                             -----------------------------
                                             Name:  John E. Toffolon
                                             Title:  Chief Financial Officer


                                         THE CAPITAL COMPANY OF AMERICA LLC


                                         By: /s/ Marlyn A. Marincas
                                             ----------------------------------
                                               Name:   Marlyn A. Marincas
                                               Title:  Director




*Nomura Holding  America Inc. is executing this  Underwriting  Agreement  solely
with respect to its representations,  warranties,  covenants and obligations set
forth in Section  1(b) and Section 17 and with  respect to the matters set forth
in Section 11, Section 12, Section 13, Section 14, Section 15 and Section 16.



               1999-C1 Underwriting Agreement

<PAGE>




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:  /s/ J. Theodore Borter
     ---------------------------------
       Name:   J. Theodore Borter
       Title:  Vice President


LEHMAN BROTHERS INC.


By:  /s/ Michael Mazzei
     ---------------------------------
       Name:   Michael Mazzei
       Title:  Managing Director

                         1999-C1 Underwriting Agreement

<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, A-3 and A-4                       39%

Lehman Brothers, Inc.                                 A-1, A-2, A-3 and A-4                       39%

Donaldson, Lufkin & Jenrette                                                                                           
  Securities Corporation                              A-1, A-2, A-3 and A-4                       17%

Nomura Securities International, Inc.                 A-1, A-2, A-3 and A-4                        5%

Goldman, Sachs & Co.                                         B and D                              35%

Lehman Brothers, Inc.                                        B and D                              35%

Donaldson, Lufkin & Jenrette                                                                                           
  Securities Corporation                                     B and D                              15%

Nomura Securities International, Inc.                        B and D                              15%

Goldman, Sachs & Co.                                         C and E                               0%

Lehman Brothers, Inc.                                        C and E                               0%

Donaldson, Lufkin & Jenrette                                                                                           
  Securities Corporation                                     C and E                               0%
                                                             C and E                              100%
Nomura Securities International, Inc.

</TABLE>


                         1999-C1 Underwriting Agreement

<PAGE>




SCHEDULE II



Registration Statement No. 333-53859
Basic Prospectus dated                    March 19, 1999
Prospectus Supplement dated               March 19, 1999
Title of Offered Certificates:            Commercial Mortgage Pass-Through
                                          Certificates,     Series
                                          1999-C1,    Class   A-1,
                                          Class  A-2,  Class  A-3,
                                          Class   A-4,   Class  B,
                                          Class  C,  Class  D  and
                                          Class E
Cut-off Date:                             March 11, 1999
Closing:                                  10:00 a.m. on March 25, 1999
                                          at the offices of
                                          Cadwalader, Wickersham & Taft
                                          100 Maiden Lane
                                          New York, NY  10038



                         1999-C1 Underwriting Agreement

<PAGE>




<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                           $350,000,000                  6.250%                      99.971175%         Aaa/AAA
Class A-2                           $100,000,000                  6.585%                     100.465015%         Aaa/AAA
Class A-3                           $800,000,000                  6.640%                     100.447375%         Aaa/AAA
Class A-4                           $448,115,000                  6.975%                     100.016365%         Aaa/AAA
Class B                             $106,875,000                  7.230%                     100.459325%         Aa2/AA
Class C                             $130,624,000                  7.350%                      98.643770%          A2/A
Class D                             $136,562,000                  7.350%                      88.206495%         Baa2/BBB
Class E                              $35,625,000                  7.350%                      82.390550%         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 Offered  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  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



                                 March 25, 1999





TO THE PERSONS ON
THE ATTACHED SCHEDULE A


          Re:     Commercial Mortgage Asset Trust, Commercial Mortgage
                  Pass-Through Certificates, Series 1999-C1


 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-C1 (the "Certificates"),  issued
pursuant to the Pooling and Servicing  Agreement dated as of March 11, 1999 (the
"Pooling and  Servicing  Agreement"),  by and among ASC, as  depositor,  LaSalle
National  Bank,  as trustee,  First Union  National  Bank,  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  March  19,  1999  (the
"Underwriting Agreement"), 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
Lehman  Brothers  Inc.  ("Lehman"),   as  representatives  of  the  underwriters
described  therein  (Goldman,  Sachs and Lehman,  collectively  with  Donaldson,
Lufkin & Jenrette  Securities  Corporation and Nomura Securities  International,
Inc.,  the  "Underwriters")  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 March 11, 1999 (the "CCA/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 March 11, 1999 (the "NHA/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 paragraph 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  transaction  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,

<PAGE>

                                   SCHEDULE A


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

Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285

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

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

LaSalle National Bank
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 Rating Services
26 Broadway
New York, NY 10004

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

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



<PAGE>



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

                                ASC - CWT OPINION



                                 March 25, 1999




Goldman, Sachs & Co.                        Lehman Brothers Inc.
85 Broad Street                             3 World Financial Center
New York, New York 10004                    New York, New York 10285

Nomura Securities International, Inc.       Donaldson, Lufkin & Jenrette
2 World Financial Center                      Securities Corporation
Building B, 21st Floor                      277 Park Avenue, 9th Floor
New York, New York 10281                    New York, New York 10172


           Re:    Commercial Mortgage Asset Trust, Commercial Mortgage
                  Pass-Through Certificates, Series 1999-C1


Ladies and Gentlemen:

     We are rendering this opinion  pursuant to Section 7(f) of the Underwriting
Agreement,  dated March 19, 1999 (the  "Underwriting  Agreement"),  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") and Goldman,  Sachs & Co.
("Goldman,  Sachs") and Lehman Brothers Inc.  ("Lehman"),  as representatives of
the underwriters described therein (Goldman, Sachs and Lehman, collectively with
Donaldson,  Lufkin &  Jenrette  Securities  Corporation  and  Nomura  Securities
International,  Inc., the  "Underwriters").  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 March  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 March 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-C1,  consisting of
nineteen classes:  the "Class A-1  Certificates,"  the "Class A-2 Certificates,"
the  "Class  A-3  Certificates,"  the  "Class  A-4  Certificates,"  the "Class B
Certificates,"  the  "Class C  Certificates,"  the "Class D  Certificates,"  the
"Class E Certificates,"  the "Class X 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-1   Certificates,"   the  "Class  M-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 A-4, the Class B, the Class C, the Class D and the Class E
Certificates (collectively,  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 March 11, 1999 (the "Pooling and Servicing
Agreement"), by and among ASC, as depositor,  LaSalle National Bank, as trustee,
First Union  National  Bank,  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, dated March 1,
1999, the Preliminary  Prospectus Supplement dated March 1, 1999 relating to the
Offered   Certificates,   the  Prospectus   dated  March  19,  1999  (the  "Base
Prospectus") and the Prospectus  Supplement dated March 19, 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 March ___, 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  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 each such party (other than ASC, as to which we have
relied upon the opinion of Marshall S. Brozost,  Esq.,  Secretary of and Counsel
to ASC,  referenced above) 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 each
case without regard to conflicts of laws principles),  and we express no opinion
as to whether a court  outside  the State of New York would  honor the choice of
New York law in any agreement or instrument referred to herein.

     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,  the Prospectus and any further  amendments
and  supplements  thereto  made by ASC prior to the date of the Closing (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), as of the date it became effective, as of the date of
the  Prospectus  Supplement  or as of  the  date  of  such  later  amendment  or
supplement,  as the case may be,  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 Atlanta Marriott
REMIC, the DDRA REMIC and the Overland MHP 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  A-4,  the  Class B, the Class C, the Class D, the Class E, the
Class X, the  Class F, the  Class G, the  Class H, the Class J, the Class K, the
Class L, the Class M-1 and the Class M-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 (w) the Repurchase  Return of Premium Amount,  (x) the Repurchase  Price
Return of Premium  Distribution  Account,  (y) the Excess  Interest  and (z) the
Excess Interest  Distribution  Account 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  represent 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;  and
(iii) the Class A-2, the Class A-3, the Class A-4, 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, Class M-1 and Class M-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.

     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  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 A-4 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,



<PAGE>



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

                            CWT 10B-5 LETTER--PUBLICS



                                 March 25, 1999



Goldman, Sachs & Co.                    Lehman Brothers Inc.
85 Broad Street                         3 World Financial Center
New York, NY 10004                      New York, NY 10285

Donaldson, Lufkin & Jenrette            Nomura Securities International, Inc.
  Securities Corporation                2 World Financial Center
277 Park Avenue, 9th Floor              Building B, 21st Floor
New York, NY 10172                      New York, NY 10281


          Re:     Commercial Mortgage Asset Trust, Commercial Mortgage
                  Pass-Through Certificates, Series 1999-C1


Ladies and Gentlemen:

     This letter is with reference to the registration  under the Securities Act
of 1933 (the "Act") and offering of Commercial Mortgage Asset Trust,  Commercial
Mortgage Pass-Through Certificates,  Series 1999-C1, Class A-1, Class A-2, Class
A-3, Class A-4, Class B, Class C, Class D and Class E Certificates (collectively
referred  to  herein  as the  "Offered  Certificates").  This  letter  is  being
delivered  to you pursuant to Section 7(f) of the  Underwriting  Agreement  (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 Lehman Brothers Inc. ("Lehman"),
as  representatives  of the underwriters  described therein (Goldman,  Sachs and
Lehman,  collectively with Donaldson,  Lufkin & Jenrette Securities  Corporation
and Nomura Securities International, Inc., the "Underwriters").

     A  registration  statement  on Form S-3 No.  333-53859  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
Offered Certificates have been offered by a Preliminary Prospectus,  dated March
1, 1999, as supplemented by a Preliminary Prospectus Supplement,  dated March 1,
1999 relating to the Offered Certificates,  and a Final Prospectus,  dated March
19,  1999 (the  "Base  Prospectus"),  as  supplemented  by the Final  Prospectus
Supplement,  dated March 19, 1999 (the "Prospectus  Supplement") relating to the
Offered 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 March 11, 1999,  among ASC, as depositor,  LaSalle National Bank, as
trustee,  First Union  National  Bank,  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 also  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  Offered
Certificates,  and we express  no view with  respect  thereto,  other than those
materials attached hereto as Schedule A (such attached  materials,  the "Covered
Materials").

     We have not ourselves checked the accuracy, completeness or fairness of, or
otherwise verified, the information contained in the Registration Statement, the
Prospectus (and any further amendment or supplement thereto made by ASC prior to
the Closing Date) or the Covered Materials and we do not pass upon or assume any
responsibility  therefor (other than as set forth in paragraph 2, 3 and 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 or other documents prepared or
delivered in connection  with the  origination or  modification  of the Mortgage
Loans.  However,  in the course of our  participation  in the preparation of the
Registration  Statement  and  the  Prospectus  and  our  review  of the  Covered
Materials,   we  have  attended   certain   conferences   and   participated  in
conversations with representatives of ASC, ASC's independent public accountants,
CCA,  counsel  to CCA,  NHA and  counsel  to NHA,  each in  connection  with the
origination  of certain of the Mortgage  Loans,  and with the  Underwriters  and
their counsel.  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,  the Prospectus and the Covered  Materials 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;  (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; or (iii) as of the
date on which  such  materials  were filed by ASC under  Form 8-K,  the  Covered
Materials, when read together with the Prospectus, contained an untrue statement
of a material  fact or omitted to state a material  fact  necessary  in order to
make the statements  therein,  in light of the  circumstances in which they were
made,  not  misleading;  it being  understood  that we express no view as to the
adequacy  or  accuracy  of (i) the  financial  statements,  schedules  or  other
financial or  statistical  data  included 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 to each  addressee  hereof  solely for its
benefit in connection with the transactions  referred to herein.  This letter is
not to be relied upon, used, circulated,  quoted or otherwise referred to by any
other person or for any other purpose without our prior written consent.


                                            Very truly yours,


<PAGE>



                                   SCHEDULE A

                            LIST OF COVERED MATERIALS
                            -------------------------

<PAGE>



                                   Exhibit B-1

                              CCA--IN-HOUSE OPINION



                                 March 25, 1999

TO THE PERSONS ON
THE ATTACHED SCHEDULE A


          Re:     Commercial Mortgage Asset Trust, Commercial Mortgage
                  Pass-Through Certificates, Series 1999-C1


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 March 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 March
19, 1999 (the  "Underwriting  Agreement"  and,  together  with the Mortgage Loan
Purchase  Agreement,  the  "Agreements"),  by  and  among  Asset  Securitization
Corporation,  CCA,  Nomura  Holding  America Inc.  and Goldman,  Sachs & Co. and
Lehman Brothers Inc., as representatives of the underwriters  described therein.
Capitalized  terms used and not otherwise defined herein have the meanings given
to them in the Pooling and  Servicing  Agreement  dated as of March 11, 1999, by
and among ASC, as depositor,  LaSalle  National  Bank,  as trustee,  First Union
National Bank, 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. 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.

     2. To my  knowledge,  there is no action,  suit or proceeding  against,  or
investigation  of,  CCA  pending  or  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.

     3. 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 corporate 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,



<PAGE>





                                   SCHEDULE A


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

Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285

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

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

LaSalle National Bank
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 Rating Services
26 Broadway
New York, NY 10004

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

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



<PAGE>



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

                                CCA--CWT OPINION



                                 March 25, 1999


TO THE PERSONS ON
THE ATTACHED SCHEDULE A


          Re:      Commercial Mortgage Asset Trust, Commercial Mortgage
                   Pass-Through Certificates, Series 1999-C1


Ladies and Gentlemen:

     We are  rendering  this opinion  pursuant to Section 4 of the Mortgage Loan
Purchase  and Sale  Agreement  dated as of March 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(j)  of  the  Underwriting  Agreement,   dated  March  19,  1999  (the
"Underwriting   Agreement"  and,   together  with  the  Mortgage  Loan  Purchase
Agreement,  the "Agreements"),  by and among Asset  Securitization  Corporation,
CCA, NHA and Goldman,  Sachs & Co. and Lehman Brothers Inc., as  representatives
of the underwriters  described therein.  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 opinions of
Shearman & Sterling and of Potter,  Anderson & Corroon LLP, each 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  (other than CCA, as to which we have relied on the
opinions of Marshall S.  Brozost,  Esq.,  Assistant  Secretary of and Counsel to
CCA,  Potter,  Anderson & Corroon LLP and Shearman & Sterling,  each  referenced
above),  and that each of the  Agreements  constitutes  the  legal,  valid,  and
binding agreement of the 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 (without  regard to conflicts of
laws  principles),  and we express no opinion as to whether a court  outside the
State of New York  would  honor the choice of New York law in any  agreement  or
instrument referred to herein.

     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  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.

     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,



<PAGE>




                                   SCHEDULE A


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

Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285

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

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

LaSalle National Bank
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 Rating Services
26 Broadway
New York, NY 10004

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



<PAGE>



                                   Exhibit B-3

                         CCA -- DELAWARE COUNSEL OPINION



                                 March 25, 1999


TO EACH OF THE PERSONS LISTED ON
SCHEDULE I ATTACHED HERETO


          Re:     Commercial Mortgage Asset Trust, Commercial Mortgage
                  Pass-Through Certificates, Series 1999-C1


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 Interim Amended and Restated  Limited  Liability
Company Agreement of the Company dated June 26, 1998 (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 March 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(j) of the  Underwriting  Agreement,  dated March 19, 1999
(the  "Underwriting  Agreement" and, together with the Purchase  Agreement,  the
"Transaction Agreements"),  by and among Asset Securitization  Corporation,  the
Company,   NHA  and  Goldman,   Sachs  &  Co.  and  Lehman   Brothers  Inc.,  as
representatives of the underwriters  described therein.  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,  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 Operating Agreement;

     4. 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");

     5. A Long Form Certificate of Good Standing for the Company dated March __,
1999 obtained from the Secretary of State;

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

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

     8.  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;

     9.  Resolutions  of the Board of Managers of the Company  dated as of March
__,  1999  (the  "Resolutions"),  with  respect  to  the  authorization  of  the
Transaction Agreements;

     10. A Certificate of a duly  authorized  officer of the Company dated March
__,  1999,  certifying  as  to  certain  factual  matters,  including,   without
limitation,  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];

     11. The Purchase Agreement;

     12. The Underwriting Agreement; and

     13. A search dated March __, 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) and (3) are collectively  referred to
herein as the "Company's Organizational Documents." The documents referred to in
(2), (3), (4), (11) and (12) 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  (13) 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  Agreements  to which the
                           Company  is a  party  do not  cause  the  Company  to
                           operate  outside of the  limitations set forth in the
                           Risk Management Agreement.

                      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. Shearman & Sterling and 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,



<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

Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285

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

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

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

LaSalle National Bank
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 Rating Services
26 Broadway
New York, NY 10004

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



<PAGE>



                                   Exhibit B-4
                                   -----------

                          CCA--NEW YORK COUNSEL OPINION



                                 March 25, 1999


TO THE PERSONS ON
THE ATTACHED SCHEDULE A


          Re:      Commercial Mortgage Asset Trust, Commercial Mortgage
                   Pass-Through Certificates, Series 1999-C1


Ladies and Gentlemen:

     This opinion is furnished to you pursuant to Section 4 of the Mortgage Loan
Purchase  and Sale  Agreement  dated as of March 11,  1999 (the  "Mortgage  Loan
Purchase  Agreement") by and between The Capital Company of America LLC ("CCA"),
and Asset Securitization Corporation ("ASC"), and acknowledged by Nomura Holding
America Inc., a Delaware corporation ("NHA") and pursuant to Section 7(j) of the
Underwriting Agreement,  dated March 19, 1999 (the "Underwriting Agreement" and,
together with the Mortgage Loan Purchase  Agreement,  the "Agreements"),  by and
among Asset Securitization  Corporation,  CCA, NHA and Goldman,  Sachs & Co. and
Lehman Brothers Inc., as representatives of the underwriters  described therein.
We have been engaged as special  outside  counsel for CCA in connection with the
giving of this opinion.  Terms used herein and not otherwise  defined shall have
the meanings assigned to them in the Agreement.

     In  connection  with this opinion,  we have  examined  originals or copies,
certified or otherwise  identified to our satisfaction,  of such documents as we
have deemed  necessary  or  appropriate  as a basis for the  opinions  set forth
herein,  including,  without limitation,  the Agreements.  We have examined that
certain Risk Management Agreement, dated as of June 26, 1998, by and between CCA
and NHA (the "Risk  Management  Agreement").  We have also  examined  such other
public and corporate  documents and records as we deem  necessary or appropriate
in connection with this opinion.

     In  addition,  we have  examined  the  originals,  or copies  certified  or
otherwise  identified to our  satisfaction,  of such  corporate  records of CCA,
certificates  of public  officials  and of  officers of CCA and  agreements  and
instruments  as we have deemed  necessary as a basis for the opinions  expressed
below. As to questions of fact material to such opinions, we have, when relevant
facts were not  independently  established by us, relied upon  certificates  and
representations of CCA and its affiliates or of their respective  officers or of
public  officials.  We have not made any  independent  investigation,  nor do we
opine on, the  compliance  by CCA with any  financial  ratio or other  financial
requirement contained in the Agreements,  both before and after giving effect to
the transactions contemplated by the Agreements.

     In our examination of the documents  referred to above, we have assumed (i)
the due execution and delivery, pursuant to due authorization,  of the Agreement
by all parties  thereto  (other  than CCA),  (ii) the  authenticity  of all such
documents  submitted to us as originals and (iii) the conformity to originals of
such Agreement submitted to us as copies.

     In addition, we have assumed, without independent  investigation,  that (i)
each of the  parties  to the  Agreements  (each,  a  "Transaction  Party")  is a
corporation,  limited  liability  company or other  entity  duly  organized  and
validly  existing under the laws of the jurisdiction of its  organization,  (ii)
each  Transaction  Party has full power and  authority  (corporate,  company and
otherwise) to execute, deliver and perform its obligations under the Agreements,
(iii) the execution,  delivery and performance by each Transaction  Party of the
Agreement  (A) have been duly  authorized by all  necessary  action  (corporate,
company,  trust or otherwise) and (B) do not (1) contravene the charter or other
constituent  documents  of such  Transaction  Party,  (2) except with respect to
Generally  Applicable Law (as defined below) with respect to CCA (as to which we
make no  assumption),  violate any law,  rule or  regulation  applicable to such
Transaction  Party or (3) conflict  with or result in the breach of any document
or  instrument  binding  on  any  Transaction  Party  (other  than  the  Covered
Agreements, as defined below, and the Risk Management Agreement) and (iv) except
with  respect to  Generally  Applicable  Law with respect to CCA (as to which we
make no assumption), no authorization, approval, consent or other action by, and
no notice to or filing with, any  governmental or public body or any other third
party  is  required  for the  due  execution,  delivery  or  performance  by any
Transaction  Party of the  Agreements or, if any such  authorization,  approval,
consent,  action,  notice  or  filing  is  required  therefor,  it has been duly
obtained  or made  and is in full  force  and  effect.  As used in this  opinion
letter,  "Generally  Applicable  Law" means federal laws of the United States of
America  and the  laws of the  State  of New  York  and any  rule or  regulation
promulgated thereunder or pursuant thereto applicable to the execution, delivery
or  performance  of the  Agreements  and which are  generally  applicable to the
execution, delivery or performance of documents with terms and provisions of the
type  contained in the  Agreements  and not  applicable  thereto  because of the
specific nature of the assets or business of the  Transaction  Parties or any of
their respective affiliates.

     Based upon the foregoing  examination  and  assumptions and upon such other
investigation as we have deemed necessary and subject to the  qualifications set
forth below, we are of the following opinion:

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

     2. The execution,  delivery and performance by CCA of, and the consummation
of the  transactions  contemplated  by, the  Agreements  do not and will not (a)
violate any Generally  Applicable Law or (b) 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  listed on Schedule B attached hereto,  to which CCA is a party or
by which it is bound or to which it is subject (the "Covered Agreements").

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

     4. The Agreements and the transactions contemplated thereby do not and will
not violate the Risk Management Agreement.

     The opinions set forth above are subject to the following qualifications:

     (a) We express no opinion on the creation or  perfection of any security or
ownership interests pursuant to the Agreements.

     (b) Our  opinions  above are  limited to the laws of the States of New York
and Delaware and the federal laws of the United  States of America and we do not
express any opinion herein concerning any other law.

     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
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 may be
disclosed as provided herein, or as otherwise required by law.

     This  opinion  letter  speaks  only as of the  date  hereof.  We  expressly
disclaim any  responsibility  to advise you or any other person who is permitted
to rely on the opinions  expressed  herein as  specified  in the next  preceding
paragraph of any development or circumstance of any kind including any change of
law or fact that may occur  after the date of this  opinion  letter  even though
such development,  circumstance or change may affect the legal analysis, a legal
conclusion or any other matter set forth in or relating to this opinion  letter.
Accordingly,  any person  relying on this opinion letter at any time should seek
advice of its counsel as to the proper  application  of this  opinion  letter at
such time.


                                            Very truly yours,



<PAGE>




                                   SCHEDULE A


Asset Securitization Corporation        LaSalle National Bank
2 World Financial Center                135 South LaSalle Street, Suite 1625
Building B, 21st Floor                  Chicago, IL 60674-4102
New York, NY 10281

Goldman, Sachs & Co.                    ABN AMRO Bank N.V.
85 Broad Street                         135 South LaSalle Street, Suite 1625
New York, NY 10004                      Chicago, IL 60674-4102

Lehman Brothers Inc.                    Standard & Poor's Rating Services
3 World Financial Center                26 Broadway
New York, NY 10285                      New York, NY 10004

Donaldson, Lufkin & Jenrette            Moody's Investors Service, Inc.
  Securities Corporation                99 Church Street
277 Park Avenue, 9th Floor              New York, NY 10007
New York, NY 10172

Nomura Securities International, Inc.   Cadwalader, Wickersham & Taft
2 World Financial Center                100 Maiden Lane
Building B, 21st Floor                  New York, NY 10038
New York, NY 10281

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


<PAGE>



                                   SCHEDULE B

                               Covered Agreements


          Master Repurchase  Agreement Governing Purchases and Sales of Eligible
Assets  dated  as of  June  26,  1998  between  CCA  and  Nomura  Asset  Capital
Corporation (the "Repo Agreement").

          Short Term Loan  Agreement  dated as of June 26, 1998  between CCA and
Nomura Asset Capital Corporation (the "Short Term Loan Agreement").

          Master Repurchase  Agreement dated as of June 26, 1998 between CCA and
Nomura Securities (Bermuda) Ltd.



<PAGE>

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

                          NHA--NEW YORK COUNSEL OPINION



                                 March 25, 1999


TO THE PERSONS ON
THE ATTACHED SCHEDULE A


          Re:      Commercial Mortgage Asset Trust, Commercial Mortgage
                   Pass-Through Certificates, Series 1999-C1


Ladies and Gentlemen:

     This opinion is furnished to you pursuant to Section 4 of the  NHA/Mortgage
Loan Purchase Agreement and Section 7(n) of the Underwriting  Agreement (each as
defined  below).  We have been  engaged as special  outside  counsel  for Nomura
Holding  America Inc., a Delaware  corporation  ("NHA") in  connection  with the
giving  of this  opinion  regarding  (1) the  Mortgage  Loan  Purchase  and Sale
Agreement (the  "NHA/Mortgage  Loan Purchase and Sale  Agreement"),  dated as of
March 11,  1999,  by and between  NHA and Asset  Securitization  Corporation,  a
Delaware  corporation  ("ASC");  (2) NHA's obligation to repurchase any Mortgage
Loans   pursuant  to  the  Mortgage  Loan  Purchase  and  Sale   Agreement  (the
"CCA/Mortgage Loan Purchase and Sale Agreement"), dated as of March 11, 1999, by
and  between  The  Capital   Company  of  America  LLC  and  the  Purchaser  and
acknowledged by NHA; and (3) the  Underwriting  Agreement,  dated March 19, 1999
(the "Underwriting  Agreement" and, together with the NHA/Mortgage Loan Purchase
Agreement and the CCA/Mortgage Loan Purchase  Agreement,  the "Agreements"),  by
and among Asset Securitization  Corporation,  CCA, NHA and Goldman,  Sachs & Co.
and Lehman  Brothers  Inc., as  representatives  of the  underwriters  described
therein. Capitalized terms not defined herein have the meanings assigned to them
in the Underwriting  Agreement,  and if not defined therein, in the NHA/Mortgage
Loan Purchase Agreement.

     In  connection  with this opinion,  we have  examined  originals or copies,
certified or otherwise  identified to our satisfaction,  of such documents as we
have deemed  necessary  or  appropriate  as a basis for the  opinions  set forth
herein,  including,  without limitation,  the Agreements.  We have also examined
such other public and corporate  documents  and records as we deem  necessary or
appropriate in connection with this opinion.

     In  addition,  we have  examined  the  originals,  or copies  certified  or
otherwise  identified to our  satisfaction,  of such  corporate  records of NHA,
certificates  of public  officials  and of  officers of NHA and  agreements  and
instruments  as we have deemed  necessary as a basis for the opinions  expressed
below. As to questions of fact material to such opinions, we have, when relevant
facts were not  independently  established by us, relied upon  certificates  and
representations of NHA and its affiliates or of their respective  officers or of
public  officials.  We have not made any  independent  investigation,  nor do we
opine on, the  compliance  by NHA with any  financial  ratio or other  financial
requirement  contained in the Agreement,  both before and after giving effect to
the transactions contemplated by the Agreement.

     In our examination of the documents  referred to above, we have assumed (i)
the due execution and delivery, pursuant to due authorization, of the Agreements
by all parties  thereto  (other  than NHA),  (ii) the  authenticity  of all such
documents  submitted to us as originals and (iii) the conformity to originals of
such Agreements submitted to us as copies.

     In addition, we have assumed, without independent  investigation,  that (i)
each of the  parties to the  Agreements,  other than NHA (each,  a  "Transaction
Party")  is a  corporation,  limited  liability  company  or other  entity  duly
organized  and  validly  existing  under  the  laws of the  jurisdiction  of its
organization,   (ii)  each  Transaction  Party  has  full  power  and  authority
(corporate,   company  and  otherwise)  to  execute,  deliver  and  perform  its
obligations under the Agreements, (iii) the execution,  delivery and performance
by each Transaction Party of the Agreements (A) have been duly authorized by all
necessary  action  (corporate,  company,  trust or otherwise) and (B) do not (1)
contravene the charter or other constituent documents of such Transaction Party,
(2) except with  respect to  Generally  Applicable  Law (as defined  below) with
respect to NHA (as to which we make no  assumption),  violate  any law,  rule or
regulation  applicable to such Transaction  Party or (3) conflict with or result
in the breach of any document or instrument binding on any Transaction Party and
(iv) except with respect to Generally  Applicable Law with respect to NHA (as to
which we make no  assumption),  no  authorization,  approval,  consent  or other
action by, and no notice to or filing with, any  governmental  or public body or
any other third party is required for the due execution, delivery or performance
by any  Transaction  Party of the  Agreements  or,  if any  such  authorization,
approval,  consent,  action,  notice or filing is required therefor, it has been
duly  obtained or made and is in full force and effect.  As used in this opinion
letter,  "Generally  Applicable  Law" means federal laws of the United States of
America, the laws of the State of Delaware and the laws of the State of New York
and any rule or regulation promulgated thereunder or pursuant thereto applicable
to the  execution,  delivery  or  performance  of the  Agreements  and which are
generally applicable to the execution, delivery or performance of documents with
terms and  provisions of the type contained in the Agreements and not applicable
thereto  because  of the  specific  nature  of the  assets  or  business  of the
Transaction Parties or any of their respective affiliates.

     Based upon the foregoing  examination  and  assumptions and upon such other
investigation as we have deemed necessary and subject to the  qualifications set
forth below, we are of the following opinion:

     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  Generally
Applicable  Law,  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. 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.

     The opinions set forth above are subject to the following qualifications:

     (a) We express no opinion on the creation or  perfection of any security or
ownership interests pursuant to the Agreements.

     (b) Our  opinions  above are  limited to the laws of the States of New York
and Delaware and the federal laws of the United  States of America and we do not
express any opinion herein concerning any other law.

     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
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 may be
disclosed as provided herein, or as otherwise required by law.

     This  opinion  letter  speaks  only as of the  date  hereof.  We  expressly
disclaim any  responsibility  to advise you or any other person who is permitted
to rely on the opinions  expressed  herein as  specified  in the next  preceding
paragraph of any development or circumstance of any kind including any change of
law or fact that may occur  after the date of this  opinion  letter  even though
such development,  circumstance or change may affect the legal analysis, a legal
conclusion or any other matter set forth in or relating to this opinion  letter.
Accordingly,  any person  relying on this opinion letter at any time should seek
advice of its counsel as to the proper  application  of this  opinion  letter at
such time.


                                                   Very truly yours,
<PAGE>




                                   SCHEDULE A


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

Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285

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

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

LaSalle National Bank
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 Rating Services
26 Broadway
New York, NY 10004

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

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



<PAGE>



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

                                NHA--CWT OPINION



                                 March 25, 1999


TO THE PERSONS ON
THE ATTACHED SCHEDULE A


            Re:   Commercial Mortgage Asset Trust, Commercial Mortgage
                  Pass-Through Certificates, Series 1999-C1


Ladies and Gentlemen:

     We are  rendering  this opinion  pursuant to Section 4 of the Mortgage Loan
Purchase and Sale Agreement,  dated as of March 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(n) of the Underwriting Agreement,
dated  March 19,  1999 (the  "Underwriting  Agreement"),  by and among ASC,  The
Capital Company of America LLC ("CCA"), NHA and Goldman,  Sachs & Co. and Lehman
Brothers Inc., as representatives of the underwriters described therein. 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 March 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, and of Shearman & Sterling, special counsel to NHA, 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,  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
(other than NHA), each such Agreement  constitutes the legal, valid, and binding
agreement of such party.

     We express no opinion  concerning the laws of any  jurisdiction  other than
the  substantive  laws of the State of New York (without  regard to conflicts of
laws  principles),  and we express no opinion as to whether a court  outside the
State of New York  would  honor the choice of New York law in any  agreement  or
instrument referred to herein.

     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,



<PAGE>




                                   SCHEDULE A


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

Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285

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

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

LaSalle National Bank
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 Rating Services
26 Broadway
New York, NY 10004

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


<PAGE>

                                   Exhibit C-3
                                   -----------

                              NHA--IN-HOUSE OPINION


                                 March 25, 1999


TO THE PERSONS ON
THE ATTACHED SCHEDULE A


          Re:     Commercial Mortgage Asset Trust, Commercial Mortgage
                  Pass-Through Certificates, Series 1999-C1


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  March  11,  1999  (the   "NHA/Mortgage  Loan  Purchase  and  Sale
Agreement"),  by and between Asset  Securitization  Corporation and NHA, (2) the
Underwriting Agreement, dated March 19, 1999 (the "Underwriting Agreement"),  by
and among Asset Securitization Corporation, a Delaware corporation,  The Capital
Company of America LLC, a Delaware limited  liability  company ("CCA"),  NHA and
Goldman,  Sachs & Co.  and  Lehman  Brothers  Inc.,  as  representatives  of the
underwriters  described  therein,  and (3) the Mortgage  Loan  Purchase and Sale
Agreement,  dated as of March 11, 1999 (the "CCA/Mortgage Loan Purchase and Sale
Agreement" and,  together with the NHA/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/Mortgage Loan Purchase 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, 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,   (iii)  the  necessary   authorization,   execution,   delivery  and
enforceability  of all  documents,  and the necessary  entity power with respect
thereto,  (iv) the conformity of the underlying  assets and related documents to
the  requirements of the agreements to which this opinion letter related and (v)
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 and the federal laws of the United States of America.

     Based  upon  and  subject  to the  foregoing,  it is my  opinion  that  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  (such
actual  knowledge  solely  based on  discussions  with  members of NHA's  senior
management  and  without  further  investigation)  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.

     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,
<PAGE>




                                   SCHEDULE A


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

Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285

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

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

LaSalle National Bank
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 Rating Services
26 Broadway
New York, NY 10004

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

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




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

                        ASSET SECURITIZATION CORPORATION,
                                    DEPOSITOR

                           FIRST UNION NATIONAL BANK,
                                    SERVICER


                             LENNAR PARTNERS, INC.,
                            INITIAL SPECIAL SERVICER


                             LASALLE NATIONAL BANK,
                                     TRUSTEE


                                       and


                               ABN AMRO BANK N.V.,
                                  FISCAL AGENT


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


                         POOLING AND SERVICING AGREEMENT

                           Dated as of March 11, 1999


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

                         Commercial Mortgage Asset Trust
          Commercial Mortgage Pass-Through Certificates, Series 1999-C1


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

                               TABLE OF CONTENTS

                                                                            PAGE

                                   ARTICLE I


                                  DEFINITIONS

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

                                   ARTICLE II


                CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE
                                OF CERTIFICATES

SECTION 2.01.         Conveyance of Mortgage Loans and Loan
                      REMIC Regular Interests; Assignment of
                      Mortgage Loan Purchase and Sale Agreements..............
SECTION 2.02.         Acceptance by Custodian and the Trustee.................
SECTION 2.03.         Representations, Warranties and Covenants
                      of the Depositor........................................
SECTION 2.04.         Representations, Warranties and Covenants
                      of the Servicer, Special Servicer and
                      Trustee.................................................
SECTION 2.05.         Execution and Delivery of Certificates;
                      Issuance of Lower-Tier Regular Interests................
SECTION 2.06.         Miscellaneous REMIC and Grantor Trust
                      Provisions..............................................
SECTION 2.07.         Year 2000 Readiness.....................................

                                  ARTICLE III


               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

SECTION 3.01.         Servicer to Act as Servicer; Special
                      Servicer to Act as Special Servicer;
                      Administration of the Mortgage Loans....................
SECTION 3.02.         Liability of the Servicer and Special
                      Servicer................................................
SECTION 3.03.         Collection of Certain Mortgage Loan
                      Payments................................................
SECTION 3.04.         Collection of Taxes, Assessments and
                      Similar Items; Escrow Accounts..........................
SECTION 3.05.         Collection Account, Distribution Account,
                      Upper-Tier Distribution Account, Excess
                      Interest Distribution Account and
                      Repurchase Price Return of Premium
                      Distribution Account....................................
SECTION 3.06.         Permitted Withdrawals from the Collection
                      Account.................................................
SECTION 3.07.         Investment of Funds in the Collection
                      Account and Borrower Accounts...........................
SECTION 3.08.         Maintenance of Insurance Policies and
                      Errors and Omissions and Fidelity Coverage..............
SECTION 3.09.         Enforcement of Due-On-Sale Clauses;
                      Assumption Agreements; Defeasance
                      Provisions..............................................
SECTION 3.10.         Appraisals; Realization Upon Defaulted
                      Mortgage Loans..........................................
SECTION 3.11.         Trustee to Cooperate; Release of Mortgage
                      Files...................................................
SECTION 3.12.         Servicing Fees, Trustee Fees and Special
                      Servicing Compensation..................................
SECTION 3.13.         Reports to the Trustee; Collection Account
                      Statements..............................................
SECTION 3.14.         Annual Statement as to Compliance.......................
SECTION 3.15.         Annual Independent Public
                      Accountants'Servicing Report............................
SECTION 3.16.         Access to Certain Documentation.........................
SECTION 3.17.         Title and Management of REO Properties..................
SECTION 3.18.         Sale of Specially Serviced Mortgage Loans
                      and REO Properties......................................
SECTION 3.19.         Additional Obligations of the Servicer and
                      Special Servicer; Inspections...........................
SECTION 3.20.         Authenticating Agent....................................
SECTION 3.21.         Appointment of Custodians...............................
SECTION 3.22.         Reports to the Securities and Exchange
                      Commission; Available Information.......................
SECTION 3.23.         Lock-Box Accounts, Cash Collateral
                      Accounts, Escrow Accounts and Reserve
                      Accounts................................................
SECTION 3.24.         Property Advances.......................................
SECTION 3.25.         Appointment of Special Servicer.........................
SECTION 3.26.         Transfer of Servicing Between Servicer and
                      Special Servicer; Record Keeping........................
SECTION 3.27.         Interest Reserve Account................................
SECTION 3.28.         Limitations on and Authorizations of the
                      Servicer and Special Servicer with Respect
                      to Certain Mortgage Loans...............................
SECTION 3.29.         Modification, Waiver, Amendment and
                      Consents................................................
SECTION 3.30.         [Reserved]..............................................
SECTION 3.31.         Servicing of Mortgage Loans Subject to
                      Co-Lender Agreements....................................

                                   ARTICLE IV


                      DISTRIBUTIONS TO CERTIFICATEHOLDERS

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

                                   ARTICLE V

                                THE CERTIFICATES

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

                                   ARTICLE VI


                  THE DEPOSITOR, THE SERVICER AND THE SPECIAL
                                    SERVICER

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

                                  ARTICLE VII


                                    DEFAULT

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

                                  ARTICLE VIII


                             CONCERNING THE TRUSTEE

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

                                   ARTICLE IX


                                  TERMINATION

SECTION 9.01.         Termination............................................

                                   ARTICLE X


                            MISCELLANEOUS PROVISIONS
SECTION 10.01.        Counterparts...........................................
SECTION 10.02.        Limitation on Rights of Certificateholders.............
SECTION 10.03.        Governing Law..........................................
SECTION 10.04.        Notices................................................
SECTION 10.05.        Severability of Provisions.............................
SECTION 10.06.        Notice to the Depositor and Each Rating
                      Agency.................................................
SECTION 10.07.        Amendment..............................................
SECTION 10.08.        Confirmation of Intent.................................
SECTION 10.09.        Streit Act.............................................
SECTION 10.10.        Intended Third-Party Beneficiaries.....................


                               TABLE OF EXHIBITS

Exhibit A-1                  Form of Class A-1 Certificate
Exhibit A-2                  Form of Class A-2 Certificate
Exhibit A-3                  Form of Class A-3 Certificate
Exhibit A-4                  Form of Class A-4 Certificate
Exhibit A-5                  Form of Class B Certificate
Exhibit A-6                  Form of Class C Certificate
Exhibit A-7                  Form of Class D Certificate
Exhibit A-8                  Form of Class E Certificate
Exhibit A-9                  Form of Class X Certificate
Exhibit A-10                 Form of Class F Certificate
Exhibit A-11                 Form of Class G Certificate
Exhibit A-12                 Form of Class H Certificate
Exhibit A-13                 Form of Class J Certificate
Exhibit A-14                 Form of Class K Certificate
Exhibit A-15                 Form of Class L Certificate
Exhibit A-16                 Form of Class M-1 Certificate
Exhibit A-17                 Form of Class M-2 Certificate
Exhibit A-18                 Form of Class R Certificate
Exhibit A-19                 Form of Class LR Certificate
Exhibit B                    Mortgage Loan Schedule
Exhibit C-1                  Form of Transferee Affidavit
Exhibit C-2                  Form of Transferor Letter
Exhibit D-1                  Form of Investment Representation Letter
Exhibit D-2                  Form of ERISA Representation Letter
Exhibit E                    Form of Request for Release
Exhibit F                    Form of Custodial Agreement
Exhibit G                    Securities Legend
Exhibit H-1                  CCA Mortgage Loan Purchase and Sale Agreement
Exhibit H-2                  NHA Mortgage Loan Purchase and Sale Agreement
Exhibit I                    [Reserved]
Exhibit J                    [Reserved]
Exhibit K                    [Reserved]
Exhibit L                    [Reserved]
Exhibit M-1                  Form of Comparative Financial Status Report
Exhibit M-2                  Form of Delinquent Loan Status Report
Exhibit M-3                  Form of Historical Loan Modification Report
Exhibit M-4                  Form of Historical Loss Estimate Report
Exhibit M-5                  Form of REO Status Report
Exhibit M-6                  Form of Watch List
Exhibit M-7                  Form of Loan Payoff Notification Report
Exhibit M-8                  Form of Operating Statement Analysis Report
Exhibit M-9                  Form of NOI Adjustment Worksheet
Exhibit M-10                 CSSA 100.1 Set-Up Data Record Layout
Exhibit M-11                 CSSA 100.1 Periodic Data Record Layout
Exhibit M-12                 CSSA 100.1 Property Data File
Exhibit M-13                 Premium Loan Report
Exhibit N                    Privileged Person Certificate


                  Pooling and Servicing  Agreement,  dated as of March 11, 1999,
among Asset Securitization Corporation, as Depositor, First Union National Bank,
as  Servicer,  Lennar  Partners,  Inc.,  as Initial  Special  Servicer,  LaSalle
National Bank, as Trustee, and ABN AMRO Bank N.V., as Fiscal Agent.


                             PRELIMINARY STATEMENT:

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

                  The Depositor intends that the Atlanta Marriott Loan, the DDRA
Loan and the Overland MHP Loan be held as assets of single-loan  REMICs (each, a
"Loan REMIC"),  that the related Loan REMIC Regular  Interests be held as assets
of the  Lower-Tier  REMIC  (defined  below),  and that the Loan  REMIC  Residual
Interests be held  initially by the  Depositor.  The  Depositor  intends to sell
pass-through  certificates to be issued  hereunder in multiple  Classes which in
the aggregate  will  evidence the entire  beneficial  ownership  interest in the
Trust Fund consisting  primarily of the Mortgage Loans. As provided herein,  the
Trustee will elect that the Trust Fund, exclusive of the Loan REMICs, the Excess
Interest,  the Excess Interest  Distribution  Account,  the Repurchase Return of
Premium Amount and the Repurchase Price Return of Premium  Distribution  Account
(such  portion of the Trust Fund,  the "Trust  REMICs"),  be treated for federal
income tax purposes as two separate  real estate  mortgage  investment  conduits
(each,  a  "REMIC"  or,  in the  alternative,  the  "Lower-Tier  REMIC"  and the
"Upper-Tier  REMIC,"  respectively).  The Class A-1, Class A-2, Class A-3, Class
A-4,  Class B,  Class C,  Class D,  Class E, Class F, Class G, Class H, Class J,
Class K,  Class  L,  Class  M-1,  Class  M-2  Certificates  constitute  "regular
interests" in the Upper-Tier  REMIC and the Class R Certificates  constitute the
sole Class of "residual  interests" in the Upper-Tier  REMIC for purposes of the
REMIC  Provisions.  The  Class LR  Certificates  constitute  the  sole  Class of
"residual  interests"  in  the  Lower-Tier  REMIC  for  purposes  of  the  REMIC
Provisions.  There are also 16  Classes  of  uncertificated  Lower-Tier  Regular
Interests  issued  under this  Agreement  (the Class A-1-L,  Class A-2-L,  Class
A-3-L, Class A-4-L, Class B-L, Class C-L, Class D-L, Class E-L, Class F-L, Class
G-L,  Class H-L,  Class J-L,  Class K-L,  Class L-L, Class M-1-L and Class M-2-L
Interests),  each of which will constitute a regular  interest in the Lower-Tier
REMIC.  All such  Lower-Tier  Regular  Interests  will be held by the Trustee as
assets of the Upper-Tier  REMIC. The parties intend (i) that the portions of the
Trust Fund  representing the Excess Interest,  the Excess Interest  Distribution
Account,  the Repurchase  Return of Premium  Amount,  and the  Repurchase  Price
Return of Premium  Distribution Account will be treated as a grantor trust under
Subpart  E of  Part 1 of  Subchapter  J of the  Code,  (ii)  that  the  Class  X
Certificates represent pro rata undivided beneficial interests in the portion of
the Trust Fund  consisting  of the right to  receive  the  Repurchase  Return of
Premium Amount and the Repurchase Price Return of Premium  Distribution  Account
and (iii) that the Class A-2,  Class A-3,  Class A-4, Class B, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class J, Class K, Class L, Class M-1 and
Class M-2 Certificates  represent pro rata undivided beneficial interests in the
portion  of the Trust Fund  consisting  of the  Excess  Interest  and the Excess
Interest  Distribution  Account based upon their respective initial  Certificate
Balances.

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


                      INITIAL CERTIFICATE BALANCE
CLASS                 OR CLASS X NOTIONAL BALANCE            INITIAL RATING(2)
- -----                 ---------------------------            -----------------

Class A-1                    $350,000,000                    Aaa/AAA
Class A-2                    $100,000,000                    Aaa/AAA
Class A-3                    $800,000,000                    Aaa/AAA
Class A-4                    $448,115,000                    Aaa/AAA
Class X(1)                 $2,374,987,404                    Aaa/AAAr
Class B                      $106,875,000                    Aa2/AA
Class C                      $130,624,000                    A2/A
Class D                      $136,562,000                    Baa2/BBB
Class E                       $35,625,000                    Baa3/BBB-
Class F                       $53,437,000                    Ba1/BB+
Class G                       $59,375,000                    Ba2/BB
Class H                       $23,750,000                    Ba3/BB-
Class J                       $29,687,000                    B1/NR
Class K                       $41,562,000                    B2/NR
Class L                       $17,813,000                    B3/NR
Class M-1                     $41,561,404                    NR
Class M-2                          $1,000                    NR


- ---------

(1) The  initial Class X Notional  Balance of Class X  Certificates  is equal to
the aggregate initial Certificate  Balance of the Sequential  Certificates as of
the Cut-off Date.

(2) Rating Agencies (Moody's/S&P)

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

                  As of the Cut-off Date,  the Mortgage  Loans have an aggregate
Stated Principal Balance equal to approximately $2,374,987,404.

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


                                   ARTICLE I

                                  DEFINITIONS

                  SECTION 1.01. Defined Terms.
Whenever used in this Agreement, the following words and phrases, unless the
context otherwise requires, shall have the meanings specified in this Article.

                  "ACCOR Credit Lease Loan": The Mortgage Loan secured by, among
other things,  a Mortgaged  Property  subject to a credit lease having ACCOR,  a
French corporation,  as the guarantor, which Mortgage Loan is identified as Loan
Number 10 on the Mortgage Loan Schedule.

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

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

                  "Administrative  Fee":  With respect to each Mortgage Loan and
for any Distribution  Date, an amount per Collection  Period equal to the sum of
the Servicing Fee and the Trustee Fee for such Distribution Date.

                  "Administrative  Fee Rate":  A rate equal to 0.052% per annum,
which is equal to the sum of the Servicing Fee Rate and the Trustee Fee Rate.

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

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

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

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

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

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

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

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

                  "Annual  Compliance  Report": A report consisting of an annual
statement of compliance  required by Section 3.14 hereof and an annual report of
an Independent accountant required pursuant to Section 3.15 hereof.

                  "Anticipated  Repayment  Date":  With  respect to any Mortgage
Loan  that is  indicated  on the  Mortgage  Loan  Schedule  as  having a Revised
Mortgage  Rate,  the date upon  which  such  Mortgage  Loan  commences  accruing
interest at such Revised Mortgage Rate.

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

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

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

                  "Applicant":  As defined in Section 5.05(a).

                  "Appraisal  Reduction  Amount":  For any Distribution Date and
for any Mortgage Loan as to which an Appraisal Reduction Event has occurred,  an
amount equal to the excess,  if any, of (a) the Stated Principal Balance of such
Mortgage Loan as of the day immediately  preceding such  Distribution  Date over
(b) the  excess of (i) 90% of the sum of the  appraised  values  of the  related
Mortgaged  Properties (or, with respect to each Split Loan, the pro rata portion
of the Mortgaged  Properties  allocable to the related Split Note) as determined
by  Updated  Appraisals  obtained  by the  Special  Servicer  of  the  Mortgaged
Properties  securing  such  Mortgage Loan over (ii) the sum of (A) to the extent
not previously  advanced by the Servicer,  the Trustee or the Fiscal Agent,  all
unpaid  interest on such Mortgage Loan at a per annum rate equal to its Mortgage
Rate, (B) all unreimbursed  Advances (in each case,  without  duplication of any
amounts in clause (A)), and all unpaid interest on Advances at the Advance Rate,
in respect  of such  Mortgage  Loan and (C) all  currently  due and unpaid  real
estate taxes,  ground rents and assessments and insurance premiums and all other
amounts due and unpaid with respect to such  Mortgage  Loan (not  including  any
such amounts for which funds are held in escrow or any such taxes,  premiums and
other  amounts  which have been  advanced  by the  Servicer,  the Trustee or the
Fiscal Agent, as applicable). Within 60 days after the Special Servicer receives
notice or is  otherwise  aware of the  Appraisal  Reduction  Event,  the Special
Servicer  shall obtain an Updated  Appraisal.  If no Updated  Appraisal has been
received  within  60 days  after  the  first  Distribution  Date as of  which an
Appraisal  Reduction  Event has  occurred in respect of any Mortgage  Loan,  the
Appraisal  Reduction  Amount for such Mortgage Loan shall be equal to 30% of the
Stated  Principal  Balance of such  Mortgage  Loan as of the date of the related
Appraisal  Reduction Event (the "Special  Servicer's  Appraisal Reduction Amount
Estimate"). On the first Distribution Date occurring on or after the delivery of
such appraisal,  the Special  Servicer shall (i) adjust the Appraisal  Reduction
Amount to take into account such  appraisal  (regardless of whether the adjusted
Appraisal  Reduction  Amount  is  higher or lower  than the  Special  Servicer's
Appraisal  Reduction  Amount  Estimate)  and (ii)  give  written  notice  to the
Servicer setting forth such adjusted Appraisal  Reduction Amount. Each Appraisal
Reduction  Amount  shall also be  adjusted to take into  account any  subsequent
Updated  Appraisal  and  annual  letter  updates,  as of the  date of each  such
subsequent  Updated Appraisal or letter update.  The Special Servicer shall, not
later than 15 days after its receipt  thereof,  deliver copies of all appraisals
and Updated Appraisals to the Servicer.

                  "Appraisal  Reduction  Event":  With  respect to any  Mortgage
Loan,  the first  Distribution  Date  following  the  earliest  of (i) the third
anniversary  of the date on  which an  extension  of the  Maturity  Date of such
Mortgage Loan becomes  effective as a result of a modification  of such Mortgage
Loan by the Special Servicer pursuant to the terms hereof,  which extension does
not change the amount of Monthly  Payments on the  Mortgage  Loan,  (ii) 60 days
after an uncured  Delinquency  (without  regard to the  application of any grace
period)  occurs in  respect  of such  Mortgage  Loan,  (iii) the date on which a
reduction in the amount of Monthly  Payments on such Mortgage  Loan, or a change
in any  other  material  economic  term of such  Mortgage  Loan  (other  than an
extension of the Maturity Date), becomes effective as a result of a modification
of such Mortgage Loan by the Special Servicer, (iv) the date a receiver has been
appointed,  (v) the date a  Borrower  declares  bankruptcy  or 60 days after the
Borrower  becomes the subject of  involuntary  bankruptcy  proceedings  and such
proceedings  are not  dismissed,  (vi) the date a Mortgage  Loan  becomes an REO
Mortgage  Loan,  (vii) 60 days  after a  default  in the  payment  of a  Balloon
Payment,  or (viii) any other  event  which,  in the  discretion  of the Special
Servicer  and of which the Special  Servicer  becomes  aware in  performing  its
obligations  hereunder,  in  accordance  with  the  Servicing  Standard,   would
materially  and adversely  impair the value of a Mortgaged  Property as security
for the related  Mortgage Loan.  The Servicer shall notify the Special  Servicer
within  five (5) days of its  becoming  aware  of the  occurrence  of any of the
foregoing events.

                  "ARD  Loan":  A  Mortgage  Loan  that  bears  interest  at its
Mortgage Rate until,  or within three months after,  its  Anticipated  Repayment
Date, after which it will bear interest at its Revised Mortgage Rate.

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

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

                  "Assumed  Final  Distribution  Date":  With  respect  to  each
Class of Certificates shall be as follows:

                                    Assumed Final       
                  Class             Distribution Date   
                  -----             -----------------   
                                                        
                  A-1               August 17, 2006     
                  A-2               July 17, 2008       
                  A-3               September 17, 2010  
                  A-4               April 17, 2013      
                  B                 July 17, 2013       
                  C                 August 17, 2013     
                  D                 October 17, 2013    
                  E                 October 17, 2013    
                  X                 June 17, 2020       
                  F                 November 17, 2013   
                  G                 December 17, 2013   
                  H                 December 17, 2013   
                  J                 January 17, 2014    
                  K                 September 17, 2015  
                  L                 May 17, 2017        
                  M-1               June 17, 2020       
                  M-2               June 17, 2020       
                  R                 NA                  
                  LR                NA                  
                  
                  "Assumed Scheduled Payment": With respect to any Mortgage Loan
that is delinquent in respect of its Balloon Payment (including any REO Mortgage
Loan as to which the Balloon  Payment would have been past due), an amount equal
to the sum of (a) the principal  portion of the Monthly  Payment that would have
been due on such Mortgage  Loan on the related Due Date (or portion  thereof not
received),  based on the  constant  payment  required by the related Note or the
original  amortization or payment  schedule thereof (as calculated with interest
at the related  Mortgage Rate) (if any),  assuming such Balloon  Payment had not
become due, after giving effect to any prior  modification,  and (b) interest on
the  Stated  Principal  Balance  of such  Mortgage  Loan at the  applicable  Net
Mortgage Pass-Through Rate.

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

                  "Atlanta  Marriott  Loan":  The Mortgage  Loan  identified  as
Loan No. 6 on the Mortgage Loan Schedule.

                  "Atlanta  Marriott  REMIC  Declaration":  That  certain  REMIC
Declaration  dated as of February 21, 1999 with respect to the Atlanta  Marriott
Loan.

                  "Atlanta Marriott REMIC Regular Interest":  The uncertificated
"regular  interest,"  within the  meaning  of Code  Section  860G(a)(1),  in the
Atlanta   Marriott  REMIC  issued   pursuant  to  the  Atlanta   Marriott  REMIC
Declaration.

                  "Atlanta Marriott REMIC Residual Interest": The uncertificated
"residual  interest,"  within the  meaning of Code  Section  860G(a)(2),  in the
Atlanta   Marriott  REMIC  issued   pursuant  to  the  Atlanta   Marriott  REMIC
Declaration.

                  "Atlanta  Marriott  REMIC":   The  REMIC  constituted  by  the
Atlanta Marriott Loan.

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

                  "Available Funds": For a Distribution Date, the sum of (i) all
previously  undistributed  Monthly  Payments  or other  receipts  on  account of
principal and interest (including  Unscheduled Payments and any Net REO Proceeds
transferred from an REO Account pursuant to Section 3.17(b)) on or in respect of
the Mortgage Loans,  received by the Servicer in the Collection  Period relating
to such  Distribution  Date, (ii) all other amounts  received by the Servicer in
such  Collection  Period and required to be placed in the Collection  Account by
the  Servicer  pursuant  to  Section  3.05  allocable  to such  Mortgage  Loans,
including all P&I Advances made by the Servicer, the Trustee or the Fiscal Agent
in respect of such Distribution  Date, (iii) for the Distribution Date occurring
in each  March,  the  Withheld  Amounts  remitted  to the  Distribution  Account
pursuant to Section 3.27(b), (iv) any late payments of Monthly Payments received
after the end of the Collection  Period relating to such  Distribution  Date but
prior to the close of business on the Business Day prior to the related Servicer
Remittance Date and (v) any Prepayment  Interest  Excesses up to an amount equal
to any Prepayment Interest Shortfalls for all Mortgage Loans other than Mortgage
Loans that permit prepayments on a date other than a Due Date and other than the
Specially  Serviced  Mortgage  Loans  and  any  Servicer   Prepayment   Interest
Shortfalls  remitted by the Servicer to the  Collection  Account,  but excluding
(without duplication) the following:

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

                  (b)      those  portions  of each  payment of  interest  which
                           represent  the  applicable  Servicing Fee and Trustee
                           Fee  and  an  amount   representing   any   Servicing
                           Compensation,     applicable     Special    Servicing
                           Compensation or amount  withdrawn from the Collection
                           Account pursuant to Section 3.06(iv);

                  (c)      all  amounts in the nature of late fees  (subject  to
                           Section  3.12  hereof),   loan   modification   fees,
                           extension  fees,  loan  service   transaction   fees,
                           demand   fees,    beneficiary    statement   charges,
                           Assumption   Fees  and   similar   fees,   which  the
                           Servicer  or the  Special  Servicer  is  entitled  to
                           retain   as   Servicing   Compensation   or   Special
                           Servicing Compensation, respectively;

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

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

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

                  (g)      any  interest  or  investment   income  on  funds  on
                           deposit in the  Collection  Account,  the  Upper-Tier
                           Distribution  Account, the Distribution  Account, the
                           Excess    Interest    Distribution    Account,    the
                           Repurchase  Price  Return  of  Premium   Distribution
                           Account,  the Interest  Reserve  Account,  or any REO
                           Account  or, to the extent  payable to the Trustee or
                           the   Servicer   under  the  terms  of  the   related
                           Mortgage  Loan,  any  Cash  Collateral  Account,  any
                           Lock-Box  Account or any Reserve  Account or, in each
                           case,  in Permitted  Investments  in which such funds
                           may be invested;

                  (h)      any  Withheld  Amounts  deposited  into the  Interest
                           Reserve Account on the related Servicer Remittance
                           Date;

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

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

                  (k)      Prepayment  Premiums  and any  Repurchase  Return  of
                           Premium Amount;

                  (l)      Default Interest;

                  (m)      Excess Interest; and

                  (n)      Prepayment  Interest Excesses in excess of the amount
                           of Prepayment  Interest  Shortfalls on Mortgage Loans
                           (other than Mortgage Loans that permit prepayments on
                           a date other than a Due Date and other than Specially
                           Serviced Mortgage Loans).

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

                  "Base  Interest  Rate":  With  respect to each  Premium  Loan,
the rate set forth on the Mortgage Loan Schedule.

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

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

                  "Bankruptcy  Code":  The federal  Bankruptcy  Code, as amended
from time to time (Title 11 of the United States Code).

                  "Bid  Allocation":  With  respect  to the  Servicer  and  each
sub-servicer and the proceeds of any bid pursuant to Section 7.01(c), the amount
of such proceeds  (net of out of pocket  expenses  incurred in  connection  with
selling and  transferring  the servicing of the Mortgage Loans)  multiplied by a
fraction  equal to (a) the  Servicer  Fee  Amount for such  sub-servicer  or the
Servicer as the case may be as of such date of determination, over (b) aggregate
of the Servicer Fee Amounts for all of the  sub-servicers and the Servicer as of
such date of determination.

                  "Bloomfield  Purchase  Agreement":  With  respect  to  certain
Mortgage Loans not  originated by CCA, the agreement  between CCA and Bloomfield
Acceptance Company, LLC pursuant to which CCA acquired such Mortgage Loans.

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

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

                  "Business Day": Any day other than a Saturday, a Sunday or any
day on which banking institutions in the States of Delaware,  Florida,  Georgia,
Illinois,  Maryland,  New  York,  North  Carolina  or Texas  are  authorized  or
obligated by law, executive order or governmental decree to be closed.

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

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

                  "CCA":  The Capital Company of America LLC, a Delaware limited
liability company, or its successor. As applicable,  "CCA" shall refer to Nomura
Asset Capital Corporation, a Delaware corporation, as predecessor of The Capital
Company of America LLC.

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

                  "Cedel":   Citibank,  N.A.,  as  depositary  for  Cedel  Bank,
societe anonyme, or its successor in such capacity.

                  "Certificate": Any Class A-1, Class A-2, Class A-3, Class A-4,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J,
Class K, Class L, Class M-1, Class M-2, Class R or Class LR Certificate  issued,
authenticated and delivered hereunder.

                  "Certificate   Balance":   With   respect   to  any  Class  of
Certificates  (other  than the Class X,  Class R and Class LR  Certificates)  or
Lower-Tier  Regular Interests (a) on or prior to the first Distribution Date, an
amount equal to the  aggregate  initial  Certificate  Balance of such Class,  as
specified  in  the  Preliminary   Statement  hereto,  (b)  as  of  any  date  of
determination after the first Distribution Date, the Certificate Balance of such
Class on the Distribution  Date immediately  prior to such date of determination
after  distributions  allocable to principal have been made thereon and Realized
Losses have been allocated  thereto on such prior  Distribution  Date;  provided
that for purposes of determining Voting Rights,  the Certificate  Balance of the
Class  (other  than  the  Class  A-1,   Class  A-2,  Class  A-3  and  Class  A-4
Certificates)  shall be deemed to have been  reduced  by an amount  equal to the
amount of Appraisal Reduction Amounts allocated to the Class pursuant to Section
4.01(h); provided that no such reduction shall apply to the Voting Rights of the
Class X Certificates. With respect to any Class of Lower-Tier Regular Interests,
the Certificate Balance thereof shall, in any event, be equal to the Certificate
Balance of the Related Certificates.  The Certificate Balance of each Loan REMIC
Regular  Interest  corresponds  to the Stated  Principal  Balance of the related
Mortgage Loan.

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

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

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

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

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

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

                  (iv)     for  purposes  of  Section  3.29  (for   purposes  of
                           determining   who   the   Directing   Holders   are),
                           Certificates  owned  by the  Special  Servicer  or an
                           Affiliate shall be deemed to be outstanding; and

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

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

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

                  "Class  A-1  Pass-Through  Rate":  A per annum  rate  equal to
6.250%.

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

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

                  "Class  A-2  Pass-Through  Rate":  A per annum  rate  equal to
6.585%.

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

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

                  "Class  A-3  Pass-Through  Rate":  A per annum  rate  equal to
6.640%.

                  "Class A-3-L  Interest":  A regular interest in the Lower-Tier
REMIC entitled to the monthly  distributions payable thereto pursuant to Section
4.01.

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

                  "Class A-4  Pass-Through  Rate": A per annum rate equal to the
lesser of 6.975% and the Weighted Average Net Mortgage Pass-Through Rate for the
related Distribution Date.

                  "Class A-4-L  Interest":  A regular interest in the Lower-Tier
REMIC entitled to the monthly  distributions payable thereto pursuant to Section
4.01.

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

                  "Class B  Pass-Through  Rate":  A per annum  rate equal to the
lesser of 7.230% and the  Weighted  Average Net Mortgage  Pass-Through  Rate for
such Distribution Date.

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

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

                  "Class C  Pass-Through  Rate":  A per annum  rate equal to the
lesser of 7.350% and the Weighted Average Net Mortgage Pass-Through Rate for the
related Distribution Date.

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

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

                  "Class D  Pass-Through  Rate":  A per annum  rate equal to the
lesser of 7.350% and the Weighted Average Net Mortgage Pass-Through Rate for the
related Distribution Date.

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

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

                  "Class E  Pass-Through  Rate":  A per annum  rate equal to the
lesser of 7.350% and the Weighted Average Net Mortgage Pass-Through Rate for the
related Distribution Date.

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

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

                  "Class  F  Pass-Through  Rate":  A per  annum  rate  equal  to
6.25%.

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

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

                  "Class  G  Pass-Through  Rate":  A per  annum  rate  equal  to
6.25%.

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

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

                  "Class  H  Pass-Through  Rate":  A per  annum  rate  equal  to
6.25%.

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

                  "Class  Interest  Distribution  Amount":  With  respect to any
Distribution  Date and any  Class of  Certificates  (other  than the Class R and
Class LR  Certificates),  an amount equal to the Interest Accrual Amount thereof
for such Distribution Date.

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

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

                  "Class  J  Pass-Through  Rate":  A per  annum  rate  equal  to
6.25%.

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

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

                  "Class  K  Pass-Through  Rate":  A per  annum  rate  equal  to
6.25%.

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

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

                  "Class  L  Pass-Through  Rate":  A per  annum  rate  equal  to
6.25%.

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

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

                  "Class M-1 Certificate":  Any one of the Certificates executed
and  authenticated by the Trustee or the  Authenticating  Agent on behalf of the
Depositor in substantially the form set forth in Exhibit A-16 hereto.

                  "Class  M-1  Pass-Through  Rate":  A per annum  rate  equal to
6.25%.

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

                  "Class M-2 Certificate":  Any one of the Certificates executed
and  authenticated by the Trustee or the  Authenticating  Agent on behalf of the
Depositor in substantially the form set forth in Exhibit A-17 hereto.

                  "Class  M-2  Pass-Through  Rate":  A per annum  rate  equal to
6.25%.

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

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

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

                  "Class  X  Notional  Balance":  With  respect  to the  Class X
Certificates, (a) with respect to the Distribution Date occurring in April 1999,
a notional amount equal to the aggregate of the initial Certificate  Balances of
the Lower-Tier  Regular  Interests as of the Closing Date, which  corresponds to
the aggregate of the initial Certificate Balances of the Sequential Certificates
as of the Closing  Date,  and (b) with  respect to any  Distribution  Date after
April 1999, a notional amount equal to the aggregate of the Certificate Balances
of the Lower-Tier  Regular Interests as of the first day of the related Interest
Accrual Period,  which corresponds to the aggregate of the Certificate  Balances
of the  Sequential  Certificates  as of the  first day of the  related  Interest
Accrual Period.

                  "Class X Pass Through Rate":  With respect to any Distribution
Date, a per annum rate equal to the Weighted  Average Net Mortgage  Pass-Through
Rate minus the then applicable Weighted Average Pass-Through Rate.

                  "Closing Date":  March 25, 1999.

                  "Co-Lender": With respect to any Split Loan, the holder of any
note which by the terms of the related  Co-Lender  Agreement  is not entitled to
direct the administration of such Split Loan.

                  "Co-Lender Agreement": With respect to each Split Note and the
related  Other Note or Other Notes,  the  agreement  dated as of the date hereof
between the Trustee  and the holder of the  related  Other Note or Other  Notes,
regarding  the  administration  of the  Split  Loans and the  allocation  of all
amounts received by the holders of the notes comprising any portion thereof.

                  "Co-Lender  Split  Note":  Any  Split  Note  as to  which  the
related Co-Lender Agreement designates the Trustee as the "Co-Lender."

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

                  "Collateral  Account":  As  defined in  Section  3.29(e).  The
Collateral Account shall be maintained as an Eligible Account.

                  "Collection  Account":  The trust account or accounts  created
and  maintained  by the  Servicer  pursuant to Section  3.05(a),  which shall be
entitled  "First Union  National  Bank, in trust for LaSalle  National  Bank, as
Trustee,  in trust for Holders of Commercial  Mortgage  Asset Trust,  Commercial
Mortgage  Pass-Through  Certificates,  Series 1999-C1,  Collection Account," and
which must be an Eligible Account.

                  "Collection  Period":  With respect to a Distribution Date and
each Mortgage  Loan,  the period  beginning on the day after the last day of the
preceding  Collection  Period (or, with respect to the first Collection  Period,
March 12, 1999) and ending at the close of business on the 11th day of the month
in which such  Distribution  Date occurs (or, if such day is not a Business Day,
on the following Business Day).

                  "Commission":  The Securities and Exchange Commission.

                  "Comparative  Financial Status Report": A report substantially
containing the content described in Exhibit M-1 attached hereto,  setting forth,
among other things,  the occupancy,  revenue,  net operating  income or net cash
flow, as applicable,  and Debt Service  Coverage Ratio for each Mortgage Loan as
of the date of the latest financial  information available immediately preceding
the preparation of such report for each of the following  periods (to the extent
such  information is available):  (i) the most current  available  year-to-date,
(ii) the most recent  twelve  months,  (iii) the previous two full fiscal years,
and (iv) the "base year" (representing the original analysis of information used
as of the Cut-off Date);  provided,  however,  that Debt Service  Coverage Ratio
shall not be calculated  for any  Mortgaged  Property for which twelve months of
operating  information is not available  (including for purposes of clause (i)).
For the  purposes  of the  Servicer's  production  of any  such  report  that is
required to state  information  for any period  prior to the Cut-off  Date,  the
Servicer  may  conclusively  rely  (without  independent  verification),  absent
manifest error, on information provided to it by the Mortgage Loan Sellers.

                  "Corporate Trust Office":  The principal office of the Trustee
located at 135 South  LaSalle  Street,  Suite  1625,  Chicago,  Illinois  60674,
Attention:  Asset-Backed  Securities  Trust Services Group - CMAT 1999-C1 or the
principal trust office of any successor trustee qualified and appointed
pursuant to Section 8.08.

                  "Corrected  Mortgage  Loan": A Mortgage Loan that was, but has
ceased to be, a Specially  Serviced  Mortgage Loan and that is still outstanding
and part of the Trust Fund.

                  "Credit Lease  Loans":  The Mortgage  Loans  identified on the
Mortgage Loan Schedule as Credit Lease Loans.

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

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

                  "Crossover  Date":  means the  Distribution  Date on which the
Certificate  Balance  of each  Class of  Certificates  other than the Class A-1,
Class A-2, Class A-3 and Class A-4 Certificates has been reduced to zero.

                  "CSSA  Reports":  Data files  which  contain  the  information
substantially  in the forms of the CSSA standard  reporting  package attached as
Exhibit  M-10,  Exhibit M-11 and Exhibit  M-12, as the same may be modified from
time to time.

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

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

                  "Cut-off Date":  March 11, 1999.

                  "Dairy Mart Credit Lease Loans": Collectively,  those Mortgage
Loans which are  identified as the Dairy Mart Loans (Loan Numbers 201, 202, 205,
207, 221 and 226) on the Mortgage Loan Schedule.

                  "DDRA Loan":  The Mortgage  Loan  identified  as Loan No. 1 on
the Mortgage Loan Schedule.

                  "DDRA REMIC":  The REMIC constituted by the DDRA Loan.

                  "DDRA REMIC Declaration": That certain REMIC Declaration dated
as of March 11, 1999 with respect to the DDRA Loan.

                  "DDRA REMIC  Regular  Interest":  The  uncertificated  regular
interest,  within the  meaning  of Code  Section  860G(a)(1),  in the DDRA REMIC
issued pursuant to the DDRA REMIC Declaration.

                  "DDRA REMIC Residual  Interest":  The uncertificated  residual
interest,  within the  meaning  of Code  Section  860G(a)(2),  in the DDRA REMIC
issued pursuant to the DDRA REMIC Declaration.

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

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

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

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

                  "Delinquent  Loan  Status  Report":  A  report   substantially
containing the content described in Exhibit M-2 attached hereto,  setting forth,
among other things,  those Mortgage Loans which,  as of the close of business on
the  Due  Date  immediately  preceding  the  preparation  of such  report,  were
delinquent  30-59  days,  delinquent  60-89  days,  delinquent  90 days or more,
current  but  specially  serviced,  or  were in  foreclosure  but  were  not REO
Property.

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

                  "Depositor":  Asset  Securitization  Corporation,  a  Delaware
corporation, and its successors and assigns.

                  "Depositor/NSI Transfer":  As defined in Section 2.03(j)(xi).

                  "Depositor/Trustee    Transfer":   As   defined   in   Section
2.03(j)(xi).

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

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

                  "Determination  Date":  The  11th  day of each  month  or,  if
such day is not a Business Day, the next succeeding Business Day.

                  "Dictaphone  Credit  Lease Loan":  The Mortgage  Loan which is
identified as Loan Number 33 on the Mortgage Loan Schedule.

                  "Directing Holders":  As defined in Section 3.29(b).

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

                  "Discount  Rate":  With respect to any Class of  Certificates,
the  rate  determined  by  the  Trustee,  in its  good  faith,  to be the  yield
(compounded  monthly) on the U.S. Treasury issue (primary issue) with a maturity
date closest to the Assumed Final Distribution Date of such Class.

                  "Discount    Rate    Fraction":    As   defined   in   Section
4.01(c)(i)(I).

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

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

                  "Distribution  Account": The trust account or accounts created
and maintained as a separate  trust account or accounts by the Trustee  pursuant
to Section 3.05(b),  which shall be entitled "LaSalle National Bank, as Trustee,
in trust for Holders of Commercial  Mortgage  Asset Trust,  Commercial  Mortgage
Pass-Through Certificates, Series 1999-C1, Distribution
Account" and which must be an Eligible Account.

                  "Distribution  Date":  The 17th day of each  month;  provided,
that if the 17th day of any month is not a Business Day, the  Distribution  Date
will be the following  Business Day. The first  Distribution  Date will be April
19, 1999.

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

                  "Due Date":  Except  with  respect to the ACCOR  Credit  Lease
Loan,  the Dairy Mart Credit Lease Loans and the  Dictaphone  Credit Lease Loan,
with respect to any Distribution  Date and/or any Mortgage Loan, as the case may
be, the 11th day of the month in which such  Distribution Date occurs (or in the
case of certain of the Mortgage Loans, if the 11th day is not a business day, as
defined in the related Loan Documents, either the next business day or the first
preceding  business day). With respect to the ACCOR Credit Lease Loan, the Dairy
Mart Credit Lease Loans and the  Dictaphone  Credit Lease Loan,  the Due Date is
the 1st day of the month (or,  if the 1st day is not a business  day, as defined
in the  related  Loan  Documents,  either  the next  business  day or the  first
preceding business day).

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

                  "Eligible  Account":  Any of (i) (A) an  account  or  accounts
maintained  with a  depository  institution  or trust  company  the  short  term
unsecured debt obligations or commercial paper of which are rated at least "P-1"
by Moody's  and "A-1" by S&P in the case of accounts in which funds are held for
30 days or less (or,  in the case of  accounts  in which funds are held for more
than 30 days,  the long term  unsecured  debt  obligations of which are rated at
least "AA" by S&P (or if such  depository  institution or trust company does not
have a rating of "AA" by S&P for its long term unsecured debt obligations,  then
a rating of "A-1" for its short-term  unsecured  debt  obligations or commercial
paper  and  a  rating  of  at  least  "A-"  for  its  long-term  unsecured  debt
obligations)  and "Aa3" by Moody's) or (B) as to which the Trustee has  received
written confirmation from each of the Rating Agencies that holding funds in such
account would not cause any Rating Agency to qualify,  withdraw or downgrade any
of its ratings on the Certificates;  (ii) a segregated trust account or accounts
maintained  with a federal or state  chartered  depository  institution or trust
company acting in its fiduciary capacity which, in the case of a state chartered
depository institution or trust company is subject to regulations  substantially
similar to 12 C.F.R.  ss. 9.10(b),  having in either case a combined capital and
surplus of at least  $50,000,000  and subject to  supervision  or examination by
federal and state authority;  or (iii) any other account that, as evidenced by a
written  confirmation from each Rating Agency would not, in and of itself, cause
a downgrade, qualification or withdrawal of the then-current ratings assigned to
the Certificates, which may be an account maintained with the Trustee.
Eligible Accounts may bear interest.

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

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

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

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

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

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

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

                  "Excess Interest":  With respect to each of the Mortgage Loans
indicated  on the  Mortgage  Loan  Schedule as having a Revised  Mortgage  Rate,
interest  accrued on such Mortgage Loan allocable to the Excess Rate. The Excess
Interest shall not be an asset of the Loan REMICs,  the Lower-Tier  REMIC or the
Upper-Tier REMIC formed hereunder.

                  "Excess Interest Distribution  Account":  The trust account or
accounts  created and  maintained as a separate trust account or accounts by the
Trustee pursuant to Section 3.05(d),  which shall be entitled  "LaSalle National
Bank,  as Trustee,  in trust for Holders of  Commercial  Mortgage  Asset  Trust,
Commercial Mortgage Pass-Through  Certificates,  Series 1999-C1, Excess Interest
Distribution Account" and which must be an Eligible Account. The Excess Interest
Distribution  Account shall not be an asset of the Loan REMICs,  the  Lower-Tier
REMIC or the Upper-Tier REMIC formed hereunder.

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

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

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

                  "Extension Case":  As defined in Section 3.29(c).

                  "Fair Market Value":  As defined in Section 3.29(e).

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

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

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

                  "Financial   Market   Publisher":   Bloomberg,   L.P.,   Intex
Solutions,  Inc.,  Charter Research  Corporation,  Wall Street Analytics,  Inc.,
and the Trepp Group.

                  "Fiscal  Agent":  ABN AMRO Bank N.V.,  a  Netherlands  banking
corporation in its capacity as fiscal agent of the Trustee,  or its successor in
interest, or any successor fiscal agent appointed as herein provided.

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

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

                  "Global  Certificates":  The Class A-1,  Class A-2, Class A-3,
Class A-4,  Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class
J, Class K, Class L, Class M-1 and Class X Certificates.

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

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

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

                  "Holder":    With    respect    to    any    Certificate,    a
Certificateholder; with respect to any Lower-Tier Regular Interest or Loan REMIC
Regular  Interest,  the  Trustee;  and with  respect to any Loan REMIC  Residual
Interest, the Depositor or its assignee.

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

                  "Independent Contractor":  Either (i) any Person that would be
an "independent contractor" with respect to the Trust Fund within the meaning of
Section  856(d)(3)  of the Code if the Trust Fund were a real estate  investment
trust  (except  that the  ownership  tests  set forth in that  section  shall be
considered  to be met by any Person that owns,  directly or  indirectly,  35% or
more of any  Class  or 35% or more of the  aggregate  value  of all  Classes  of
Certificates),  provided  that the Trust  Fund does not  receive  or derive  any
income from such Person and the  relationship  between such Person and the Trust
Fund is at arm's length, all within the meaning of Treasury  Regulations Section
1.856-4(b)(5)  (except  neither the  Servicer or the Special  Servicer  shall be
considered to be an Independent  Contractor  under the definition in this clause
(i)  unless an Opinion of  Counsel  (at the  expense of the party  seeking to be
deemed an Independent  Contractor) addressed to the Servicer and the Trustee has
been  delivered  to the  Trustee  to that  effect)  or  (ii)  any  other  Person
(including the Servicer and the Special Servicer) if the Servicer,  on behalf of
itself and the  Trustee,  has  received an Opinion of Counsel (at the expense of
the party seeking to be deemed an Independent Contractor) to the effect that the
taking of any action in respect of any REO Property by such  Person,  subject to
any conditions  therein specified,  that is otherwise herein  contemplated to be
taken by an Independent  Contractor will not cause such REO Property to cease to
qualify as "foreclosure  property"  within the meaning of Section  860G(a)(8) of
the Code (determined without regard to the exception  applicable for purposes of
Section 860D(a) of the Code) or cause any income realized in respect of such REO
Property  to fail to  qualify as Rents from Real  Property  (provided  that such
income would otherwise so qualify).

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

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

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

                  "Interest  Accrual  Amount":  With respect to any Distribution
Date and any Class of Certificates (other than the Class X, Class R and Class LR
Certificates),  an amount  equal to interest  for the related  Interest  Accrual
Period at the Pass-Through Rate for such Class for such Distribution Date on the
related  Certificate  Balance  outstanding  during such Interest  Accrual Period
(provided,  that for interest accrual purposes any distributions in reduction of
Certificate  Balance  or  reductions  in  Certificate  Balance  as a  result  of
allocations of Realized Losses on the Distribution Date occurring in an Interest
Accrual  Period  shall be  deemed  to have  been  made on the  first day of such
Interest  Accrual  Period).  The "Interest  Accrual  Amount" with respect to any
Distribution  Date and the Class X  Certificates  shall be equal to interest for
the related Interest Accrual Period at the Pass-Through  Rate for such Class for
such Distribution Date on the Class X Notional Balance  outstanding  during such
Interest Accrual Period  (provided,  that any reductions in the Class X Notional
Balance as a result of  principal  distributions  on Mortgage  Loans or Realized
Losses  with  respect  to  Mortgage  Loans  distributable  or  allocable  on the
Lower-Tier  Regular  Interests on the Distribution Date occurring in an Interest
Accrual  Period  shall be  deemed  to have  occurred  on the  first  day of such
Interest  Accrual  Period).  Calculations  of  interest  due in  respect  of the
Certificates  shall be made on the basis of a 360-day year  consisting of twelve
30-day months.

                  "Interest  Accrual  Period":  With respect to any Distribution
Date, the period which  commences on the eleventh day of the month preceding the
month in which such  Distribution  Date  occurs and ends on the tenth day of the
month in which such Distribution Date occurs. Interest for each Interest Accrual
Period is calculated based on a 360-day year consisting of twelve 30-day months.

                  "Interest  Reserve Account":  The trust account  maintained by
the Trustee pursuant to Section 3.27, which shall be entitled  "LaSalle National
Bank,  as Trustee,  in trust for Holders of  Commercial  Mortgage  Asset  Trust,
Commercial Mortgage Pass-Through Certificates, Series 1999-C1, Interest
Reserve Account" and which must be an Eligible Account.

                  "Interest  Shortfall":  With respect to any Distribution  Date
for any Class of Offered  Certificates,  any shortfall in the amount of interest
required to be distributed to such Class on such Distribution Date.

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

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

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

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

                  "Lead Lender":  With respect to each Split Loan, the holder of
the note which by the terms of the related  Co-Lender  Agreement  is entitled to
direct  the  administration  of the  Split  Loan and has the sole  authority  to
exercise and enforce the lender's  rights under the Loan  Documents  relating to
such Split Loan.

                  "Lead  Lender  Split  Note":  Any  Split  Note as to which the
related  Co-Lender  Agreement  designates  the  Trustee  as  the  "Lead  Lender"
(including a Co-Lender Split Note as to which the Trustee  subsequently  becomes
the  "Lead  Lender"  in  accordance  with  the  terms of the  related  Co-Lender
Agreement).

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

                  "Liquidation Fee":  As defined in Section 3.12(b)(ii).

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

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

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

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

                  "Loan Payoff Notification  Report": A report  substantially in
the form of Exhibit M-7 attached hereto,  setting forth, among other things, any
Mortgage  Loan for  which  written  notice of payoff  has been  received  by the
Servicer as of the Determination  Date immediately  preceding the preparation of
such report.

                  Loan REMIC: Each of the DDRA REMIC, the Atlanta Marriott REMIC
and the Overland MHP REMIC.

                  Loan REMIC  Declaration:  Each of the DDRA REMIC  Declaration,
the Atlanta Marriott REMIC Declaration and the Overland MHP REMIC Declaration.

                  Loan REMIC  Regular  Interest:  Each of the DDRA REMIC Regular
Interest, the Atlanta Marriott REMIC Regular Interest and the Overland MHP REMIC
Regular Interest.

                  Loan  REMIC  Residual  Interest:  Each  of the  DDRA  Residual
Interest,  the Atlanta  Marriott  REMIC  Residual  Interest and the Overland MHP
REMIC Residual Interest.

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

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

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

                  "Lower-Tier Regular Interests":  The Class A-1-L, Class A-2-L,
Class A-3-L, Class A-4-L, Class B-L, Class C-L, Class D-L, Class E-L, Class F-L,
Class G-L,  Class H-L,  Class J-L,  Class K-L,  Class L-L, Class M-1-L and Class
M-2-L Interests.

                  "Lower-Tier  REMIC":  A segregated asset pool within the Trust
Fund  consisting  of the  Mortgage  Loans  (exclusive  of  Excess  Interest  and
Repurchase  Return  of  Premium   Amounts),   collections   thereon   (including
collections from the Loan REMIC Regular Interests), any REO Property acquired in
respect thereof and amounts held from time to time in the Collection Account and
the  Distribution  Account;  provided,  that the DDRA Loan, the Atlanta Marriott
Loan  and  the  Overland  MHP  Loan  (exclusive  of  Excess  Interest,  if  any)
collections  thereon and any related REO  Property  acquired in respect  thereof
shall be held as assets of the related  Loan REMIC,  and the related  Loan REMIC
Regular Interests shall be held as assets of the Lower-Tier REMIC.

                  "MAI":  Member of the Appraisal Institute.

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

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

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

                  "Monthly  Payment":  With respect to any Mortgage  Loan (other
than any REO Mortgage Loan) and any Due Date, the scheduled  monthly  payment of
principal,  if any,  and interest at the Mortgage  Rate,  excluding  any Balloon
Payment (but including any Assumed Scheduled  Payment),  which is payable by the
related  Borrower on such Due Date under the related  Note (as such terms may be
changed or  modified  in  connection  with a  bankruptcy  or similar  proceeding
involving  the  related  Mortgagor  or by  reason of a  modification,  waiver or
amendment  granted  or agreed to by the  Special  Servicer  pursuant  to Section
3.29).  With respect to an REO  Mortgage  Loan,  the monthly  payment that would
otherwise  have been  payable on the related  Due Date had the related  Note not
been  discharged,  determined as set forth in the preceding  sentence and on the
assumption that all other amounts, if any, due thereunder are paid when due.

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

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

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

                  "Mortgage  Loan":  Each of the mortgage loans  transferred and
assigned to the Trustee  pursuant to Section  2.01 and from time to time held in
the Trust Fund, the mortgage loans originally so transferred,  assigned and held
being identified on the Mortgage Loan Schedule as of the Cut-off Date. Such term
shall include any REO Mortgage  Loan,  Specially  Serviced  Mortgage Loan or any
Mortgage Loan that has been defeased in whole or in part.  Nothing  herein shall
be deemed to override the provisions of the Co-Lender Agreements.

                  "Mortgage  Loan  Purchase and Sale  Agreement":  Either of the
CCA  Mortgage  Loan  Purchase  and  Sale  Agreement  or the  NHA  Mortgage  Loan
Purchase and Sale Agreement.

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

                  (a)      the Loan Number;

                  (b)      the Borrower and property names, city and state where
                           each related Mortgaged Property is located;

                  (c)      the annual debt service;

                  (d)      the original Mortgage Rate;

                  (e)      the Revised Mortgage Rate, if applicable;

                  (f)      the  Maturity  Date and,  in the case of an ARD Loan,
                           the related Anticipated Repayment Date;

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

                  (h)      the Originator of such Mortgage Loan;

                  (i)      whether the Mortgage Loan is an  Actual/360  Mortgage
                           Loan;

                  (j)      amount of Monthly Payment;

                  (k)      original and remaining term to maturity;

                  (l)      for Balloon Loans, remaining amortization term;

                  (m)      whether  the  Mortgage  Loan is  secured  by a ground
                           lease;

                  (n)      whether the loan is a Credit  Lease Loan,  and if so,
                           the related tenant or guarantor;

                  (o)      whether  there  exists a  Residual  Value  Policy for
                           the Mortgage Loan;

                  (p)      Debt Service Coverage Ratio and loan to value ratio;

                  (q)      whether the loan is cross-defaulted;

                  (r)      whether  the  loan  is  a  Split  Loan,  and  if  so,
                           whether the Trustee is the Lead or Co-Lender;

                  (s)      whether the Mortgage Loan has defeasance provisions;

                  (t)      whether the  Mortgage  Loan is secured by a letter of
                           credit

                  (u)      whether the Mortgage Loan has a lock box;

                  (v)      original principal balance;

                  (w)      the Due Date of the Mortgage Loan;

                  (x)      property type;

                  (y)      whether  the loan is a Premium  Loan,  and if so, the
                           amount of the Premium;

                  (z)      the Base Interest Rate of each Premium Loan; and

                  (aa)     whether the  Mortgage  Loan  requires the Borrower to
                           pay  Rating  Agency  fees  in  connection  with  such
                           Mortgage Loan.

The  Mortgage  Loan  Schedule  shall  also set forth  the  total of the  amounts
described  under  clause (c) and (g) above for all of the  Mortgage  Loans.  The
Mortgage Loan Schedule may also set forth, for selected  Mortgage Loans, the net
operating  income or debt service coverage ratio. The Mortgage Loan Schedule may
be in the form of more  than one  list,  collectively  setting  forth all of the
information required.

                  "Mortgage Loan Sellers":  CCA and NHA.

                  "Mortgage  Pass-Through  Rate":  With  respect to the Mortgage
Loans that provide for  calculations  of interest  based on twelve  months of 30
days each,  the Mortgage  Pass-Through  Rate for any Interest  Accrual Period is
equal to the Mortgage Rate thereof. The Mortgage  Pass-Through Rate with respect
to the Actual/360  Mortgage Loans for any Interest Accrual Period,  is an annual
rate equal to a fraction (expressed as a percentage),  the numerator of which is
the product of (i) twelve (12) and (ii) the aggregate amount of interest accrued
in respect of such Actual/360  Mortgage Loan at the related Mortgage Rate during
the one-month accrual period ending immediately prior to the most recent related
Due Date and the  denominator of which is the Stated  Principal  Balance of such
Actual/360  Mortgage  Loan as of such Due Date;  provided  that for  purposes of
calculating the numerator of the fraction  described above, the aggregate amount
of interest accrued in respect of such Actual/360  Mortgage Loan during any such
one-month  accrual  period shall,  with respect to such periods  relating to Due
Dates  occurring in January  (except a January  occurring in a leap year) or Due
Dates occurring in February,  be decreased by the amount of any Withheld Amounts
to be transferred to the Interest  Reserve Account in respect of such Actual/360
Mortgage Loan with respect to the related Distribution Date, and with respect to
such  periods  relating to Due Dates  occurring  in March,  be  increased by the
Withheld  Amounts to be transferred from the Interest Reserve Account in respect
of such Actual/360 Loan with respect to the related Distribution Date.

                  "Mortgage  Rate":  With respect to each  Mortgage Loan and any
one-month accrual period ending immediately prior to the most recent related Due
Date, the annual rate, not including any Excess Rate, at which interest  accrues
on such Mortgage Loan during such one-month  accrual period (in the absence of a
default),  as set forth on the Mortgage  Loan  Schedule.  The Mortgage  Rate for
purposes of  calculating  the Mortgage  Pass-Through  Rate of any Mortgage  Loan
shall be the Mortgage Rate of such Mortgage Loan without taking into account any
reduction  in the  interest  rate by a  bankruptcy  court  pursuant to a plan of
reorganization  or pursuant  to any of its  equitable  powers or a reduction  in
interest or principal due to a modification pursuant to Section 3.29 hereof.

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

                  "Net Base Rate":  As defined in Section 4.01(c)(i)(II).

                  "Net Default  Interest":  For any Distribution Date, an amount
equal to (i) the amount of the aggregate  Default  Interest  received during the
preceding  Collection Period, minus (ii) any portions thereof withdrawn from the
Collection Account pursuant to clause (iii) of Section 3.06.

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

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

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

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

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

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

                  "NHA":  Nomura Holding America Inc., a Delaware corporation.

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

                  "NOI Adjustment Worksheet":  A report prepared by the Servicer
or the  Special  Servicer,  as the case  may be,  substantially  containing  the
content  described in Exhibit M-9 attached  hereto,  presenting the computations
made in  accordance  with  the  methodology  described  in said  Exhibit  M-9 to
"normalize" the full year net operating income and debt service coverage numbers
used in the other reports  required by this Agreement,  sent to the Trustee with
each annual  operating  statement for a Mortgaged  Property  pursuant to Section
3.13(d).

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

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

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

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

                  "NSI":  As defined in Section 2.03(j)(ii).

                  "NSI Certificates":  As defined in Section 2.03(j)(xi).

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

                  "Operating Statement Analysis":  With respect to each Mortgage
Loan and REO Property, a report  substantially  containing the content described
in Exhibit M-8 attached hereto.

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

                  "Originator":   Any  of  (i) CCA,  (ii) Nomura  Asset  Capital
Corporation or (iii) Bloomfield Acceptance Company, LLC.

                  "Other  Mortgage  Loan":  Each  mortgage  loan  related  to an
Other Note.

                  "Other  Note":  With  respect  to each Split  Loan,  each note
that is not a part of the Trust Fund.

                  "Other  Servicer":  With  respect  to  each  Other  Note,  the
servicer of such Other Note.

                  "Other  Special  Servicer":  With  respect to each Other Note,
the special servicer of such Other Note.

                  "Other Trust Fund":  As defined in Section 2.01(b).

                  "Other Trustee":  As defined in Section 2.01(b).

                  "Overland  MHP Loan":  The Mortgage  Loan  identified  as Loan
No. 225 on the Mortgage Loan Schedule.

                  "Overland   MHP  REMIC   Declaration":   That  certain   REMIC
Declaration dated as of March 11, 1999 with respect to the Overland MHP Loan.

                  "Overland  MHP REMIC  Regular  Interest":  The  uncertificated
regular interest, within the meaning of Code Section 860G(a)(1), in the Overland
MHP REMIC issued pursuant to the Overland MHP REMIC Declaration.

                  "Overland MHP REMIC  Residual  Interest":  The  uncertificated
residual  interest,  within  the  meaning  of Code  Section  860G(a)(2),  in the
Overland MHP REMIC issued pursuant to the Overland MHP REMIC Declaration.

                  "Overland MHP REMIC":  The REMIC  constituted  by the Overland
MHP Loan.

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

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

    Class                                         Pass-Through Rate
    -----                                         -----------------

    Class A-1                                     Class A-1 Pass-Through Rate
    Class A-2                                     Class A-2 Pass-Through Rate
    Class A-3                                     Class A-3 Pass-Through Rate
    Class A-4                                     Class A-4 Pass-Through Rate
    Class X                                       Class X Pass-Through Rate
    Class B                                       Class B Pass-Through Rate
    Class C                                       Class C Pass-Through Rate
    Class D                                       Class D Pass-Through Rate
    Class E                                       Class E Pass-Through Rate
    Class F                                       Class F Pass-Through Rate
    Class G                                       Class G Pass-Through Rate
    Class H                                       Class H Pass-Through Rate
    Class J                                       Class J Pass-Through Rate
    Class K                                       Class K Pass-Through Rate
    Class L                                       Class L Pass-Through Rate
    Class M-1                                     Class M-1 Pass-Through Rate
    Class M-2                                     Class M-2 Pass-Through Rate

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

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

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

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

                  (ii)     Federal Housing Administration debentures;

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

                  (iv)     federal  funds,  unsecured  certificates  of deposit,
                           time or similar  deposits,  bankers'  acceptances and
                           repurchase  agreements,  with  maturities of not more
                           than  365  days,   of  any  bank,   the  short   term
                           obligations  of which are rated in the highest  short
                           term rating  category  by each Rating  Agency (or, if
                           not rated by  Moody's  or S&P,  otherwise  acceptable
                           to  Moody's or S&P,  respectively,  as  confirmed  in
                           writing  that such  investment  would not,  in and of
                           itself,  result  in  a  downgrade,  qualification  or
                           withdrawal of the  then-current  ratings  assigned to
                           the  Certificates);   provided,   however,  that  the
                           investments  described  in this  clause must (A) have
                           a  predetermined  fixed  dollar of  principal  due at
                           maturity  that  cannot  vary or  change,  (B) if such
                           investments  have a variable  rate of interest,  such
                           interest  rate  must  be tied  to a  single  interest
                           rate  index  plus a fixed  spread  (if  any) and must
                           move  proportionately  with that index,  and (C) such
                           investments   must  not  be  subject  to  liquidation
                           prior to their maturity;

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

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

                 (vii)     commercial        paper        (including        both
                           non-interest-bearing    discount    obligations   and
                           interest-bearing  obligations  payable  on  demand or
                           on a  specified  date  not more  than one year  after
                           the date of  issuance  thereof)  with  maturities  of
                           not  more  than  365  days  and that is rated by each
                           Rating  Agency  (or,  if not rated by Moody's or S&P,
                           otherwise    acceptable    to    Moody's    or   S&P,
                           respectively,  as  confirmed  in  writing  that  such
                           investment  would not, in and of itself,  result in a
                           downgrade,   qualification   or   withdrawal  of  the
                           then-current  ratings  assigned to the  Certificates)
                           in its  highest  short-term  unsecured  debt  rating;
                           provided,  however,  that the  investments  described
                           in this  clause must (A) have a  predetermined  fixed
                           dollar  of  principal  due at  maturity  that  cannot
                           vary  or  change,  (B)  if  such  investments  have a
                           variable  rate of interest,  such  interest rate must
                           be  tied  to a  single  interest  rate  index  plus a
                           fixed  spread (if any) and must move  proportionately
                           with that index,  and (C) such  investments  must not
                           be subject to liquidation prior to their maturity;

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

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

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

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

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

                  "Placement  Agents":  Any  placement  agents  retained  by the
Depositor with respect to a proposed private sale of the Private Certificates.

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

                  "Premium":  With respect to each Premium  Loan,  the amount by
which the face of the  related  Note is less  than the  amount  advanced  to the
Borrower.

                  "Premium Loan Report":  A report  substantially in the form of
Exhibit M-13 attached hereto,  setting forth certain  information,  on a monthly
basis, on the Premium Loans.

                  "Premium  Loans":  The Mortgage  Loans  identified  as Premium
Loans on the Mortgage Loan Schedule.

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

                  "Prepayment Interest Excess": With respect to any Distribution
Date and any Mortgage Loan that was subject to a Principal Prepayment during the
related  Collection  Period,  which  Principal  Prepayment  was  applied to such
Mortgage Loan following the Due Date in such  Collection  Period,  the amount of
interest  accrued on the amount of such Principal  Prepayment  during the period
from and after such Due Date, to the extent collected from the related Borrower.

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

                  "Prepayment Premium":  Payments received on a Mortgage Loan as
the result of a  Principal  Prepayment  thereon,  not  otherwise  due thereon in
respect of  principal or interest,  including  any Return of Premium  Amount but
excluding any Repurchase Return of Premium Amount.

                  "Prepayment  Premium  Discount  Rate":  As  defined in Section
4.01(c)(i)(I).

                  "Principal  Allocation   Fraction":   As  defined  in  Section
4.01(c)(i)(I).

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

                  (i)      the  principal  component  of all  scheduled  Monthly
                           Payments  (other than  Balloon  Payments)  due on the
                           Mortgage  Loans on or (to the extent  not  previously
                           advanced)   before  the  related  Due  Date  and  are
                           either  received   during  the  relevant   Collection
                           Period (or  received as late  payments  after the end
                           of such  Collection  Period,  but  prior to the close
                           of  business  on  the   Business  Day  prior  to  the
                           related  Servicer  Remittance  Date) or advanced  for
                           such Distribution Date;

                  (ii)     the  principal  component  of all  Assumed  Scheduled
                           Payments,  which are due or deemed  due,  as the case
                           may be, on or (to the extent not previously advanced)
                           before the related  Due Date and are either  received
                           during the relevant Collection Period or advanced for
                           such Distribution Date;

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

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

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

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

                 (vii)     to the extent not included in the preceding  clauses,
                           any other  full or partial  recoveries  in respect of
                           principal,  including  Net  Insurance  Proceeds,  Net
                           Liquidation Proceeds and Net REO Proceeds received in
                           the related Collection Period;

provided that, the amounts described in clauses (i) through (vi) shall be net of
any reimbursement for related outstanding P&I Advances allocable to principal.

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

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

                  "Private  Certificates":  The Class X, Class F, Class G, Class
H,  Class J,  Class K,  Class L,  Class  M-1,  Class  M-2,  Class R and Class LR
Certificates.

                  "Private   Global   Certificate":   The   Rule   144A   Global
Certificates  with  respect  to the Class F, Class G, Class H, Class J, Class K,
Class L,  Class M-1 and  Class X  Certificates  if and so long as such  class of
Certificates is registered in the name of a nominee of the Depository.

                  "Property Advance":  As to any Mortgage Loan, any advance made
by the Servicer  (or,  with  respect to the  Co-Lender  Split  Notes,  the Other
Servicer),  Special  Servicer,  the  Trustee or the  Fiscal  Agent in respect of
Property Protection Expenses (including any reimbursements to any Other Servicer
on account of the Trust Fund's pro rata portion of any Property  Advance made by
such Other  Servicer  on account of a Split  Note) or any  expenses  incurred to
protect,  preserve  and enforce the  security  for a Mortgage  Loan or taxes and
assessments or insurance  premiums or as a result of expenses  incurred relating
to a breach of a  representation,  warranty  or  covenant,  pursuant  to Section
2.03(d),  2.03(e),  3.04 or Section  3.24, as  applicable,  or any other expense
specified  as a  Property  Advance  herein.  Each  reference  to the  payment or
reimbursement of a Property  Advance shall be deemed to include,  whether or not
specifically  referred  to,  payment or  reimbursement  of any  unpaid  interest
thereon at the Advance  Rate from and  including  the date of the making of such
Advance through and including the date of payment or reimbursement.

                  "Property Protection Expenses": All customary,  reasonable and
necessary  "out of pocket"  costs and  expenses  incurred by or on behalf of the
Servicer or Special Servicer in connection with the servicing of a Mortgage Loan
which are  "unanticipated,"  within the meaning of Treasury  Regulations Section
1.860G-1(b)(iii), or any such costs and expenses incurred in connection with the
administration of any REO Property,  including,  but not limited to, the cost of
(a) the  preservation,  insurance,  restoration,  protection and management of a
Mortgaged  Property,  including the cost of any "forced placed" insurance policy
purchased  by the  Servicer to the extent such cost is allocable to a particular
Mortgaged  Property  that the Servicer,  or the Special  Servicer is required to
cause to be insured  pursuant  to Section  3.08,  (b)  obtaining  any  Insurance
Proceeds  or  any  Liquidation   Proceeds,   (c)  any  enforcement  or  judicial
proceedings  with respect to a Mortgaged  Property or Mortgage Loan,  including,
without limitation,  foreclosures,  (d) any Updated Appraisal or other appraisal
and  (e) the  operation,  management,  maintenance  and  liquidation  of any REO
Property, including, without limitation, appraisals. Notwithstanding anything to
the  contrary,  "Property  Protection  Expenses"  shall  not  include  allocable
overhead  of the  Servicer  or the  Special  Servicer,  such as costs for office
space,  office equipment,  supplies and related expenses,  employee salaries and
related expenses and similar internal costs and expenses.

                  "Prospectus":  The  Depositor's  Prospectus  Supplement  dated
March 19, 1999 relating to the Public Certificates.

                  "Public  Certificates":  The Class A-1,  Class A-2, Class A-3,
Class A-4, Class B, Class C, Class D and Class E Certificates.

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

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

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

                  "Rated Final Distribution  Date":  January 17, 2032, the first
Distribution Date occurring at least two years after the latest Maturity Date of
any of the Mortgage Loans.

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

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

                  "Realized Loss":  With respect to any Distribution  Date shall
mean the  amount,  if any,  by which the  aggregate  Certificate  Balance of the
Certificates after giving effect to distributions made on such Distribution Date
exceeds the aggregate Stated  Principal  Balance of the Mortgage Loans that will
be outstanding immediately following such Distribution Date.

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

                  "Record  Date":  With respect to each  Distribution  Date, the
close of business on the tenth day of the month in which such  Distribution Date
occurs or, if such day is not a Business  Day, the  preceding  Business Day. For
all purposes other than Section 4.01 hereof, the Record Date with respect to the
Distribution Date occurring on April 19, 1999 shall be the Closing Date.

                  "Reference   Pass-Through   Rate":   As   defined  in  Section
4.01(c)(i)(II).

                  "Regular  Certificates":  The Class A-1, Class A-2, Class A-3,
Class A-4,  Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class
H, Class J, Class K, Class L, Class M-1 and Class M-2 Certificates.

                  "Regulation D":  Regulation D under the Act.

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

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

                 Class A-1                             Class A-1-L Interest
                 Class A-2                             Class A-2-L Interest
                 Class A-3                             Class A-3-L Interest
                 Class A-4                             Class A-4-L Interest
                 Class B                               Class B-L Interest
                 Class C                               Class C-L Interest
                 Class D                               Class D-L Interest
                 Class E                               Class E-L Interest
                 Class F                               Class F-L Interest
                 Class G                               Class G-L Interest
                 Class H                               Class H-L Interest
                 Class J                               Class J-L Interest
                 Class K                               Class K-L Interest
                 Class L                               Class L-L Interest
                 Class M-1                             Class M-1-L Interest
                 Class M-2                             Class M-2-L Interest

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

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

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

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

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

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

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

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

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

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

                  "REO  Proceeds":  With  respect  to any REO  Property  and the
related REO Mortgage  Loan, all revenues  received by the Special  Servicer with
respect  to such REO  Property  or REO  Mortgage  Loan  which do not  constitute
Liquidation Proceeds (including,  with respect to any Co-Lender Split Note as to
which  the  Lead  Lender  thereof  has  foreclosed  upon the  related  Mortgaged
Property,  any  amount  remitted  by the Lead  Lender  pursuant  to the  related
Co-Lender  Agreement   constituting  revenues  received  with  respect  to  such
foreclosed Mortgaged Property, which do not constitute Liquidation Proceeds).

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

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

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

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

                  (ii)     accrued  interest  up to the Due  Date  in the  month
                           following the month in which such  repurchase  occurs
                           (less any outstanding P&I Advances previously made on
                           account of interest); plus

                 (iii)     the  amount  of  any   unreimbursed   Advances  (with
                           interest  thereon)  and  any  unreimbursed  Servicing
                           Compensation  (with  interest  thereon)  and  Special
                           Servicing Compensation relating to such Mortgage Loan
                           (with interest thereon); plus

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

                   (v)     with respect to each  Mortgage Loan that is a Premium
                           Loan, any unearned Premium or other amount that would
                           have  been  due  from the  related  Borrower  if such
                           Premium Loan were prepaid.

                  "Repurchase Price Return of Premium Distribution Account": The
trust account or accounts  created and maintained as a separate trust account or
accounts by the Trustee  pursuant  to Section  3.05(e),  which shall be entitled
"LaSalle National Bank, as Trustee,  in trust for Holders of Commercial Mortgage
Asset Trust,  Commercial  Mortgage  Pass-Through  Certificates,  Series 1999-C1,
Repurchase  Price Return of Premium  Distribution  Account" and which must be an
Eligible Account.  The Repurchase Price Return of Premium  Distribution  Account
shall not be an asset of the Loan REMICs, the Lower-Tier REMIC or the Upper-Tier
REMIC formed hereunder.

                  "Repurchase  Return of Premium  Amount":  With  respect to any
Mortgage Loan required to be repurchased  pursuant to Section 2.03(d),  2.03(e),
3.18(a) or 9.01,  the Return of Premium  Amount  described  in clause (v) of the
definition of Repurchase Price.

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

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

                  "Residual  Interest":  Any  Class R or  Class  LR  Certificate
or any Loan REMIC Residual Interest.

                  "Residual  Value  Policy":  With respect to the credit  leases
related to each of the Credit Lease Loans, the related insurance policy insuring
against the diminution in value of the related Mortgaged Properties.

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

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

                  "Return of Premium  Amount":  In the event of a prepayment  or
repurchase  of a Premium  Loan,  any amount paid that is (or would have been had
the Mortgage Loan been repaid rather than  repurchased)  applied by the Servicer
(in accordance with Section  3.28(d)  hereof) to the unamortized  portion of the
Premium, which will constitute the Repurchase Return of Premium Amount.

                  "Revised  Mortgage Rate":  With respect to the ARD Loans,  the
increased interest rate after the Anticipated  Repayment Date (in the absence of
a default) for each ARD Loan, as calculated  and as set forth in the related ARD
Loan and the Mortgage Loan Schedule.

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

                  "Rule 144A Global Certificate":  Each of the Class F, Class G,
Class  H,  Class  J,  Class  K,  Class  L,  Class  M-1,  Class  M-2 and  Class X
Certificates issued as such on or subsequent to the Closing Date.

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

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

                  "Sequential  Certificates":  The Classes of Certificates other
than the Class X, Class R and Class LR Certificates.

                  "Servicer":  First Union  National  Bank,  a national  banking
association, or any successor Servicer appointed as herein provided.

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

                  "Servicer Fee Amount":  With respect to each  sub-servicer and
any date of  determination,  the aggregate of the products of, for each Mortgage
Loan serviced by such  sub-servicer,  (a) the principal balance of such Mortgage
Loan  serviced  as of the end of the  immediately  preceding  Collection  Period
multiplied  by  (b)  the   sub-servicing  fee  rate  specified  in  the  related
sub-servicing agreement for such Mortgage Loan. With respect to the Servicer and
any date of  determination,  the aggregate of the products of, for each Mortgage
Loan,  (a) the  principal  balance  of such  Mortgage  Loan as of the end of the
immediately preceding Collection Period multiplied by (b) the difference between
the Servicing Fee Rate for such Mortgage Loan and the sub-servicing fee rate (if
any) applicable to such Mortgage Loan as specified in the related  sub-servicing
agreement related to such Mortgage Loan.

                  "Servicer Prepayment Interest Shortfall":  With respect to any
Distribution  Date,  the  aggregate  amount of  Prepayment  Interest  Shortfalls
incurred as a result of Principal  Prepayments on the Mortgage Loans (other than
Mortgage  Loans with terms that  permit  prepayments  on a date other than a Due
Date and other than  Specially  Serviced  Mortgage  Loans)  less any  Prepayment
Interest Excesses during the related Collection Period; provided,  however, that
the aggregate amount of the Servicer  Prepayment Interest Shortfall with respect
to any Collection Period shall not exceed the aggregate amount of Servicing Fees
attributable  to all the  Mortgage  Loans  for such  Collection  Period  and the
investment income accruing on the related Principal  Prepayments with respect to
such Collection Period.

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

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

                  "Servicing  Compensation":  With  respect to any  Distribution
Date,  the related  Servicing  Fee and any other fees,  charges or other amounts
payable to the Servicer on such Distribution Date.

                  "Servicing  Fee":  With respect to each  Mortgage Loan and for
any Distribution  Date, an amount equal to the product of (i) one-twelfth of the
Servicing Fee Rate and (ii) the Stated  Principal  Balance of such Mortgage Loan
(which  amount does not include any balance on any Other  Mortgage  Loans) as of
the day immediately preceding such Distribution Date. The Servicing Fee shall be
a portion of the Administrative Fee.

                  "Servicing Fee Rate":  A rate equal to 0.050% per annum.

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

                  "Servicing  Standard":  With  respect to the  Servicer  or the
Special  Servicer  shall  mean the  servicing  of the  Mortgage  Loans  and,  if
applicable,  administering  any REO  Property  by the  Servicer  or the  Special
Servicer,  subject  to the  servicing  by  Other  Servicers  and  Other  Special
Servicers of Other Mortgage  Loans,  solely in the best interests of and for the
benefit of all of the  Certificateholders  and,  in the case of each Lead Lender
Split Note,  in the best  interests  of and for the benefit of the holder of the
Other Note or Other Notes as well (as  determined by the Servicer or the Special
Servicer in the exercise of its  reasonable  judgment),  and in accordance  with
applicable  law, the  specific  terms of the  respective  Mortgage  Loans,  this
Agreement,  to the extent expressly  applicable,  and, in the case of each Split
Note, the related Co-Lender  Agreement,  and to the extent not inconsistent with
the  foregoing,  in the same  manner in which,  and with the same  care,  skill,
prudence and  diligence  with which,  it (i) services  and  administers  similar
mortgage loans comparable to the Mortgage Loans (and, in the case of the Special
Servicer,  real properties  comparable to the REO Properties) and held for other
similar third-party portfolios,  giving due consideration to customary and usual
standards and practices of prudent  institutional  commercial  mortgage  lenders
servicing  their own  loans  and to the  maximization  of the  recovery  on such
Mortgage Loans (and, if applicable, REO Properties) on a net present value basis
or (ii)  administers  mortgage loans (and, in the case of the Special  Servicer,
real properties comparable to the REO Properties) for its own account, whichever
standard is higher, but without regard to:

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

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

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

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

                   (v)     the ownership, or servicing or management for others,
                           by the Servicer or the Special Servicer, of any other
                           mortgage  loans or  properties  (other than the Other
                           Mortgage Loans).

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

                  "Special   Servicer":   Lennar   Partners,   Inc.,  a  Florida
corporation,  or its successor in interest,  or any successor  Special  Servicer
appointed  as  provided  in  Section  3.25.  In the  event  that at any time the
Servicer is also the Special Servicer hereunder,  and the Servicer is terminated
or resigns as the Servicer  hereunder,  the Servicer  shall be terminated as the
Special Servicer hereunder.

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

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

                  "Special Servicing Compensation": With respect to any Mortgage
Loan,  any of (i) the Special  Servicing  Fee, (ii) the Work Out Fee,  (iii) the
Liquidation Fee and (iv) all other amounts due to the Special Servicer  pursuant
to Section 3.12(a) and Section 3.12(b)(iii).

                  "Special  Servicing  Fee":  With  respect  to  each  Specially
Serviced  Mortgage Loan (other than a Mortgage Loan  represented  by a Co-Lender
Split Note) and REO Mortgage Loan (other than a Mortgage Loan  represented  by a
Co-Lender Split Note) and any Distribution  Date, an amount equal to the product
of (i)  one-twelfth  of the  Special  Servicing  Fee Rate  and  (ii) the  Stated
Principal Balance of such Specially  Serviced Mortgage Loan or, if such Mortgage
Loan is evidenced by a Lead Lender Split Note,  the sum of the Stated  Principal
Balance of such  Mortgage Loan and the stated  principal  balance of the related
Other  Mortgage  Loan,  in each  case as of the day  immediately  prior  to such
Distribution  Date  provided,  however  that if a Mortgage  Loan is a  Specially
Serviced  Mortgage Loan or an REO Mortgage  Loan for a portion,  but not all, of
the related Interest Accrual Period with respect to such Distribution Date, then
the  Special  Servicing  Fee shall be equal to (i) the product of (A) the actual
number of days in such Interest  Accrual  Period during which such Mortgage Loan
is a Specially  Serviced  Mortgage Loan or an REO Mortgage Loan, as the case may
be, (B) the Special  Servicing Fee Rate and the (C) the Stated Principal Balance
of such  Mortgage  Loan or, if such  Mortgage Loan is evidenced by a Lead Lender
Split Note,  the sum of the Stated  Principal  Balance of such Mortgage Loan and
the stated  principal  balance of the related Other  Mortgage Loan, in each case
immediately  prior to the related  Distribution  Date,  divided by (ii) 360. The
Special  Servicing Fee with respect to any Specially  Serviced  Mortgage Loan or
REO  Mortgage  Loan which is evidenced by a Lead Lender Split Note shall be paid
from the  Collection  Account and the Special  Servicing Fee with respect to any
related  Other  Mortgage  Loan  shall be  payable  under the  related  Co-Lender
Agreement  (which amount may be netted against  amounts payable to the holder of
the Other Note).

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

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

                  (i)      the  related  Borrower  has not made two  consecutive
                           Monthly Payments (and has not cured at least one such
                           delinquency by the next Due Date);

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

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

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

                  (v)      a  default  (A) of  which  the  Servicer  has  notice
                           (other  than  a  failure  by  the   Borrower  to  pay
                           principal or interest) and (B) which  materially  and
                           adversely    affects    the    interests    of    the
                           Certificateholders    has   occurred   and   remained
                           unremedied   for   the   applicable    grace   period
                           specified  in the  Mortgage  Loan  (or,  if no  grace
                           period is specified, 60 days);

                 (vi)      the Special Servicer proposes to commence foreclosure
                           or other work out arrangements; or

                (vii)      the  related  Borrower  has  failed to make a Balloon
                           Payment  as  and  when  due,   unless  the   Servicer
                           reasonably  believes  (consistent  with the Servicing
                           Standard)  that  the  Balloon  Payment  will  be paid
                           within 60 days of its Due Date;

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

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

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

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

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

                  "Split  Loans":  The  ACCOR  Credit  Lease  Loan and the other
Mortgage  Loans  identified as Split Loans on the Mortgage  Loan Schedule  (Loan
Numbers 2, 4, 5, 6, 19, 39, 41, 42, 102, 121, 122, and 123) on the Mortgage Loan
Schedule,  as to which  each such  Mortgage  Loan is  actually  a  portion  of a
mortgage loan which is represented by two or more separate notes, the Split Note
and the Other Note or Other Notes.

                  "Split  Note":  With  respect  to each  Split  Loan,  the Note
included in the Trust Fund.

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

                  "Stated Principal Balance": With respect to any Mortgage Loan,
at any date of determination, an amount equal to (a) the principal balance as of
the Cut-off Date of such  Mortgage  Loan (after  application  of all payments of
principal due in respect  thereof on or before the Cut-off Date,  whether or not
received),  reduced (to not less than zero) by (b) the sum of (i) the  principal
portion of each Monthly Payment due and Assumed  Scheduled Payment deemed due on
such  Mortgage  Loan  after the  Cut-off  Date to the extent  received  from the
Borrower or advanced by the Servicer, Trustee or Fiscal Agent and distributed to
Certificateholders   or  applied  to  any  other   payments   (other   than  the
reimbursement  of the  principal  portion of P&I Advances)  required  under this
Agreement  on or prior to such date of  determination,  (ii) all  voluntary  and
involuntary principal prepayments,  the principal component of a Balloon Payment
and also other  unscheduled  collections  of principal  received with respect to
such  Mortgage  Loan to the  extent  received  from the  Borrower  or  otherwise
collected and distributed to Certificateholders or applied to any other payments
(other than the reimbursement of the principal portion of P&I Advances) required
under this  Agreement  on or prior to such date of  determination  and (iii) any
principal  forgiven by the Special  Servicer and other principal losses realized
with respect to such  Mortgage Loan as of the end of the  Collection  Period for
the most recent  Distribution  Date  coinciding  with or preceding  such date of
determination.  The Stated Principal  Balance of any REO Mortgage Loan as of any
date  of  determination  is  equal  to  the  Stated  Principal  Balance  thereof
outstanding  on the date on which such title is  acquired,  reduced (to not less
than zero) by the sum of (i) the  principal  portion of any P&I Advances made in
respect of such REO Mortgage Loan and  distributed to  Certificateholders  on or
before  such  date and (ii)  any Net REO  Proceeds  received  and  allocated  to
principal   on  such  REO   Mortgage   Loan  to  the   extent   distributed   to
Certificateholders   or  applied  to  any  other   payments   (other   than  the
reimbursement  of the  principal  portion of P&I Advances)  required  under this
Agreement  on or prior  to such  date of  determination.  The  Stated  Principal
Balance of a Specially  Serviced Mortgage Loan or REO Mortgage Loan with respect
to  which  the  Servicer  or  Special   Servicer  has  made  a  Final   Recovery
Determination  during  any  Collection  Period  is  zero  commencing  as of  the
Distribution Date that corresponds to such Collection Period.

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

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

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

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

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

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

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

                  "Trust Fund": The corpus of the trust created hereby and to be
administered  hereunder,  consisting of: (i) such Mortgage Loans as from time to
time are subject to this  Agreement,  together with the Mortgage  Files relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage  Loans due after the Cut-off Date (other than  interest  accrued
prior to the Cut-off Date);  (iii) any REO Property;  (iv) all revenues received
in respect of any REO Property;  (v) the Servicer's,  the Special Servicer's and
the Trustee's  rights under the insurance  policies with respect to the Mortgage
Loans  required to be  maintained  pursuant to this  Agreement  and any proceeds
thereof;  (vi) any  Assignments  of Leases,  Rents and Profits and any  security
agreements; (vii) any indemnities or guaranties given as additional security for
any Mortgage Loans; (viii) all assets deposited in the Collection  Account,  the
Distribution  Account, the Upper-Tier  Distribution Account, the Excess Interest
Distribution  Account,  the  Repurchase  Price  Return of  Premium  Distribution
Account and the Interest Reserve Account including reinvestment income; (ix) any
environmental indemnity agreements relating to the Mortgaged Properties; (x) the
rights and remedies under the Mortgage Loan Purchase and Sale Agreements and the
Bloomfield Purchase Agreement; and (xi) the proceeds of any of the foregoing.

                  "Trust-Indemnified Party":  As defined in Section 8.05(d).

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

                  "Trustee": LaSalle National Bank, a nationally chartered bank,
in its  capacity as trustee,  or its  successor in  interest,  or any  successor
trustee appointed as herein provided.

                  "Trustee Fee":  With respect to each Mortgage Loan and for any
Distribution  Date,  an amount  equal to the product of (i)  one-twelfth  of the
Trustee Fee Rate and (ii) the Stated Principal  Balance of such Mortgage Loan as
of the day immediately prior to the related Distribution Date.

                  "Trustee  Fee Rate":  A rate equal to 0.002% per annum,  which
constitutes part of the Administrative Fee Rate.

                  "Underwriters":  Goldman,  Sachs & Co.,  Lehman Brothers Inc.,
Donaldson,  Lufkin &  Jenrette  Securities  Corporation  and  Nomura  Securities
International, Inc.

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

                  "Updated  Appraisal":  An appraisal of a Mortgaged Property or
REO  Property,  as the  case  may  be,  conducted  subsequent  to any  appraisal
performed  on or prior  to the  Cut-off  Date by an  appraiser  selected  by the
Special  Servicer  (or, the Servicer,  with respect to  appraisals  performed in
connection  with  processing  an  assumption  or making its  determination  of a
Nonrecoverable Advance) and who is an MAI, the costs of which shall be paid as a
Property Advance by the Servicer.

                  "Upper-Tier   Distribution  Account":  The  trust  account  or
accounts (i) created and  maintained as a separate  trust account or accounts by
the Trustee  pursuant  to Section  3.05(c),  which  shall be  entitled  "LaSalle
National  Bank, as Trustee,  in trust for Holders of Commercial  Mortgage  Asset
Trust, Commercial Mortgage Pass-Through Certificates, Series 1999-C1, Upper-Tier
Distribution  Account" and which must be an Eligible  Account or (ii) maintained
as a subaccount of the Distribution Account pursuant to Section 3.06(c).

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

                  "U.S.  Person":  A citizen or resident of the United States, a
corporation or partnership (except to the extent provided in applicable Treasury
Regulations),  created or organized  in or under the laws of the United  States,
any state or the  District  of  Columbia,  including  any  entity  treated  as a
corporation  or  partnership  for federal  income tax purposes,  an estate whose
income is subject to United States  federal income tax regardless of its source,
or a trust if a court  within  the  United  States is able to  exercise  primary
supervision  over the  administration  of such trust,  and one or more such U.S.
Persons have the  authority to control all  substantial  decisions of such trust
(or, to the extent provided in applicable Treasury  Regulations,  certain trusts
in  existence  on August 20,  1996 which are  eligible to elect to be treated as
U.S. Persons).

                  "Value City Credit Lease Loan":  The Mortgage Loan secured by,
among other things, a Mortgaged  Property subject to a Credit Lease having Value
City Department Stores, Inc., as credit tenant, and identified as Loan Number 60
on the Mortgage Loan Schedule.

                  "Voting  Rights":  The portion of the voting  rights of all of
the Certificates  that is allocated to any Certificate or Class of Certificates.
At all times during the term of this  Agreement,  the  percentage  of the Voting
Rights  assigned  to each Class  shall be (a) 0%, in the case of the Class R and
Class LR  Certificates,  (b) 1% in the case of the Class X Certificates;  (c) in
the case of any of the Class A-1,  Class A-2,  Class  A-3,  Class A-4,  Class B,
Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M-1 and Class M-2  Certificates,  a percentage equal to the product of (i)
99%  multiplied  by (ii) a  fraction,  the  numerator  of  which is equal to the
aggregate outstanding  Certificate Balance of any such Class and the denominator
of which  is equal to the  aggregate  outstanding  Certificate  Balances  of all
Classes of Certificates. The Voting Rights of any Class of Certificates shall be
allocated  among  Holders of  Certificates  of such Class in proportion to their
respective Percentage Interests,  except that any Certificate beneficially owned
by the Depositor, the Servicer, the Special Servicer, any Borrower, the Trustee,
a  Manager,  or any of their  respective  Affiliates  will be  deemed  not to be
outstanding  for  voting  purposes;  provided,  however,  that for  purposes  of
obtaining the consent of  Certificateholders  to an amendment to this Agreement,
any  Certificate  beneficially  owned by the Servicer or Special  Servicer or an
Affiliate thereof will be deemed to be outstanding, provided that such amendment
does not relate to compensation of the Servicer,  Special  Servicer or otherwise
benefit  such  entity or an  Affiliate  (other  than  solely in its  capacity as
Certificateholder);  and provided,  further,  that for purposes of obtaining the
consent of  Certificateholders to any action proposed to be taken by the Special
Servicer with respect to a Specially  Serviced  Mortgage Loan,  any  Certificate
beneficially  owned by the  Servicer  or an  Affiliate  will be deemed not to be
outstanding.  The Certificates  beneficially owned by the Special Servicer or an
Affiliate  thereof shall be deemed  outstanding  for purposes of identifying the
Directing  Holders.  The  Voting  Rights of each Class of  Certificates  will be
deemed  to be  reduced  on any day on which an  Appraisal  Reduction  Amount  is
allocated to such Class  pursuant to Section  4.01(h).  The Fixed Voting  Rights
Percentage of the Class X Certificates shall be proportionally  reduced upon the
allocation of Appraisal  Reduction Amounts with respect to any component of such
Classes based on the amount of such reduction.

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

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

                  "Weighted  Average  Pass-Through  Rate":  With  respect to any
Distribution  Date, a fraction  (expressed  as a  percentage),  the numerator of
which is the sum of the products  obtained by multiplying,  with respect to each
Class of Sequential  Certificates,  (i) the Pass-Through Rate for such Class and
(ii) the  Certificate  Balance of such Class as of the first day of the  related
Interest  Accrual  Period,  and  the  denominator  of  which  is the  sum of the
Certificate  Balances of the Classes of Sequential  Certificates as of the first
day of such Interest Accrual Period  (provided,  in each case, any reductions in
Certificate  Balance as a result of  distributions  or  allocations  of Realized
Losses to such Class occurring in an Interest  Accrual Period shall be deemed to
have been made on the first day of such Interest Accrual Period).

                  "Withheld Amounts":  As defined in Section 3.27(a).

                  "Work Out Fee":  As defined in Section 3.12(b)(i).

                  SECTION 1.02.             Certain Calculations

                  Unless otherwise  specified herein,  the following  provisions
shall apply:

                  (a)      All  calculations  of  interest  with  respect to the
Mortgage Loans (other than the Actual/360 Mortgage Loans) and of Advances (other
than with respect to  Actual/360  Mortgage  Loans)  provided for herein shall be
made on the basis of a 360-day year  consisting  of twelve  30-day  months.  All
calculations  of interest  and of  Advances,  in each case,  with respect to the
Actual/360  Mortgage  Loans,  provided  for herein shall be made as set forth in
such  Mortgage  Loans with respect to the  calculation  of the related  Mortgage
Rate.

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

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

                  SECTION 1.03.  Certain Constructions.

                  For purposes of Sections 3.25 and 3.29, references to the most
or next most subordinate Class of Certificates (or Lower-Tier Regular Interests)
outstanding  at any time shall mean the most or next most  subordinate  Class of
Certificates  (or Lower-Tier  Regular  Interests) then  outstanding as among the
Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C, Class D, Class E,
Class F,  Class G,  Class H,  Class J, Class K, Class L, Class M-1 and Class M-2
Certificates (and the Classes of Related Lower-Tier Regular Interests). For such
purposes,  the Class M-1 and Class M-2 Certificates  (and the Classes of Related
Lower-Tier Regular  Interests)  together shall be considered to be one Class and
the Class A-1, Class A-2, Class A-3 and Class A-4 Certificates  (and the Classes
of Related Lower-Tier Regular Interests)  collectively shall be considered to be
one  Class.  For  purposes  of this  Agreement,  (i) each  Class  of  Sequential
Certificates shall be deemed to be outstanding only to the extent its respective
Certificate  Balance has not been  reduced to zero (or, in the case of the Class
A-2, Class A-3, Class A-4, Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class J, Class K, Class L, Class M-1 and M-2  Certificates,  if longer,
shall be deemed  outstanding  so long as there are any  Notes  outstanding  that
provide  for the  payment  of  Excess  Interest),  (ii) the Class R and Class LR
Certificates shall be deemed to be outstanding so long as the Trust Fund has not
been  terminated  pursuant  to Section  9.01 and (iii) the Class X  Certificates
shall be deemed to be  outstanding  until the Class X Notional  Balance has been
reduced to zero.

                                   ARTICLE II

                         CONVEYANCE OF MORTGAGE LOANS;
                       ORIGINAL ISSUANCE OF CERTIFICATES

                  SECTION 2.01.    Conveyance of Mortgage Loans and Loan REMIC
                                   Regular Interests; Assignment of Mortgage 
                                   Loan Purchase and Sale Agreements.

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

                  In connection with such transfer and assignment, the Depositor
does hereby  deliver  to, and  deposit  with,  the  Custodian  (on behalf of the
Trustee),  with copies to the Servicer (and the Servicer will provide  copies to
Special Servicer (in a mutually agreed upon format) upon request, at the expense
of the Depositor,  and, if not paid by the Depositor  within 30 days of request,
such expense  shall  constitute a Property  Advance  hereunder),  the  following
documents or instruments with respect to each Mortgage Loan so assigned:

                   (i)     the original of the Note,  endorsed  without recourse
                           to the order of the  Trustee in the  following  form:
                           "Pay  to the  order  of  LaSalle  National  Bank,  as
                           Trustee,  without  recourse," or in blank, which Note
                           and  all  endorsements   thereon  shall,  unless  the
                           Mortgage  Loan was  originated  by the Mortgage  Loan
                           Seller   (as   indicated   on   the   Mortgage   Loan
                           Schedule),  show  a  complete  chain  of  endorsement
                           from the Originator to the Trustee;

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

                 (iii)     an executed  Assignment  of Mortgage in suitable form
                           for  recordation  in the  jurisdiction  in which  the
                           Mortgaged  Property is located to  "LaSalle  National
                           Bank,   as  Trustee,   without   recourse"   and  any
                           intervening  assignments,  if  necessary,  showing an
                           unbroken chain of assignments  from the Originator to
                           the Trustee or in blank;

                  (iv)     if the related  security  agreement is separate  from
                           the  Mortgage,   the  original  executed  version  or
                           counterpart  thereof of such  security  agreement and
                           the assignment thereof to Trustee and any intervening
                           assignments, if necessary,  showing an unbroken chain
                           of assignments  from the Originator to the Trustee or
                           in blank;

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

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

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

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

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

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

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

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

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

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

                  (xv)     with  respect  to  the  Split   Loans,   the  related
                           Co-Lender Agreement;

                 (xvi)     with respect to the Credit Lease Loans,  the original
                           of any  Residual  Value  Policy,  the related  credit
                           tenant lease and tenant  estoppels,  and any guaranty
                           of the credit lease; and

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

                  With  respect to any Split  Loans for which the Trustee is the
Co-Lender,  the  preceding  document  delivery  requirements  will be met by the
delivery of copies of any mortgage  loan  documents  required to be delivered to
the Lead Lender.

                  On or promptly  following the Closing Date, the Trustee shall,
to the extent  possession of recorded  copies of each Mortgage and the documents
described in Sections  2.01(a)(iv),  (v), (viii),  (xii),  (xiii) and (xiv) have
been  delivered to it, at the expense of the  Depositor,  (1) prepare and record
(a) each Assignment of Mortgage  referred to in Section  2.01(a)(iii)  which has
not yet been submitted for recording and (b) each  Reassignment of Assignment of
Leases, Rents and Profits referred to in Section 2.01(a)(viii) (if not otherwise
included in the related Assignment of Mortgage) which has not yet been submitted
for  recordation;  and (2)  prepare  and file  each  UCC-2  or  UCC-3  financing
statement  referred to in Section  2.01(a)(v)  or (xiii)  which has not yet been
submitted  for filing.  The Trustee  shall upon  delivery  promptly  prepare and
submit (and in no event later than 30 Business Days following the receipt of the
related  documents  in the case of clause 1(a) above and 60 days  following  the
receipt of the applicable documents in the case of clauses 1(b) and 2 above) for
recording or filing,  as the case may be, in the  appropriate  public  recording
office,  each such  document.  In the event  that any such  document  is lost or
returned unrecorded because of a defect therein,  the Trustee, at the expense of
the  Depositor,  shall use its best  efforts to  promptly  prepare a  substitute
document for signature by the Depositor or the related Mortgage Loan Seller,  as
applicable, and thereafter the Trustee shall cause each such document to be duly
recorded.  The Trustee shall promptly upon receipt of the original recorded copy
(and in no event later than five Business Days following  such receipt)  deliver
such  original  to the  Custodian.  Notwithstanding  anything  to  the  contrary
contained in this Section 2.01, in those  instances  where the public  recording
office retains the original Mortgage,  Assignment of Mortgage or Reassignment of
Assignment  of Leases,  Rents and  Profits,  if  applicable,  after any has been
recorded,  the  obligations  hereunder of the Depositor  shall be deemed to have
been  satisfied  upon  delivery  to the  Custodian  of a copy of such  Mortgage,
Assignment  of Mortgage  or  Reassignment  of  Assignment  of Leases,  Rents and
Profits,  if applicable,  certified by the public  recording office to be a true
and  complete  copy of the  recorded  original  thereof.  If a pro  forma  title
insurance  policy has been  delivered  to the  Custodian  in lieu of an original
title insurance policy, the Depositor will promptly deliver to the Custodian the
related  original title  insurance  policy upon receipt  thereof.  The Depositor
shall promptly cause the UCC-1's  referred to in Section  2.01(a)(v) to be filed
in the applicable  public recording office and upon filing will promptly deliver
to the  Custodian  the  related  UCC-1,  with  evidence of filing  thereon.  The
Depositor shall reimburse the Trustee for all  out-of-pocket  expenses  incurred
and filing fees paid by the Trustee in  connection  with its  obligations  under
this paragraph. Copies of recorded or filed Assignments,  Reassignments, UCC-1's
and UCC-3's shall be delivered to the Trustee by the  Depositor or Servicer,  as
applicable.

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

                  (b)      Each  of the Split  Loans is secured  by a  Mortgaged
Property which serves as security for the Split Note and the related Other Note.
The Other Note or Other Notes are  included  in trust  funds (the  "Other  Trust
Funds")  created in connection  with  issuance of separate  series of commercial
mortgage  pass-through  certificates.  Each Split Note is a pari passu note with
the related Other Note,  and each is entitled to payments made by the respective
Borrower and other amounts received in respect of the related Mortgaged Property
pro rata on the basis of amounts owing under the Split Note and the Other Note.

                  (c)      The  Depositor,  concurrently  with the execution and
delivery  hereof,  does hereby sell,  transfer,  assign,  set over and otherwise
convey to the Trustee without  recourse  (except to the extent herein  provided)
all the right,  title and  interest of the  Depositor  in, to and under the Loan
REMIC  Regular  Interests  and the Loan REMIC  Declarations.  The Trustee  shall
administer each of the Loan REMICs in accordance with Section 4.04(b) hereof.

                  SECTION 2.02.   Acceptance by Custodian and the Trustee.

                  If the  Depositor  cannot  deliver any  original or  certified
recorded  document  described in Section 2.01 on the Closing Date, the Depositor
shall use its best efforts,  promptly  upon receipt  thereof and in any case not
later than 45 days from the Closing  Date, to deliver such original or certified
recorded  documents to the Custodian  (unless the Depositor is delayed in making
such  delivery  by reason of the fact  that such  documents  shall not have been
returned by the appropriate  recording  office in which case it shall notify the
Custodian  and the  Trustee  in writing  of such  delay and shall  deliver  such
documents to the Custodian  promptly upon the Depositor's  receipt thereof).  By
its  execution  and delivery of this  Agreement,  the Trustee  acknowledges  the
assignment to it of the Mortgage  Loans in good faith without  notice of adverse
claims and declares  that the Custodian  holds and will hold such  documents and
all others  delivered to it  constituting  the Mortgage  File (to the extent the
documents   constituting  the  Mortgage  File  are  actually  delivered  to  the
Custodian)  for any Mortgage  Loan  assigned to the Trustee  hereunder in trust,
upon the conditions herein set forth, for the use and benefit of all present and
future Certificateholders. With the exception of any Notes listed by the Trustee
on an exception  report and delivered to the Depositor on the Closing Date,  the
Trustee  hereby  acknowledges  the receipt of the Notes.  The Trustee  agrees to
review each  Mortgage  File within 60 days after the later of (a) the  Trustee's
receipt of such Mortgage  File or (b) execution and delivery of this  Agreement,
to ascertain that all documents (other than documents referred to in clause (ix)
of Section  2.01(a)  which shall be  delivered to the  Servicer)  referred to in
Section  2.01  above  (in  the  case of the  documents  referred  to in  Section
2.01(a)(iv),  (v), (vi), (vii) (in the case of any endorsement thereto), (viii),
(x) through  (xiv),  (xvi) and  (xvii),  as  identified  to it in writing by the
Depositor) and any original recorded documents referred to in the first sentence
of this Section  included in the delivery of a Mortgage File have been received,
have been executed, appear to be what they purport to be, purport to be recorded
or filed (as applicable) and have not been torn, mutilated or otherwise defaced,
and that such documents  relate to the Mortgage Loans identified in the Mortgage
Loan Schedule.  In so doing, the Trustee may rely on the purported due execution
and  genuineness  of any such document and on the purported  genuineness  of any
signature thereon. If at the conclusion of such review any document or documents
constituting a part of a Mortgage File have not been executed or received,  have
not been recorded or filed (if  required),  are unrelated to the Mortgage  Loans
identified in the Mortgage Loan Schedule,  appear not to be what they purport to
be or have been torn, mutilated or otherwise defaced, the Trustee shall promptly
so notify the  Depositor  and the related  Mortgage  Loan Seller by  providing a
written   report,   setting  forth  for  each  affected   Mortgage  Loan,   with
particularity,  the nature of the defective or missing  document.  The Depositor
shall,  or shall  cause the  applicable  Mortgage  Loan  Seller  to,  deliver an
executed,  recorded or undamaged document, as applicable,  or, if the failure to
deliver such document in such form has a material adverse effect on the security
provided by the related Mortgaged Property,  the Depositor shall, or shall cause
the  responsible  Mortgage Loan Seller,  or, in the event CCA shall fail to act,
shall cause NHA to repurchase the related  Mortgage Loan in the manner  provided
in Section  2.03.  None of the  Servicer,  the Special  Servicer and the Trustee
shall be  responsible  for any loss,  cost,  damage or expense to the Trust Fund
resulting  from any failure to receive any document  constituting a portion of a
Mortgage  File noted on such a report or for any failure by the Depositor to use
its best efforts to deliver any such document.

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

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

                  SECTION 2.03.    Representations, Warranties and Covenants 
                                   of the Depositor.

                  (a)      The Depositor hereby represents and warrants that:

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

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

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

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

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

                           (A)      to  acquire,   own,  hold,  sell,  transfer,
                                    assign,  pledge,   finance,   refinance  and
                                    otherwise  deal  with (I) loans  secured  by
                                    first or  second  mortgages,  deeds of trust
                                    or similar liens on  residential,  including
                                    single-family and  multi-family,  commercial
                                    or   mixed    commercial   and   residential
                                    properties,   shares   issued   by   private
                                    non-profit    housing    corporations,    or
                                    manufactured  housing  contracts,  (II)  any
                                    participation   interest  in,  security  (in
                                    bond  or   pass-through   form)  or  funding
                                    agreement     based     on,     backed    or
                                    collateralized  by,  directly or indirectly,
                                    any of the  foregoing  (the loans  described
                                    in  clause  (A)(I)  and  the   participation
                                    interests,     securities     and    funding
                                    agreements   described  in  clause  (A)(II),
                                    collectively,   "Mortgage   Loans"),   (III)
                                    receivables  and loan  obligations,  whether
                                    secured  or  unsecured,  including,  but not
                                    limited  to,  retail  automotive,  truck  or
                                    manufactured    housing   installment   sale
                                    contracts or loans or  automotive,  truck or
                                    manufactured  housing  leases,  consumer  or
                                    commercial  loans  or  leases,  credit  card
                                    accounts,  accounts  receivable,   corporate
                                    receivables,    trade   receivables,   trade
                                    bills,   boat   and   recreational   vehicle
                                    loans,  computer  or other  equipment  loans
                                    or  leases,  mobile  home  loans  and  pads,
                                    construction  equipment,  dealer  and  floor
                                    plan  financing   notes,   insurance  policy
                                    loans,     medical     and    health    care
                                    receivables,     municipal     and     other
                                    governmental   leases,    short-term   notes
                                    secured  by a lien  on a small  business  or
                                    all or  part of its  assets,  and  loans  to
                                    lesser-developed     countries,     (IV) any
                                    participation   interest  in,  security  (in
                                    bond  or   pass-through   form)  or  funding
                                    agreement     based     on,     backed    or
                                    collateralized  by,  directly or indirectly,
                                    any of the foregoing  (the  receivables  and
                                    loans  described in clause  (A)(III) and the
                                    participation   interests,   securities  and
                                    funding   agreements   described  in  clause
                                    (A)(IV), collectively, "Receivables");

                           (B)      to  authorize  and issue one or more  series
                                    (each,   a    "Pass-Through    Series")   of
                                    pass-through   securities   ("Certificates")
                                    pursuant    to   pooling    and    servicing
                                    agreements  (each, a "Pooling and Servicing 
                                    Agreement"),   each  of  which  Pass-Through
                                    Series   (I)    represents    an   ownership
                                    interest in Mortgage  Loans or  Receivables,
                                    related   property  and/or   collections  in
                                    respect  thereof and (II) may be  structured
                                    to   contain   one  or   more   classes   of
                                    Certificates,    each   class   having   the
                                    characteristics  specified  in  the  related
                                    Pooling  and  Servicing  Agreement,  and  to
                                    acquire,    own,   hold,   sell,   transfer,
                                    assign,  pledge,  finance or  refinance  one
                                    or   more   Certificates   or   classes   of
                                    Certificates of any Pass-Through Series;

                           (C)      to establish  one or more trusts  ("Trusts")
                                    to  issue,  acquire,  own,  and  hold one or
                                    more  series  (each,  a  "Bond  Series")  of
                                    debt  obligations  ("Bonds"),   each  issued
                                    pursuant  to  an  indenture   ("Indenture"),
                                    each   of   which   bond   series   (I)   is
                                    collateralized     by    Mortgage     Loans,
                                    receivables     and     any     supplemental
                                    collateral (the  "Supplemental  Collateral";
                                    Mortgage     Loans,      Receivables     and
                                    Supplemental Collateral,  collectively,  the
                                    "Collateral")    and/or   related   property
                                    and/or  collections  in respect  thereof and
                                    (II) may be  structured  to  contain  one or
                                    more  classes of Bonds,  each  class  having
                                    the   characteristics   specified   in   the
                                    related  Indenture,  and  to  acquire,  own,
                                    hold,  sell,   transfer,   assign,   pledge,
                                    finance  or  refinance  one or more Bonds or
                                    classes   of  Bonds  of  any  Bond   Series;
                                    provided,  however,  that  the  Bonds of any
                                    Bond  Series  have been  rated in one of the
                                    two  highest  rating  categories  by  one or
                                    more   nationally   recognized   statistical
                                    rating  agencies  and,   provided   further,
                                    that  the  Bonds of any  Bond  Series  other
                                    than the  initial  Bond  Series  issued by a
                                    Trust  have  been  rated  in the  same  or a
                                    higher  rating  category  by the  nationally
                                    recognized   statistical  rating  agency  or
                                    agencies   that  rated  the   initial   Bond
                                    Series issued by such Trust;

                           (D)      to  issue,   acquire,   assume,  own,  hold,
                                    sell, transfer,  assign,  pledge and finance
                                    indebtedness  that  (I) is  subordinated  to
                                    the  Bonds;   (II)  is  nonrecourse  to  the
                                    Depositor  and the related  Trust other than
                                    to cash flow on the  Collateral  securing  a
                                    Bond Series  issued by the related  Trust in
                                    excess of amounts  necessary  to pay holders
                                    of  Bonds   ("Bondholders")   of  such  Bond
                                    Series;  (III) does not  constitute  a claim
                                    against  the  Depositor  to the extent  that
                                    funds   are   insufficient   to   pay   such
                                    indebtedness;  and (IV)  does not  result in
                                    a reduction,  withdrawal  or  qualifying  of
                                    the rating or ratings  then  assigned to the
                                    Bonds  of  any  Bond  Series  issued  by the
                                    Trust     issuing     such      subordinated
                                    indebtedness,  as  confirmed  in  writing by
                                    the   nationally   recognized    statistical
                                    rating  agency or agencies  rating such Bond
                                    Series;

                           (E)      (I) to  establish  one  or  more  Trusts  to
                                    engage   in   any   one  or   more   of  the
                                    activities  described  in (A) and (D) above,
                                    each of which  Trusts  and any Trust  formed
                                    to engage  in one or more of the  activities
                                    described  in (C) above may  deliver  to the
                                    Depositor      Certificates     ("Trust     
                                    Certificates")  representing  the  ownership
                                    interest in the assets of such  Trust,  (II)
                                    to  acquire,   own,  hold,  sell,  transfer,
                                    assign,   pledge,   finance,  and  otherwise
                                    deal   with   any  or   all  of  the   Trust
                                    Certificates    in   any   Trust   that   it
                                    establishes  and (III) to act as  settlor or
                                    depositor  of such  Trusts  and to invest in
                                    or sell Trust Certificates; and

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

                  (vi)     The  certificate of  incorporation  further  provides
                           that the Depositor:

                           (A)      will  (1)  maintain  and  prepare  financial
                                    reports,  financial  statements,  books  and
                                    records  and  bank  accounts  separate  from
                                    those  of  its   affiliates  and  any  other
                                    person  or  entity  and (2) will not  permit
                                    any   affiliate   or  any  other  person  or
                                    entity   independent   access  to  its  bank
                                    accounts;

                           (B)      will  not  commingle  the  funds  and  other
                                    assets of the  Depositor  with  those of any
                                    affiliate,  any  guarantor  of  any  of  the
                                    obligations   of  the  Depositor   (each,  a
                                    "Guarantor"),   or  any   affiliate  of  any
                                    Guarantor, or any other person or entity;

                           (C)      shall  conduct its own business and hold all
                                    of its assets in its own name;

                           (D)      shall  remain  solvent and pay its debts and
                                    liabilities    (including   employment   and
                                    overhead  expenses)  from its  assets as the
                                    same shall become due;

                           (E)      shall do all  things  necessary  to  observe
                                    corporate    and    other     organizational
                                    formalities  and preserve  its  existence as
                                    a single-purpose,  bankruptcy-remote  entity
                                    in  accordance  with  the  standards  of the
                                    statistical rating  organizations  providing
                                    ratings   on  any   Certificates,   as  such
                                    standards  are  in  effect  on the  date  of
                                    issuance of such Certificates;

                           (F)      shall   enter   into    transactions    with
                                    affiliates  only  if each  such  transaction
                                    is    commercially    reasonable    and   on
                                    substantially    similar    terms    as    a
                                    transaction  that would be  entered  into on
                                    an  arm's  length  basis  with a  person  or
                                    entity   other  than  an  affiliate  of  the
                                    Depositor;

                           (G)      shall compensate each of its consultants and
                                    agents  from  its  own  funds  for  services
                                    provided to it;

                           (H)      shall not guarantee,  become  obligated for,
                                    or  hold  itself  or  its  credit  out to be
                                    responsible  for, or  available  to satisfy,
                                    the debts or obligations of any other person
                                    or  entity  or  the   decisions  or  actions
                                    respecting  the daily business or affairs of
                                    any other person or entity;

                           (I)      shall  not  (1)   acquire   obligations   or
                                    securities  of any  affiliate  or any of the
                                    stockholders  of the  Depositor  or (2)  buy
                                    or  hold  any   evidence   of   indebtedness
                                    issued  by  any  other   person  or  entity,
                                    other    than     cash,     investment-grade
                                    securities,     Receivables     and    notes
                                    evidencing  the  indebtedness  of a borrower
                                    under the related Loan;

                           (J)      will  allocate  fairly  and  reasonably  and
                                    pay from its own  funds  the cost of (1) any
                                    overhead  expenses  (including  the  cost of
                                    any   office    space)   shared   with   any
                                    affiliate  of  the  Depositor  and  (2)  any
                                    services  (such as asset  management,  legal
                                    and  accounting)  that are provided  jointly
                                    to the  Depositor  and  one or  more  of its
                                    affiliates;

                           (K)      will    maintain   and   utilize    separate
                                    stationery  and  invoices  bearing  its  own
                                    name  and  allocate  separate  office  space
                                    (which may be a separately  identified  area
                                    in  office  space  shared  with  one or more
                                    affiliates)  and  maintain a  separate  sign
                                    in the office  directory  of the building in
                                    which   the    Depositor    maintains    its
                                    principal place of business;

                           (L)      shall not make any loans or advances  to, or
                                    pledge its assets  for the  benefit  of, any
                                    other person or entity,  including,  without
                                    limitation, any affiliate,  Guarantor or any
                                    affiliate of any Guarantor;

                           (M)      will be, and at times  will hold  itself out
                                    to the  public as, a legal  entity  separate
                                    and  distinct   from  any  other  person  or
                                    entity;

                           (N)      shall  not  identify  itself  or  any of its
                                    affiliates  as a  division  or  part  of any
                                    other person or entity;

                           (O)      will  maintain   adequate  capital  for  the
                                    normal obligations reasonably foreseeable in
                                    a business of its size and  character and in
                                    light   of   its    contemplated    business
                                    operations;

                           (P)      shall  maintain  its assets in such a manner
                                    that it will not be costly or  difficult  to
                                    segregate,   ascertain   or   identify   its
                                    individual   assets   from   those   of  any
                                    affiliate,  any Guarantor,  or any affiliate
                                    of any  Guarantor,  or any  other  person or
                                    entity;

                           (Q)      shall  not  incur  any  indebtedness,  other
                                    than  indebtedness  incurred in the ordinary
                                    course  of  the  Depositor's   business,  or
                                    grant  a  security  interest  of any  nature
                                    whatsoever   in  the   Depositor's   assets,
                                    other  than  pursuant  to,  or as set  forth
                                    in, any  documents  relating to the issuance
                                    of the Certificates or Bonds; and

                           (R)      shall not (1)  transfer,  lease or sell,  in
                                    one   transaction  or  any   combination  of
                                    transactions,  all or  substantially  all of
                                    the  properties  or assets of the  Depositor
                                    other than the  transfer of  Mortgage  Loans
                                    or  Receivables  to a  trust  in  connection
                                    with the issuance of  Certificates  or Bonds
                                    or   in   connection    with   a   sale   of
                                    Receivables,   Mortgage   Loans   or   other
                                    securities  in the  ordinary  course  of the
                                    Depositor's    business,    (2)   merge   or
                                    consolidate   with   or   into   any   other
                                    business  entity,  (3) dissolve,  wind up or
                                    liquidate  or take any act or  omission as a
                                    result  of  which  the  Depositor  would  be
                                    dissolved,   wound  up  or  liquidated,   in
                                    whole  or  in  part,   (4)   engage  in  any
                                    business  activity not  described in Article
                                    III   hereof,   or   (5)   amend,    modify,
                                    terminate  or  waive  the   Certificate   of
                                    Incorporation  or by-laws  of the  Depositor
                                    unless,   with  respect  to  the   foregoing
                                    clauses  (1)  through  (5),  the   Depositor
                                    shall  have  received  written  confirmation
                                    from   each   of  the   statistical   rating
                                    organizations   providing   ratings  on  any
                                    Certificates   or   Bonds  on  the  date  of
                                    issuance  of  such   Certificates  or  Bonds
                                    that such  action,  in and of  itself,  will
                                    not   cause    such    statistical    rating
                                    organization   to  qualify,   downgrade   or
                                    withdraw  any  of  its  then-current  rating
                                    for any Certificate or Bond.

                  Capitalized  terms defined in clauses (v) and (vi) shall apply
                  only to clauses (v) and (vi).

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

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

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

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

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

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

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

                   (v)     All  of the  representations  and  warranties  of the
                           Mortgage Loan Sellers  contained in the Mortgage Loan
                           Purchase and Sale  Agreements are true and correct as
                           of the Cut-off Date;

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

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

                (viii)     The  acquisition  of any Other Note by an Other Trust
                           Fund will not result in a  qualification,  withdrawal
                           or   downgrade   of  any  rating   assigned   to  the
                           Certificates.

                  (ix)     With respect to each Other  Mortgage  Loan, the Other
                           Servicer  and Other  Special  Servicer are parties to
                           pooling  and  servicing  agreements,  copies of which
                           have previously been delivered to the Servicer.

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

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

                  (e)      Upon  discovery by the Custodian,  the Servicer,  the
Special Servicer or the Trustee of a breach of any representation or warranty of
the Mortgage Loan Sellers in the Mortgage Loan Purchase and Sale Agreements with
respect to any Mortgage  Loan,  or that any document  required to be included in
the Mortgage File does not conform to the  requirements  of Section  2.01,  such
Person shall give prompt notice thereof to the appropriate Mortgage Loan Seller,
the Depositor and the Special Servicer,  and such Mortgage Loan Seller shall, to
the extent such  Mortgage  Loan Seller is  obligated to cure or  repurchase  the
related  Mortgage Loan under the terms of the related Mortgage Loan Purchase and
Sale Agreement,  either cure such breach or repurchase said Mortgage Loan at the
Repurchase  Price  within 90 days of the  receipt  of  notice  of the  breach as
provided in the related  Mortgage  Loan  Purchase and Sale  Agreement;  it being
understood  and agreed that none of the  Custodian,  the  Servicer,  the Special
Servicer,  and the Trustee has an obligation to conduct any  investigation  with
respect to such  matters  (except,  in the case of the  Mortgage  Files,  to the
extent provided in Section 2.01); provided, however, that in the event that such
breach is capable of being cured as determined  by the Servicer,  or the Special
Servicer,  as applicable,  but not within such 90 day period and the appropriate
Mortgage Loan Seller has commenced and is diligently proceeding with the cure of
such breach within such 90 day period (other than a breach that is also a breach
of Section 2.03(b)(vi) or 2.03(d)),  the appropriate  Mortgage Loan Seller shall
have an additional 90 days to complete such cure; provided,  further,  that with
respect to such  additional 90 day period the  appropriate  Mortgage Loan Seller
shall have delivered an officer's  certificate to the Trustee,  the Servicer and
the  Special  Servicer  setting  forth the reason  such breach is not capable of
being cured within the initial 90 day period and what actions the Mortgage  Loan
Seller is  pursuing in  connection  with the cure  thereof and stating  that the
Mortgage  Loan Seller  anticipates  that such  breach  will be cured  within the
additional 90 day period;  and,  provided,  further,  the Repurchase Price shall
include  interest on any Advances made in respect of the related  Mortgage Loan.
Any out-of-pocket expenses incurred by the Servicer or Special Servicer pursuant
to this Section  2.03(e),  and which have not been  previously  reimbursed,  and
which in the good faith  business  judgment of the Servicer or Special  Servicer
would not be  ultimately  recoverable  under  clause (iv) of the  definition  of
Repurchase  Price shall otherwise be payable by the Mortgage Loan Seller (and if
not paid by the Mortgage  Loan Seller  within 30 days of the request for payment
by the Servicer, the cost thereof shall constitute a Property Advance).

                  (f)      Upon  receipt by the Servicer  from the  Depositor or
appropriate  Mortgage Loan Seller of the  Repurchase  Price for the  repurchased
Mortgage Loan, the Servicer shall deposit such amount in the Collection Account,
and the Trustee,  pursuant to Section 3.11, shall, upon receipt of a certificate
of a  Servicing  Officer  certifying  as to the  receipt by the  Servicer of the
Repurchase  Price and the deposit of the  Repurchase  Price into the  Collection
Account pursuant to this Section 2.03(f), release or cause to be released to the
Depositor or the appropriate  Mortgage Loan Seller the related Mortgage File and
shall execute and deliver such  instruments of transfer or  assignment,  in each
case without recourse,  representation or warranty,  as shall be prepared by the
Servicer to vest in the  Depositor or the  appropriate  Mortgage Loan Seller any
Mortgage Loan released  pursuant hereto,  and any rights of the Depositor in, to
and under the Mortgage  Loan  Purchase and Sale  Agreement as it related to such
Mortgage  Loan that was  initially  transferred  to the Trust Fund under Section
2.01,  and if  applicable  any rights of CCA or  Depositor  in, to and under the
related  Bloomfield  Purchase Agreement as it related to such Mortgage Loan that
were initially transferred to the Trust Fund under Section 2.01, and the Trustee
and the  Servicer  shall  have no  further  responsibility  with  regard to such
Mortgage File. Any  out-of-pocket  expenses incurred by the Servicer pursuant to
this Section 2.03(f), and which have not been previously  reimbursed,  and which
in the good faith  business  judgment of the  Servicer  would not be  ultimately
recoverable  under  clause  (iv) of the  definition  of  Repurchase  Price shall
otherwise  be  payable  by the  Mortgage  Loan  Seller  (and if not  paid by the
Mortgage  Loan Seller within 30 days of the request for payment by the Servicer,
the cost thereof shall constitute a Property Advance).

                  (g)      In the event that any Mortgage Loan Seller incurs any
expense in  connection  with  curing a breach of a  representation  or  warranty
pursuant to Section  2.03(e) which also  constitutes a default under the related
Mortgage Loan, such Mortgage Loan Seller shall have a right,  subrogated to that
of the Trustee,  as successor  to the  mortgagee,  to recover the amount of such
expenses from the related Borrower. The Servicer shall use reasonable efforts in
recovering,  or assisting  such  Mortgage  Loan Seller in  recovering,  from the
related  Borrower the amount of any such expenses.  Any  out-of-pocket  expenses
incurred by the Servicer  pursuant to this Section  2.03(g),  and which have not
been previously reimbursed, and which in the good faith business judgment of the
Servicer would not be ultimately recoverable under clause (iv) of the definition
of Repurchase  Price shall otherwise be payable by the Mortgage Loan Seller (and
if not paid by the  Mortgage  Loan  Seller  within  30 days of the  request  for
payment by the Servicer, the cost thereof shall constitute a Property Advance).

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

                  (i)      If  for any reason any  Mortgage  Loan  Seller or the
Depositor fails to fulfill its obligations  under this Section 2.03 with respect
to any Mortgage Loan, the Servicer or Special Servicer, as applicable, shall use
reasonable  efforts in enforcing any obligation of the applicable  Mortgage Loan
Seller (or NHA on behalf of CCA, as Mortgage  Loan Seller) to cure or repurchase
such  Mortgage  Loan under the terms of the related  Mortgage  Loan Purchase and
Sale Agreement.  Any out-of-pocket expenses incurred by the Servicer pursuant to
this Section 2.03(i), and which have not been previously  reimbursed,  and which
in the good faith  business  judgment of the  Servicer  would not be  ultimately
recoverable  under  clause  (iv) of the  definition  of  Repurchase  Price shall
constitute a Property Advance hereunder.

                  (j)      The Depositor additionally  represents,  warrants and
covenants that:

                  (i)      The  Depositor  will at all times  maintain its valid
                           corporate  existence in good standing  under the laws
                           of the  state  of its  incorporation.  The  Depositor
                           has  otherwise   complied  and  will  comply  in  all
                           respects   with  the   laws  of  the   state  of  its
                           incorporation,  and with  all  other  laws,  federal,
                           state,  or otherwise,  insofar as they are related to
                           its  separate  corporate   existence,   and  it  will
                           observe all requisite corporate formalities.

                  (ii)     Although   all   directors   and   officers   of  the
                           Depositor,  except any director  who is  Independent,
                           are directors,  officers,  or employees of CCA and/or
                           Nomura Securities  International,  Inc. ("NSI"), such
                                                                     ---
                           persons  have  not  directly  received,  and will not
                           directly   receive,   any   remuneration   from   the
                           Depositor  for  serving as  directors  or officers of
                           the  Depositor.  The  Depositor is charged and pays a
                           fair  estimate,   adjusted   every  six  months,   of
                           payroll and related  expenses  for work and  services
                           performed by the directors,  officers,  and employees
                           of CCA or NSI for  services  performed  as  directors
                           or  officers  of  the  Depositor.  The  officers  and
                           directors  of the  Depositor,  when  acting  in  such
                           capacity,   act  in  the   best   interests   of  the
                           Depositor,  consistent  with their  fiduciary  duties
                           as directors  and officers of such  corporation.  The
                           Depositor is not  obligated to pay or  distribute  to
                           CCA  or  any  of  its  Affiliates,   by  dividend  or
                           otherwise,  any  portion of any of its profits or its
                           other  assets.  The  Depositor's   profits,  if  any,
                           may, at the  discretion of the  Depositor's  Board of
                           Directors   and   subject  to   applicable   law,  be
                           transferred   by   dividend   to   the    Depositor's
                           shareholder(s), which is presently CCA.

                 (iii)     The  Depositor  maintains  its business in separately
                           allocated  and  identifiable  office space within the
                           offices  of its  Affiliates  in New  York  City.  The
                           Depositor's  presence  at such  offices  is  noted in
                           the building  directory  and on other  signs.  As set
                           forth  above in  connection  with  payroll  expenses,
                           the  Depositor  is charged and pays rent in an amount
                           corresponding  to the  portion  of the  office  space
                           allocated to the Depositor.

                  (iv)     The Depositor has a telephone  number  different from
                           any telephone  numbers of CCA and NSI or any of their
                           Affiliates.  The  Depositor  uses its own  stationery
                           that  indicates  its  separate  telephone  number and
                           identifies it as a separate corporate entity.

                   (v)     The  Depositor  shall not fail to  correct  any known
                           misunderstanding  regarding the separate  identity of
                           the   Depositor,   or   purport   to  operate  as  an
                           integrated,  single  economic  unit  with  any of its
                           Affiliates   in   dealing   with   any   unaffiliated
                           entity.  Neither the  Mortgage  Loan  Sellers nor NSI
                           finance  the  Depositor's  operations  or  guarantees
                           the   Depositor's   obligations   (other   than  with
                           respect to NHA's  obligations  under the Underwriting
                           Agreement,   dated   March   19,   1999   among   the
                           Depositor,  NHA, CCA and the  Underwriters),  and the
                           Depositor   does  not  finance  the   operations   or
                           guarantee  the   obligations  of  the  Mortgage  Loan
                           Sellers  or  NSI;  provided,  however,  that  CCA has
                           made  capital  contributions  to the  Depositor,  and
                           may make additional  capital  contributions from time
                           to time  in  connection  with  the  expansion  of the
                           Depositor's  business or to enable the  Depositor  to
                           invest in  privately-offered  Certificates.  However,
                           CCA   does   not   pay  or   subsidize   any  of  the
                           Depositor's    normal   operating    expenses.    The
                           Depositor  will pay from its own funds its  operating
                           expenses and  liabilities,  including  legal fees and
                           expenses,   or  will   reimburse  the  Mortgage  Loan
                           Sellers or NSI for any such  expenses or  liabilities
                           paid  by  the  Mortgage  Loan  Sellers  or NSI on the
                           Depositor's  behalf.  To facilitate the  registration
                           process,   CCA  and/or  NSI  has   advanced  and  may
                           advance    certain    expenses   of   the   Depositor
                           associated  with  the   registration   process.   The
                           Depositor  has  repaid  or will  repay to CCA  and/or
                           NSI these  expenses on an allocable  basis out of the
                           proceeds  of  mortgage   pass-through   transactions.
                           Neither  the  Mortgage  Loan  Sellers  nor  NSI  have
                           funded  or  will  fund  the   Depositor's   operating
                           expenses.  The  assets  or  creditworthiness  of  the
                           Mortgage   Loan   Sellers,   NSI  or  any  of   their
                           Affiliates  are  not  held  out by the  Depositor  as
                           being  available  for the payment of the  Depositor's
                           liabilities  or   obligations,   and  the  assets  or
                           creditworthiness  of the  Depositor  are not held out
                           by the  Depositor as being  available for the payment
                           of the  liabilities  of the  Mortgage  Loan  Sellers,
                           NSI  or  any  of  their  Affiliates  other  than  the
                           Depositor.  The  assets  or  creditworthiness  of the
                           Depositor  are  not  held  out by the  Mortgage  Loan
                           Sellers or NSI, to the  knowledge  of the  Depositor,
                           and the  Depositor  will not  permit  that its assets
                           or   creditworthiness   will  be  held   out  by  the
                           Mortgage  Loan  Sellers  or NSI,  as being  available
                           for the  payment of the  liabilities  or  obligations
                           of the  Mortgage  Loan  Sellers,  NSI or any of their
                           Affiliates.  The  assets or  creditworthiness  of the
                           Mortgage   Loan   Sellers,   NSI  or  any  of   their
                           Affiliates  are not  held  out by the  Mortgage  Loan
                           Sellers or NSI, to the  knowledge  of the  Depositor,
                           and the  Depositor  will not  permit  that the assets
                           or  creditworthiness  of the Mortgage Loan Sellers or
                           NSI will be held  out by the  Mortgage  Loan  Sellers
                           or NSI,  as being  available  for the  payment of the
                           liabilities   of  the  Depositor.   The   Depositor's
                           assets  are now,  and are  expected  in the future to
                           be,   sufficient  to  pay  the  Depositor's   ongoing
                           expenses as they are incurred  and to  discharge  all
                           of the  Depositor's  liabilities  in the  event  that
                           the  business  of the  Depositor  is  required  to be
                           liquidated.

                  (vi)     The separate  corporate  existence  of the  Depositor
                           is not  used by  either  the  Depositor,  or,  to the
                           knowledge  of the  Depositor,  by the  Mortgage  Loan
                           Sellers  or NSI,  and the  Depositor  will not permit
                           that its separate  corporate  existence  will be used
                           by  the  Mortgage  Loan  Sellers  or  NSI,  to  abuse
                           creditors  or  to  perpetrate  a  fraud,  injury,  or
                           injustice on creditors.

                 (vii)     The  Depositor's  existence  is not  dependent  on it
                           being  a  subsidiary  of CCA or an  Affiliate  of NSI
                           and it is expected that the  Depositor  would be able
                           to  maintain  its  business  and  affairs  even if it
                           were  not a  subsidiary  of  CCA or an  Affiliate  of
                           NSI.  To  the  knowledge  of  the  Depositor,   CCA's
                           existence  is not  dependent on the  Depositor  being
                           its  subsidiary  and it is expected that CCA would be
                           able to maintain  its  business  and affairs  even if
                           the  Depositor  were  not  its  subsidiary.   To  the
                           knowledge  of  the   Depositor,   the  Mortgage  Loan
                           Sellers'   existence   is   not   dependent   on  the
                           Depositor  being their  Affiliate  and it is expected
                           that NSI would be able to maintain  its  business and
                           affairs   even  if  the   Depositor   were   not  its
                           Affiliate.   The  Depositor   conducts  its  business
                           separate  and apart from the  business  conducted  by
                           any other person or entity.

                (viii)     The Depositor  maintains  corporate  records distinct
                           and  separately   identifiable   from  the  corporate
                           records of the  Mortgage  Loan  Sellers,  NSI and any
                           other  person  or  entity.   The  Depositor  prepares
                           monthly  financial  records  distinct and  separately
                           identifiable   from  the  financial  records  of  the
                           Mortgage   Loan   Sellers,   NSI  or  any  of   their
                           Affiliates.   These   statements   and   reports  are
                           prepared   and   maintained   in   accordance    with
                           generally     accepted     accounting     principles,
                           susceptible   to   audit   and   audited,   at  least
                           annually,   in  connection  with  the  audit  of  the
                           Depositor  and  its   Affiliates  on  a  consolidated
                           basis   by   independent    public   accountants   in
                           accordance   with   generally    accepted    auditing
                           standards.  Such  consolidated  financial  statements
                           will  henceforth  indicate  that  the  assets  of the
                           Depositor   are  not   available   to   satisfy   the
                           creditors  of any entity  other  than the  Depositor.
                           The  Depositor  keeps  its funds  separate  and apart
                           from the  funds of the  Mortgage  Loan  Sellers,  NSI
                           and any of their  Affiliates,  and its  other  assets
                           are  separately   identifiable  and   distinguishable
                           from the assets of the  Mortgage  Loan  Sellers,  NSI
                           and any of their Affiliates.

                  (ix)     The Depositor  acts solely in its own corporate  name
                           and solely  through its duly  authorized  officers or
                           agents.  The Depositor  complies with the  provisions
                           of its Certificate of  Incorporation  and its By-Laws
                           and   complies   in   all   material   respects,   in
                           connection  with  its  separate  existence,  with the
                           laws of the  state in which  it is  incorporated.  In
                           addition,  the  sole  shareholder  and the  Board  of
                           Directors  of the  Depositor  hold all such  meetings
                           or   execute   consents    necessary   to   authorize
                           corporate   action   by  the   Depositor,   and   the
                           Depositor  maintains   appropriate  minutes  of  such
                           meetings  or records  of its  written  consents.  The
                           Depositor    observes   all    requisite    corporate
                           formalities.

                   (x)     All  transactions  between the Mortgage  Loan Sellers
                           or NSI  (or  any of  their  Affiliates),  on the  one
                           hand,  and the  Depositor,  on the  other,  are,  and
                           will  be,  duly   authorized  and   documented,   and
                           recorded  accurately  in the  appropriate  books  and
                           records of the  Depositor,  and to the  knowledge  of
                           the Depositor,  in the appropriate  books and records
                           of  the   Mortgage   Loan  Sellers  or  NSI,  if  the
                           Mortgage  Loan  Sellers  or NSI is a  party  to  such
                           transaction.   All  such  transactions  are  fair  to
                           each   party,    constitute    exchanges   for   fair
                           consideration  and for reasonably  equivalent  value,
                           and are made in good  faith and  without  any  actual
                           intent to hinder,  delay, or defraud  creditors.  The
                           Depositor  will  not take  any  action,  and will not
                           engage  in   transactions   with  the  Mortgage  Loan
                           Sellers,  NSI or any of their  Affiliates  unless the
                           respective  Boards  of  Directors  or  officers,   as
                           applicable,  of the  Depositor  and the Mortgage Loan
                           Sellers  or NSI,  if the  Mortgage  Loan  Sellers  or
                           NSI,  respectively,  is a party to such  transaction,
                           determine in a  reasonable  fashion that such actions
                           or transactions  are in their  respective  companies'
                           best interests.

                  (xi)     The  Depositor  intends the  transfer of the Mortgage
                           Loans  from  the   Mortgage   Loan   Sellers  to  the
                           Depositor  pursuant  to the  Mortgage  Loan  Purchase
                           and  Sale  Agreements  to be a sale  of the  Mortgage
                           Loans.  The  Depositor  intends  the  transfer of the
                           Mortgage  Loans  from the  Depositor  to the  Trustee
                           pursuant  to  this  Agreement,  and the  transfer  of
                           certain   of   the    Certificates    to   NSI   (all
                           Certificates    so    transferred,    the    "NSI    
                           Certificates"),  to be sales  from the  Depositor  to
                           the Trustee (the  "Depositor/Trustee  Transfer")  and
                           from  the  Depositor  to  NSI  (the  "Depositor/NSI  
                           Transfer"),  respectively.  The Depositor  will treat
                           the   transfer   of   the   Mortgage    Loans,    the
                           Depositor/Trustee   Transfer  and  the  Depositor/NSI
                           Transfer as sales for  accounting  and tax  purposes.
                           The purchase  prices for the  Mortgage  Loans and the
                           NSI    Certificates    reflect    the   good    faith
                           determinations  of the  Depositor  of the fair market
                           value   of   the   Mortgage   Loans   and   the   NSI
                           Certificates,  respectively,  and  are  equal  to the
                           prices that the Depositor  believes  would be paid in
                           sales of the Mortgage  Loans or the NSI  Certificates
                           between   non-affiliated   entities.   No   provision
                           exists  whereby  such  consideration  may be modified
                           subsequent  to  closing,  and  the  Depositor  has no
                           obligation to repay such  consideration,  or interest
                           thereon,  to the Trustee or NSI, as  applicable.  The
                           Depositor  will  receive  the  consideration  for the
                           NSI Certificates.

                 (xii)     The    Depositor     irrevocably     transfers    and
                           relinquishes   all   rights   with   respect  to  the
                           Mortgage  Loans  and,  specifically,  has no right to
                           sell,  pledge or  otherwise  dispose of the  Mortgage
                           Loans.  Subject to the terms of this  Agreement,  the
                           Trustee  is free to deal with the  Mortgage  Loans as
                           trustee   of  trust   property   on   behalf  of  the
                           Certificateholders.   The  Depositor   transfers  the
                           Mortgage   Loans   without   recourse   and   has  no
                           obligation to deliver  other  property to the Trustee
                           either  in  substitution  for or in  addition  to the
                           Mortgage  Loans  in the  event  of a  credit  loss or
                           decline  in  value  of  the   Mortgage   Loans.   The
                           Depositor  has no  right  to  transfer  the  Mortgage
                           Loans back to the Mortgage Loan Sellers.

                (xiii)     The Depositor has not  transferred the Mortgage Loans
                           in  contemplation  of  insolvency or with a design to
                           prefer  one or more  creditors  to the  exclusion  in
                           whole or in part of others  or with an actual  intent
                           to hinder, delay or defraud any of its creditors.

                 (xiv)     The assets of the Depositor are now, and are expected
                           in the future to be,  sufficient  to pay the  ongoing
                           business  expenses  of  the  Depositor  as  they  are
                           incurred and to discharge all of its  liabilities  in
                           the  event  that the  business  of the  Depositor  is
                           required to be liquidated.

                  (xv)     The property  remaining in the hands of the Depositor
                           after  giving  effect  to  the  Transfers  is  not an
                           unreasonably small amount of capital for the business
                           in which the Depositor is engaged.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                  The Trustee  acknowledges the assignment to it of the Mortgage
Loans and the delivery of the Mortgage Files to the Custodian (to the extent the
documents  constituting  the  Mortgage  Files  are  actually  delivered  to  the
Custodian),  subject to the  provisions  of Section  2.01 and Section  2.02 and,
concurrently  with such delivery,  (i)  acknowledges  the issuance of and hereby
declares  that it holds  the Loan  REMIC  Regular  Interests  on  behalf  of the
Lower-Tier  REMIC and the Holders of the  Certificates;  (ii)  acknowledges  the
issuance of and hereby declares that it holds the Lower-Tier  Regular  Interests
on behalf of the  Upper-Tier  REMIC and the Holders of the Regular  Certificates
and the Class R  Certificates  and (iii) has caused to be executed and caused to
be  authenticated  and  delivered to or upon the order of the  Depositor,  or as
directed by the terms of this Agreement,  Class A-1, Class A-2, Class A-3, Class
A-4,  Class X,  Class B,  Class C,  Class D, Class E, Class F, Class G, Class H,
Class  J,  Class  K,  Class  L,  Class  M-1,  Class  M-2,  Class R and  Class LR
Certificates in authorized  denominations,  in each case registered in the names
set forth in such order or so directed in this Agreement and duly  authenticated
by the  Authenticating  Agent,  which  Certificates  (described in the preceding
clause (iii)),  Lower-Tier  Regular  Interests and Loan REMIC Regular  Interests
evidence ownership of the entire Trust Fund.

                  SECTION 2.06.   Miscellaneous REMIC and 
                                  Grantor Trust Provisions.

                  (a) The Class A-1-L,  Class A-2-L,  Class A-3-L,  Class A-4-L,
Class B-L,  Class C-L,  Class D-L,  Class E-L,  Class F-L, Class G-L, Class H-L,
Class J-L,  Class K-L,  Class L-L,  Class  M-1-L and Class M-2-L  Interests  are
hereby  designated  as "regular  interests" in the  Lower-Tier  REMIC within the
meaning of Section  860G(a)(1) of the Code,  and the Class LR  Certificates  are
hereby  designated as the sole Class of "residual  interests" in the  Lower-Tier
REMIC within the meaning of Section 860G(a)(2) of the Code. The Class A-1, Class
A-2, Class A-3, Class A-4, Class X, Class B, Class C, Class D, Class E, Class F,
Class G,  Class  H,  Class  J,  Class  K,  Class  L,  Class  M-1 and  Class  M-2
Certificates  represent undivided beneficial interests in "regular interests" in
the  Upper-Tier  REMIC within the meaning of Section  860G(a)(1) of the Code and
the Class R  Certificates  are hereby  designated as the sole Class of "residual
interests" in the Upper-Tier  REMIC within the meaning of Section  860G(a)(2) of
the Code.  The Class X  Certificates  represent  a  "specified  portion"  of the
interest  payments on the Class A-1-L,  Class A-2-L,  Class A-3-L,  Class A-4-L,
Class B-L,  Class C-L,  Class D-L,  Class E-L,  Class F-L, Class G-l, Class H-L,
Class J-L, Class K-L, Class L-L, Class M-1-L and Class M-2-L  Interests,  within
the meaning of Treasury Regulations Section 1.860G-1(a)(2).  The Closing Date is
hereby  designated  as  the  "Startup  Day"  of the  Lower-Tier  REMIC  and  the
Upper-Tier  REMIC  within the  meaning of Section  860G(a)(9)  of the Code.  The
"latest  possible  maturity  date" of the Lower-Tier  Regular  Interests and the
Regular Certificates for purposes of Section 860G(a)(1) of the Code is the Rated
Final  Distribution Date. The initial  Certificate  Balance of each Class of the
Lower-Tier Regular Interests is equal to the Certificate  Balance of the Related
Certificates.  The interest rate for each Class of Lower-Tier  Regular Interests
is a per annum rate equal to the  Weighted  Average  Net  Mortgage  Pass-Through
Rate.

                  (b) The Class X Certificates represent an undivided beneficial
interest in the right to receive the Repurchase  Return of Premium  Amount.  The
Class A-2,  Class A-3,  Class A-4,  Class B, Class C, Class D, Class E, Class F,
Class G,  Class  H,  Class  J,  Class  K,  Class  L,  Class  M-1 and  Class  M-2
Certificates  represent pro rata  undivided  beneficial  interests in the Excess
Interest,  in each  case,  equal to a  fraction  of which the  numerator  is the
initial  Certificate  Balance of such Class and the denominator is the aggregate
of the initial Certificate Balances of all such Classes.

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

                  SECTION 2.07.   Year 2000 Readiness.

                  Each of the Servicer and the Special  Servicer  shall take all
action reasonably  necessary to ensure that its computer-based  systems are able
to operate and effectively  process data including dates on and after January 1,
2000.  At the request of either of such  parties,  the other party shall provide
the requesting  party with reasonable  assurance of such other party's year 2000
readiness. The Trustee shall take such action as is reasonably necessary to cure
any  deficiencies  with regard to the  processing or calculation of dates beyond
December  31,  1999  in the  internally  maintained  computer  software  systems
maintained  by the  Trustee in the  conduct of its trust  business  which  would
materially and adversely  affect its abilities to perform its obligations  under
this Agreement.  Without  limiting any rights or remedies of the Trust Fund, the
Certificateholders  or any  other  party  hereto  for a breach  under  any other
Section of this Agreement that may arise out of the failure of the Servicer, the
Special  Servicer or the Trustee to be year 2000 ready  before  January 1, 2000,
the sole remedy of the Trust Fund,  the  Certificateholders  and any other party
hereto  with  respect  to a breach  on the  part of the  Servicer,  the  Special
Servicer or the Trustee to comply with this  Section  2.07 shall be to terminate
appointment of the defaulting party in accordance with the applicable provisions
of Article VII or Article VIII hereof, as applicable.


                                  ARTICLE III

                          ADMINISTRATION AND SERVICING
                             OF THE MORTGAGE LOANS

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

                  (a)  Subject to the  servicing  by Other  Servicers  and Other
Special Servicers of Split Loans with respect to which the Trustee is Co-Lender,
the  Servicer  and  the  Special  Servicer,  each as an  independent  contractor
servicer,  shall service and  administer  (i) in the case of the  Servicer,  the
Mortgage  Loans that are not Specially  Serviced  Mortgage Loans and (ii) in the
case of the Special  Servicer,  the Specially  Serviced  Mortgage Loans, each on
behalf of the Trust Fund and the Trustee (as trustee for  Certificateholders) in
accordance with any and all applicable  laws, the terms of this  Agreement,  the
terms of the  respective  Mortgage Loan and, to the extent  consistent  with the
foregoing, the Servicing Standard.

                  The Servicer's or Special Servicer's liability for actions and
omissions in its capacity as Servicer or Special  Servicer,  as the case may be,
hereunder is limited as provided herein (including, without limitation, pursuant
to Section 6.03 hereof). To the extent consistent with the foregoing and subject
to any express limitations set forth in this Agreement, the Servicer and Special
Servicer  shall seek to maximize the timely and  complete  recovery of principal
and interest on the Notes;  provided,  however,  that nothing  herein  contained
shall be construed as an express or implied guarantee by the Servicer or Special
Servicer  of the  collectability  of the  Mortgage  Loans.  Subject  only to the
Servicing Standard,  the Servicer and Special Servicer shall have full power and
authority,  acting alone or through  sub-servicers  (subject to paragraph (c) of
this  Section 3.01 and to Section  3.02),  to do or cause to be done any and all
things in connection  with such servicing and  administration  which it may deem
consistent with the Servicing Standard and, in its reasonable  judgment,  in the
best interests of the Certificateholders,  including,  without limitation,  with
respect to each Mortgage Loan, to prepare, execute and deliver, on behalf of the
Certificateholders  and the  Trustee or any of them:  (i) any and all  financing
statements, continuation statements and other documents or instruments necessary
to maintain the lien on each  Mortgaged  Property and related  collateral;  (ii)
subject to Sections 3.09, 3.10 and 3.29, any modifications, waivers, consents or
amendments to or with respect to any documents contained in the related Mortgage
File; and (iii) any and all instruments of satisfaction or  cancellation,  or of
partial or full release or discharge, and all other comparable instruments, with
respect to the Mortgage  Loans and the  Mortgaged  Properties.  The Servicer and
Special  Servicer  shall  provide to the  Borrowers  any reports  required to be
provided to them pursuant to the Mortgage  Loans.  Subject to Section 3.11,  the
Trustee  shall,  upon the receipt of a written  request of a Servicing  Officer,
execute and deliver to the Servicer and Special  Servicer any powers of attorney
and other documents  prepared by the Servicer and Special Servicer and necessary
or appropriate (as certified in such written request) to enable the Servicer and
Special  Servicer  to  carry  out  their  servicing  and  administrative  duties
hereunder.

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

                  (c) Each of the  Servicer  and the Special  Servicer may enter
into  sub-servicing  agreements  with third  parties  with respect to any of its
respective obligations hereunder, provided, that (i) any such agreement shall be
consistent with the provisions of this Agreement,  (ii) no sub-servicer retained
by the  Servicer  or the  Special  Servicer,  as  applicable,  shall  grant  any
modification,  waiver or amendment to any Mortgage  Loan without the approval of
the Servicer or the Special  Servicer,  as  applicable,  which approval shall be
given or withheld in accordance  with the procedures set forth in Sections 3.09,
3.10,  3.28 or 3.29,  and (iii)  such  agreement  shall be  consistent  with the
Servicing  Standard (to the extent  consistent  with this  Agreement).  Any such
sub-servicing  agreement may permit the  sub-servicer  to delegate its duties to
agents or subcontractors so long as the related  agreements or arrangements with
such agents or subcontractors are consistent with the provisions of this Section
3.01(c).

                  Any  sub-servicing  agreement  entered into by the Servicer or
the Special  Servicer,  as  applicable,  shall provide that it may be assumed or
terminated by the Trustee or the Servicer,  respectively,  if the Trustee or the
Servicer,  respectively,  has assumed the duties of the  Servicer or the Special
Servicer,  respectively,  or any  successor  Servicer  or Special  Servicer,  as
applicable,  without cost or obligation to the assuming or terminating  party or
the Trust Fund,  upon the  assumption  by such party of the  obligations  of the
Servicer or the Special Servicer, as applicable, pursuant to Section 7.02.

                  Any sub-servicing agreement entered into by the Servicer shall
provide  that,  with respect to any  Mortgage  Loan in which an Affiliate of the
sub-servicer  holds  any  subordinate  debt,   preferred  equity  investment  or
mezzanine debt of a related  Borrower or its Affiliate,  such  sub-servicer  may
sub-service such Mortgage Loan; provided,  however, that the Servicer shall make
all  decisions  with respect to the  administration  of any such  Mortgage  Loan
including,  without  limitation,  lease  approvals,  modifications,  waivers and
amendments of the terms thereof, releases of collateral and transfers to special
servicing.

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

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

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

                  SECTION 3.02.     Liability of the Servicer 
                                    and Special Servicer.

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

                  SECTION 3.03.     Collection of Certain 
                                    Mortgage Loan Payments.

                  (a) The Servicer or the Special Servicer, as applicable, shall
use  reasonable  efforts to collect all payments  called for under the terms and
provisions of the Mortgage Loans it is obligated to service hereunder, and shall
follow the Servicing Standard with respect to such collection  procedures.  With
respect to each Specially  Serviced  Mortgage  Loan, the Special  Servicer (and,
with respect to other  Mortgage  Loans,  the Servicer)  shall use its reasonable
efforts to collect  income  statements and rent rolls from Borrowers as required
by the Loan  Documents and the terms hereof and each of the Servicer and Special
Servicer shall provide copies thereof to the other party as provided herein. The
Servicer  shall provide at least six months'  notice to the Borrowers of Balloon
Payments  and  Anticipated  Repayment  Dates  coming  due.  Consistent  with the
foregoing,  the  Servicer  or  Special  Servicer,  as  applicable,  may  in  its
discretion  waive any late payment charge and/or Default  Interest in connection
with any  delinquent  Monthly  Payment or Balloon  Payment  with  respect to any
Mortgage Loan. In addition,  the Servicer shall be entitled to take such actions
with  respect  to the  collection  of  payments  on the  Mortgage  Loans  as are
permitted or required under Section 3.28 hereof.

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

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

                  (a) With  respect to each  Mortgage  Loan  (other than any REO
Mortgage  Loan),  the Servicer shall maintain  accurate  records with respect to
each related Mortgaged Property reflecting the status of taxes,  assessments and
other  similar  items  that are or may  become a lien on the  related  Mortgaged
Property and the status of insurance premiums payable with respect thereto. From
time to time,  the  Servicer  shall (i) obtain all bills for the payment of such
items (including  renewal  premiums),  and (ii) effect payment of all such bills
with respect to such Mortgaged  Properties  prior to the  applicable  penalty or
termination  date, in each case  employing for such purpose  Escrow  Payments as
allowed under the terms of the related  Mortgage  Loan.  If a Borrower  fails to
make any such  payment on a timely  basis or  collections  from the Borrower are
insufficient  to pay any such item before the applicable  penalty or termination
date (or,  with  respect  to  Mortgage  Loans with no Escrow  Accounts  for such
purpose, upon determining (using efforts consistent with the Servicing Standard)
that the Borrower has not made such  payment),  the Servicer  shall  advance the
amount of any shortfall as a Property Advance unless the Servicer  determines in
its good faith  business  judgment that such Advance  would be a  Nonrecoverable
Advance.  The Servicer  shall be entitled to  reimbursement  of  Advances,  with
interest  thereon at the Advance Rate,  that it makes  pursuant to the preceding
sentence  from amounts  received on or in respect of the related  Mortgage  Loan
respecting  which  such  Advance  was  made  or if such  Advance  has  become  a
Nonrecoverable  Advance,  to the  extent  permitted  by  Section  3.06  of  this
Agreement.  No costs  incurred by the Servicer in effecting the payment of taxes
and  assessments  on  the  Mortgaged   Properties  shall,  for  the  purpose  of
calculating  distributions to  Certificateholders,  be added to the amount owing
under  the  related  Mortgage  Loans,  notwithstanding  that  the  terms of such
Mortgage Loans so permit.

                  The Special  Servicer  shall give the Servicer and the Trustee
not less than five Business Days' notice with respect to Property Advances to be
made on any  Specially  Serviced  Mortgage  Loan,  before  the date on which the
Servicer  is  required  to make any  Property  Advance  with  respect to a given
Mortgage Loan or REO Property;  provided,  however, that only two Business Days'
notice shall be required in respect of Property  Advances required to be made on
an urgent or emergency basis (which may include,  without  limitation,  Property
Advances required to make tax or insurance payments).  In addition,  the Special
Servicer shall provide the Servicer and the Trustee with such information in its
possession as the Servicer or the Trustee, as applicable, may reasonably request
to enable the Servicer or the Trustee,  as  applicable,  to determine  whether a
requested Advance would constitute a Nonrecoverable  Advance. Any request by the
Special Servicer that the Servicer make a Property Advance shall be deemed to be
a determination by the Special Servicer that such requested  Property Advance is
not a Nonrecoverable Advance, and the Servicer shall be entitled to conclusively
rely on such determination;  provided,  however, that the Special Servicer shall
not be  liable  to the  Trust  Fund or the  Servicer  if such  Advance  shall be
non-recoverable.  On the fourth Business Day before each Distribution  Date, the
Special   Servicer   shall  report  to  the  Servicer  the  Special   Servicer's
determination as to whether any Property Advance previously made with respect to
a Specially  Serviced  Mortgage  Loan or REO Mortgage  Loan is a  Nonrecoverable
Advance.  The  Servicer  shall  be  entitled  to  conclusively  rely  on  such a
determination;  provided, however, that the Special Servicer shall not be liable
to the Trust Fund or the Servicer if such Advance shall be non-recoverable.

                  (b) The Servicer shall  segregate and hold all funds collected
and received pursuant to any Mortgage Loan constituting Escrow Payments separate
and apart from any of its own funds and general assets,  and shall establish and
maintain one or more segregated  custodial  accounts (each, an "Escrow Account")
into which all Escrow  Payments  shall be deposited  within one (1) Business Day
after receipt by the Servicer.  The Servicer shall also deposit into each Escrow
Account any amounts  representing  losses on Permitted  Investments  pursuant to
Section  3.07(b) and any Insurance  Proceeds or  Liquidation  Proceeds which are
required to be applied to the  restoration  or repair of any Mortgaged  Property
pursuant  to the  related  Mortgage  Loan.  Escrow  Accounts  shall be  Eligible
Accounts  (except to the extent the related Mortgage Loan requires it to be held
in an account  that is not an Eligible  Account)  and shall be  entitled  "First
Union National Bank, as Servicer, in trust for LaSalle National Bank, as Trustee
in trust for Holders of Commercial  Mortgage  Asset Trust,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1999-C1, and Various Borrowers." Withdrawals
from an Escrow Account may be made by the Servicer, as applicable, only:

                   (i)     to effect  timely  payments of items with  respect to
                           which Escrow  Payments for the related  Mortgage were
                           collected;

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

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

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

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

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

                  SECTION 3.05.   Collection Account, Distribution Account, 
                                  Upper-Tier Distribution Account, Excess 
                                  Interest Distribution Account and 
                                  Repurchase Price Return of Premium 
                                  Distribution Account.

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

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

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

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

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

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

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

                 (vii)     any Servicer Prepayment Interest Shortfalls.

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

                  (b) The Trustee shall establish and maintain the  Distribution
Account  in  the  name  of  the  Trustee,  in  trust  for  the  benefit  of  the
Certificateholders  and the  Trustee  as the  Holder of the Loan  REMIC  Regular
Interests and the Lower-Tier Regular Interests.  The Distribution  Account shall
be established and maintained as an Eligible Account.  The Distribution  Account
shall be established and maintained as an Eligible Account. With respect to each
Distribution Date, the Servicer will deposit in the Distribution Account, to the
extent of funds on deposit in the Collection Account, on the Servicer Remittance
Date an  aggregate  amount of  immediately  available  funds equal to the sum of
Available Funds, Prepayment Premiums and the Trustee's Fee pursuant to the terms
of  Section  4.06(b).  The  Servicer  will  deposit  all P&I  Advances  into the
Distribution  Account on the related  Servicer  Remittance  Date pursuant to the
terms of Section 4.06(b). To the extent the Servicer fails to do so, the Trustee
or the Fiscal Agent will deposit all P&I Advances into the Distribution Account.
All such amounts  deposited in respect of the Atlanta  Marriott  Loan,  the DDRA
Loan and the Overland MHP Loan shall be deemed to be  distributed  in respect of
the related Loan REMIC Regular Interests.

                  (c) The Trustee shall  establish  and maintain the  Upper-Tier
Distribution Account in the name of the Trustee, in trust for the benefit of the
Certificateholders (other than the Class LR Certificateholders).  The Upper-Tier
Distribution Account shall be established and maintained as an Eligible Account.
With respect to each  Distribution  Date,  the Trustee  shall  withdraw from the
Distribution  Account and deposit in the Upper-Tier  Distribution  Account on or
before such date the amount of Available  Funds  (including  P&I  Advances)  and
Prepayment  Premiums  to be  distributed  in respect of the  Lower-Tier  Regular
Interests  pursuant  to Section  4.01(a)(i),  Section  4.01(a)(ii)  and  Section
4.01(a)(iii)  hereof  on  such  date.  Notwithstanding  anything  herein  to the
contrary, the Upper-Tier  Distribution Account may be maintained as a subaccount
of the Distribution  Account;  provided,  that accounts shall be maintained in a
manner sufficient to identify the deposits thereto and withdrawals therefrom.

                  (d) Prior to the  Servicer  Remittance  Date  relating  to any
Collection  Period in which  Excess  Interest is  received,  the  Trustee  shall
establish and maintain the Excess Interest  Distribution  Account in the name of
the Trustee in trust for the benefit of the Holders of the Class A-2, Class A-3,
Class A-4,  Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class
J, Class K, Class L, Class M-1 and Class M-2  Certificates.  The Excess Interest
Distribution Account shall be established and maintained as an Eligible Account.
On or before the Servicer Remittance Date related to the applicable Distribution
Date (in accordance with the allocation  priorities set forth in Section 3.28(d)
to the extent  applicable),  the Servicer shall remit to the Trustee for deposit
in the  Excess  Interest  Distribution  Account  an amount  equal to the  Excess
Interest  received  during  the  applicable  Collection  Period.  Following  the
distribution of Excess Interest to  Certificateholders on the first Distribution
Date  after  which  there are no longer any  Mortgage  Loans  outstanding  which
pursuant to their terms could pay Excess  Interest,  the Trustee shall terminate
the Excess Interest Distribution Account.

                  (e) Prior to the  Servicer  Remittance  Date  relating  to any
Collection  Period in which any Repurchase Return of Premium Amount is received,
the Trustee shall establish and maintain the Repurchase  Price Return of Premium
Distribution  Account in the name of the Trustee in trust for the benefit of the
Holders of the Class X  Certificates.  The  Repurchase  Price  Return of Premium
Distribution Account shall be established and maintained as an Eligible Account.
On or before the Servicer Remittance Date related to the applicable Distribution
Date (in accordance with the allocation  priorities set forth in Section 3.28(d)
to the extent  applicable),  the Servicer shall remit to the Trustee for deposit
in the Repurchase Price Return of Premium  Distribution  Account an amount equal
to the  Repurchase  Return of Premium  Amount  received  during  the  applicable
Collection   Period.    Following   the   distribution   of   such   amount   to
Certificateholders  on the first  Distribution  Date  after  which  there are no
longer any Mortgage  Loans  outstanding  which pursuant to their terms could pay
Return of Premium  Amount,  the Trustee  shall  terminate the  Repurchase  Price
Return of Premium Distribution Account.

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

                  SECTION 3.06.      Permitted Withdrawals from the Collection 
                                     Account.

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

                   (i)     to  remit  to  the   Trustee   for   deposit  in  the
                           Distribution  Account,  the Interest Reserve Account,
                           Excess   Interest   Distribution   Account   and  the
                           Repurchase  Price  Return  of  Premium   Distribution
                           Account,  the  amounts  required to be  deposited  in
                           the  Distribution   Account,   the  Interest  Reserve
                           Account,  the Excess  Interest  Distribution  Account
                           and  the   Repurchase   Price   Return   of   Premium
                           Distribution   Account  pursuant  to  Sections  4.06,
                           3.27(a), 3.05(b), 3.05(d) and 3.05(e);

                  (ii)     to pay or reimburse  the Trustee,  the Fiscal  Agent,
                           the Servicer  and,  with  respect to Co-Lender  Split
                           Notes,  the Other Servicer or Other Special  Servicer
                           in  accordance  with Section 3.31 hereof for Advances
                           (provided,  that the  Trustee  and the  Fiscal  Agent
                           shall have  priority  with respect to such payment or
                           reimbursement),  the  Servicer's  right to  reimburse
                           any such  Person  pursuant  to this clause (ii) being
                           limited  to (x) any  collections  on or in respect of
                           the  particular  Mortgage  Loan or REO Property  with
                           respect to which such  Advance  was made,  or (y) any
                           other  amounts  in  the  Collection  Account  in  the
                           event that such Advances,  and any Property  Advances
                           made by the Lead  Lender  with  respect  to the Other
                           Note  required  to  be,  but  not  reimbursed  by the
                           Other  Trust Fund as  provided  in Section  3.31,  or
                           any  Advance  Interest  Amount have been deemed to be
                           Nonrecoverable  Advances or are not  reimbursed  from
                           recoveries  in respect of the related  Mortgage  Loan
                           or   REO    Property    after   a   Final    Recovery
                           Determination;

                 (iii)     (A)  to  pay  to the  Servicer,  the  Trustee  or the
                           Fiscal  Agent the Advance  Interest  Amount  relating
                           to P&I  Advances  and  (B)  to  pay to the  Servicer,
                           Trustee  or  Fiscal   Agent  any   Advance   Interest
                           Amounts  not  relating to any P&I  Advances,  in each
                           case,  first, out of any Default  Interest  collected
                           in the  related  Collection  Period  and,  otherwise,
                           out of  general  collections  on the  Mortgage  Loans
                           and any REO  Properties  (provided  that in the  case
                           of both  (A) and  (B),  the  Trustee  and the  Fiscal
                           Agent  shall  have  priority  with  respect  to  such
                           payments);

                  (iv)     to pay on or before  each  Servicer  Remittance  Date
                           to  the  Servicer  and  the  Special   Servicer,   as
                           applicable,  as  compensation,  the aggregate  unpaid
                           Servicing    Compensation   and   Special   Servicing
                           Compensation  (if any)  and any  other  servicing  or
                           special  servicing  compensation,  as applicable,  in
                           respect  of  the  related  Collection  Period,  to be
                           paid,  in  the  case  of  the  Servicing   Fee,  from
                           amounts   received   or   advanced   on  the  related
                           Mortgage  Loan (or if not so  received  or  advanced,
                           from  other  funds  on  deposit  in  the   Collection
                           Account),  and  to  pay  from  time  to  time  to the
                           Servicer  in  accordance  with  Section  3.07(b)  any
                           interest  or   investment   income  earned  on  funds
                           deposited in the  Collection  Account  (the  Servicer
                           may rely on a certification  of the Special  Servicer
                           as to amounts of Special  Servicing  Compensation  to
                           be withdrawn pursuant to this clause (iv));

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

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

                 (vii)     to the  extent not  reimbursed  or paid  pursuant  to
                           any other clause of this Section  3.06,  to reimburse
                           or  pay  the  Servicer,   the  Trustee,  the  Special
                           Servicer,  the  Depositor  or the  Fiscal  Agent,  as
                           applicable,   for  unpaid  Servicing  Fees,   Trustee
                           Fees,   Special  Servicing   Compensation  and  other
                           unpaid  items  incurred  by such  Person  pursuant to
                           the  second  sentence  of  Section  3.07(c),  Section
                           3.08(a)  and  (b),  Section  3.10,  Section  3.12(c),
                           Section  3.17(a),   (b)  and  (c),  Section  3.31(d),
                           Section  6.03,  Section  7.04,  Section   8.01(c)(v),
                           Section  8.05(d)  or  Section  10.07,  or  any  other
                           provision  of this  Agreement  pursuant to which such
                           Person is entitled to  reimbursement  or payment from
                           the  Trust  Fund,  in each  case  only to the  extent
                           reimbursable    under   such   Section,    it   being
                           acknowledged  that  this  clause  (vii)  shall not be
                           deemed to modify the  substance of any such  Section,
                           including  the  provisions  of such  Section that set
                           forth  the  extent  to  which  one of  the  foregoing
                           Persons  is  or  is  not   entitled   to  payment  or
                           reimbursement;

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

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

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

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

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

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

                  SECTION 3.07.      Investment of Funds in the Collection 
                                     Account and Borrower Accounts.

                  (a) The  Servicer  (or with  respect to any REO  Account,  the
Special  Servicer)  may  direct  any  depository  institution   maintaining  the
Collection  Account,  the REO Account and any Borrower  Accounts (subject to the
second  succeeding  sentence)  (each,  for  purposes of this  Section  3.07,  an
"Investment Account"),  to invest the funds in such Investment Account in one or
more  Permitted  Investments  that bear interest or are sold at a discount,  and
that mature,  unless payable on demand, no later than the Business Day preceding
the date on which such funds are required to be withdrawn  from such  Investment
Account pursuant to this Agreement. Any direction by the Servicer or the Special
Servicer to invest funds on deposit in an Investment Account shall be in writing
and shall certify that the requested  investment is a Permitted Investment which
matures at or prior to the time required hereby or is payable on demand.  In the
case of any Escrow Account, Lock-Box Account, Cash Collateral Account or Reserve
Account  (the  "Borrower  Accounts"),  the  Servicer  shall act upon the written
request of the  related  Borrower  or Manager  to the  extent  the  Servicer  is
required  to do so under the terms of the  respective  Mortgage  Loan or related
documents, provided that in the absence of appropriate written instructions from
the related  Borrower or Manager meeting the  requirements of this Section 3.07,
the Servicer  shall have no  obligation  to, but will be entitled to, direct the
investment  of  funds  in such  accounts  in  Permitted  Investments.  All  such
Permitted  Investments shall be held to maturity,  unless payable on demand. Any
investment  of funds in an  Investment  Account shall be made in the name of the
Trustee (in its  capacity  as such) or in the name of a nominee of the  Trustee.
The Trustee shall have sole control (except with respect to investment direction
which shall be in the control of the  Servicer  (or the Special  Servicer,  with
respect to any REO Accounts),  as an  independent  contractor to the Trust Fund)
over each such investment and any certificate or other instrument evidencing any
such investment  shall be delivered  directly to the Trustee or its agent (which
shall  initially be the  Servicer),  together with any document of transfer,  if
any,  necessary  to  transfer  title to such  investment  to the  Trustee or its
nominee.  The Trustee shall have no  responsibility or liability with respect to
the investment directions of the Servicer, the Special Servicer, any Borrower or
Manager or any losses resulting therefrom, whether from Permitted Investments or
otherwise.  Neither  the  Special  Servicer  nor the  Servicer  shall  have  any
responsibility  or liability  with respect to the  investment  directions of any
Borrower  or Manager or each other or any losses  resulting  therefrom,  whether
from Permitted  Investments or otherwise.  In the event amounts on deposit in an
Investment Account are at any time invested in a Permitted Investment payable on
demand, the Servicer (or the Special Servicer, as applicable), shall:

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

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

                  (b) All  income and gain  realized  from  investment  of funds
deposited  in any  Investment  Account  shall be for the benefit of the Servicer
(except with respect to the  investment  of funds  deposited in (i) any Borrower
Account,  which shall be for the  benefit of the related  Borrower to the extent
required  under the Mortgage Loan or  applicable  laws, or (ii) any REO Account,
which  shall be for the  benefit of the  Special  Servicer)  and, if held in the
Collection Account or REO Account shall be subject to withdrawal by the Servicer
or the Special  Servicer,  as  applicable,  in  accordance  with Section 3.06 or
Section  3.17(b),  as  applicable.  The  Servicer  (or with  respect  to any REO
Account,  the  Special  Servicer)  shall  deposit  from its own  funds  into the
applicable  Investment Account the amount of any loss incurred in respect of any
such Permitted  Investment  immediately upon realization of such loss;  provided
that neither the Servicer nor the Special  Servicer shall be required to deposit
any loss on an  investment  of funds in an  Investment  Account  if such loss is
incurred  solely as a result of the insolvency of the federal or state chartered
depository  institution or trust company that holds such Investment  Account, so
long  as  such   depository   institution   or  trust   company   satisfied  the
qualifications  set forth in the definition of Eligible Account at the time such
investment  was made,  and  provided,  further,  however,  that the  Servicer or
Special  Servicer,  as applicable,  may reduce the amount of such payment to the
extent it forgoes any investment  income in such  Investment  Account  otherwise
payable to it. Subject to the provisos in the  immediately  preceding  sentence,
the Servicer  shall also deposit from its own funds in any Borrower  Account the
amount of any loss incurred in respect of Permitted Investments immediately upon
the realization of such loss, except to the extent that amounts are invested for
the benefit of the Borrower  under the terms of the Mortgage  Loan or applicable
law.

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

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

                  (a) The  Servicer,  on behalf of the  Trustee,  as  mortgagee,
shall cause the related  Borrower to  maintain,  to the extent  required by each
Mortgage Loan (other than REO Mortgage  Loans),  and if the Borrower does not so
maintain,  shall itself  maintain  (subject to the  provisions of this Agreement
concerning  Nonrecoverable  Advances) to the extent the Trustee as mortgagee has
an insurable  interest and to the extent  available at  commercially  reasonable
rates,  (i) fire and hazard  insurance  with  extended  coverage  on the related
Mortgaged Property in an amount which is at least equal to the lesser of (A) one
hundred percent (100%) of the then "full  replacement  cost" of the improvements
and equipment (excluding  foundations,  footings and excavation costs),  without
deduction for physical  depreciation,  and (B) the outstanding principal balance
of the related  Mortgage Loan, or such greater amount as is necessary to prevent
any reduction in such policy by reason of the application of co-insurance and to
prevent the Trustee  thereunder from being deemed a co-insurer and provided such
policy shall  include a  "replacement  cost"  rider,  (ii)  insurance  providing
coverage  against 18 months of rent  interruptions or such longer period or with
such extended  period  endorsement as provided in the related  Mortgage or other
loan  document  and (iii) such other  insurance  as is  required  in the related
Mortgage Loan. All insurance referred to above for Mortgaged Properties shall be
from a Qualified  Insurer.  The Special  Servicer shall maintain fire and hazard
insurance with extended coverage on each REO Property (subject to the provisions
of this Agreement concerning  Nonrecoverable  Advances) in an amount which is at
least equal to one hundred percent (100%) of the then "full replacement cost" of
the improvements and equipment (excluding  foundations,  footings and excavation
costs),  without  deduction for physical  depreciation.  If the Special Servicer
does not  maintain the  insurance  described  in the  preceding  sentence or the
required  flood  insurance  described  below,  the  Servicer  shall,  as soon as
practicable  after receipt of notice of such failure,  maintain such  insurance,
and if the Servicer does not maintain such insurance,  the insurance required in
the first  sentence of this  Section  3.08(a) or the  required  flood  insurance
described below (if the related Borrower fails to maintain such insurance),  the
Trustee shall,  as soon as practicable  after receipt of notice of such failure,
maintain such insurance and if the Trustee does not maintain such insurance, the
Fiscal Agent shall do so, provided that, in each such case, such obligation will
be  subject  to the  provisions  of  this  Agreement  concerning  Nonrecoverable
Advances. The Special Servicer shall maintain, with respect to each REO Property
(i) public liability insurance providing such coverage against such risks as the
Special  Servicer  determines,  consistent  with the  related  Mortgage  and the
Servicing  Standard,  to be in the  best  interests  of  the  Trust  Fund,  (ii)
insurance  providing  coverage against 24 months of rent interruptions and (iii)
such  other  insurance  as was  required  pursuant  to the terms of the  related
Mortgage  Loan.  All  insurance  for an REO  Property  shall be from a Qualified
Insurer. Any amounts collected by the Servicer or the Special Servicer under any
such policies  (other than amounts  required to be applied to the restoration or
repair of the  related  Mortgaged  Property  or  amounts to be  released  to the
Borrower in accordance  with the terms of the related  Mortgage or Note or other
document in the Mortgage  File or in  accordance  with the  Servicing  Standard)
shall be deposited into the Collection Account pursuant to Section 3.05, subject
to  withdrawal  pursuant to Section  3.06.  Any cost  incurred by the  Servicer,
Special  Servicer,  Trustee or Fiscal Agent in  maintaining  any such  insurance
shall not, for the purpose of calculating  distributions to  Certificateholders,
be  added  to the  unpaid  principal  balance  of  the  related  Mortgage  Loan,
notwithstanding that the terms of such Mortgage Loan so permit. It is understood
and agreed that no other  additional  insurance  other than flood  insurance  or
earthquake insurance subject to the conditions set forth below is to be required
of any Borrower or to be maintained  by the Servicer  other than pursuant to the
terms  of the  related  Mortgage  and  pursuant  to  such  applicable  laws  and
regulations  as  shall  at any  time  be in  force  and as  shall  require  such
additional insurance.  If the Mortgaged Property (other than an REO Property) is
located in a federally  designated  special flood hazard area, and the Servicer,
in  performing  its  obligations  hereunder  in  accordance  with the  Servicing
Standard, is aware of such location,  the Servicer shall use its reasonable best
efforts to cause the related  Borrower to  maintain,  to the extent  required by
each  Mortgage  Loan,  and if the related  Borrower  does not so maintain,  will
itself  obtain   (subject  to  the  provisions  of  this  Agreement   concerning
Nonrecoverable  Advances),  to the extent  available at commercially  reasonable
rates,  flood insurance in respect thereof.  Such flood insurance shall be in an
amount  equal to the lesser of (i) the unpaid  principal  balance of the related
Mortgage  Loan and (ii) the  maximum  amount of such  insurance  required by the
terms of the related Mortgage and as is available for the related property under
the  national  flood  insurance  program  (assuming  that the area in which such
property is located is participating in such program). If an REO Property (i) is
located in a federally  designated  special flood hazard area or (ii) is related
to a Mortgage  Loan pursuant to which  earthquake  insurance was in place at the
time of  origination  and continues to be available at  commercially  reasonable
rates,  the Special  Servicer  will  obtain (and direct the  Servicer to advance
amounts  in  order  to  obtain,  subject  to the  provisions  of this  Agreement
concerning  Nonrecoverable Advances and the second paragraph of Section 3.04(a))
flood  insurance  and/or  earthquake  insurance  in  respect  thereof  providing
substantially the same coverage as described in the preceding sentences or, with
respect to earthquake insurance, in the amount required by the Mortgage Loan or,
if not  specified,  in-place at  origination.  If at any time during the term of
this  Agreement  a  recovery  under a flood or fire  and  hazard  or  earthquake
insurance  policy in respect of an REO Property is not  available but would have
been available if such insurance were maintained  thereon in accordance with the
standards applied to Mortgaged Properties described herein, the Special Servicer
shall  (subject to the provisions of this  Agreement  concerning  Nonrecoverable
Advances)  either (i) immediately  deposit into the Collection  Account from its
own  funds the  amount  that  would  have been  recovered  or (ii)  apply to the
restoration  and repair of the property from its own funds the amount that would
have been recovered,  if such application would be consistent with the Servicing
Standard;  provided, however, that the Special Servicer shall not be responsible
for any shortfall in insurance  proceeds  resulting from an insurer's refusal or
inability to pay a claim. In the case of any insurance  otherwise required to be
maintained  pursuant to this Section that is not being so maintained because the
Servicer or the Special Servicer,  as applicable,  has determined that it is not
available  at  commercially  reasonable  rates,  the  Servicer  or  the  Special
Servicer,  as applicable,  shall deliver an Officers' Certificate to the Trustee
and each Rating  Agency which  details the steps that were taken in seeking such
insurance and the factors which led to the determination that such insurance was
not so  available.  Costs to the  Servicer or Special  Servicer  of  maintaining
insurance  policies  pursuant to this  Section 3.08 and any costs of obtaining a
confirmation  from S&P and  Moody's as  contemplated  below shall be paid by the
Servicer as a Property  Advance and shall be  reimbursable  to the Servicer with
interest at the Advance Rate, which  reimbursement may be effected under Section
3.06(ii) or (vii).

                  The Special  Servicer  agrees that it will notify the Servicer
of any change of any insurer of any Mortgaged  Property or any other change with
respect to the insurance  coverage of any Mortgaged  Property,  to the extent it
becomes aware of such change.

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

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

                  Any determination made by the Servicer or the Special Servicer
that  insurance is not  commercially  reasonably  available  shall be subject to
confirmation  by S&P and Moody's that such  determination  not to purchase  such
insurance  will not result in a downgrade,  qualification  or  withdrawal of the
then  current  ratings  assigned to the  Certificates  rated by S&P and Moody's,
provided  that the  Servicer and the Special  Servicer  shall not be required to
maintain such insurance while S&P and Moody's consider such determination.

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

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

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

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

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

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Servicer  shall  notify the Special  Servicer  of requests  for waiver of or any
breach of any due-on-sale or due on encumbrance clause of which the Servicer has
actual  knowledge and deliver  copies of all related  Mortgage  Files (either in
electronic  or hard copy form,  as mutually  agreed upon by the Servicer and the
Special  Servicer)  to the  Special  Servicer  (and the  Depositor  will pay the
reasonable costs in obtaining such copies;  provided, that if the Depositor does
not pay such costs within 30 days of the request  thereof by the Servicer,  such
costs shall constitute a Property Advance  hereunder) and, except as provided in
the next sentence,  the Servicer or the Special Servicer,  as applicable,  shall
enforce  such  due on sale  clauses.  With  respect  to  non-Specially  Serviced
Mortgage Loans, the Servicer,  after consulting with the Special  Servicer,  and
(with respect to Specially  Serviced  Mortgaged Loans) the Special Servicer,  on
behalf of the Trust  Fund,  shall not be required  to enforce  such  due-on-sale
clause and in  connection  therewith  shall not be  required  to (x)  accelerate
payments thereon or (y) withhold its consent to such an assumption to the extent
permitted under the terms of the related  Mortgage Loan if (A) such provision is
not exercisable  under  applicable law or such exercise is reasonably  likely to
result in  meritorious  legal action by the Borrower or (B) the Servicer  (after
consulting with the Special  Servicer) or the Special  Servicer,  as applicable,
determines,  in accordance  with the Servicing  Standard,  that  permitting such
assumption  or granting  such  consent  would be likely to result in an equal or
greater recovery,  on a present value basis (discounting at the related Mortgage
Rate) than would  enforcement  of such  clause.  If the  Servicer or the Special
Servicer, as applicable,  determines that permitting such assumption or granting
of such  consent  would  likely  result in an equal or greater  recovery or such
provision is not legally enforceable,  the Servicer or the Special Servicer,  as
applicable,  is authorized to take or enter into an assumption agreement from or
with the Person to whom the related  Mortgaged  Property has been or is about to
be  conveyed,  and to release the  original  Borrower  from  liability  upon the
Mortgage Loan and substitute the new Borrower as obligor thereon, provided, that
(a) the credit status of the  prospective new Borrower is in compliance with the
Special  Servicer's  regular  commercial   mortgage   origination  or  servicing
standards  and  criteria  and the  terms  of the  related  Mortgage  and (b) the
Servicer  or  the  Special  Servicer,   as  applicable,   has  received  written
confirmation  from each of S&P and Moody's that such  assumption or substitution
would not, in and of itself,  cause a downgrade,  qualification or withdrawal of
the then-current ratings assigned to the Certificates;  provided,  however, that
if  the  Stated   Principal   Balance  of  such   Mortgage   Loan  or  group  of
cross-collateralized  Mortgage  Loans or group of Mortgage  Loans to  affiliated
Borrowers,  as the case may be, is less  than the  lesser of (x) 2% of the total
aggregate  Stated  Principal  Balances  of the  Mortgage  Loans  as of  the  day
immediately prior to the date of determination and (y) $30,000,000,  and is not,
at the time of determination, one of the ten largest Mortgage Loans in the Trust
Fund,  such written  confirmation  shall not be required  from any of the Rating
Agencies.  In connection with each such assumption or substitution  entered into
by the Servicer or the Special Servicer, as applicable,  the Servicer shall give
prior notice thereof to the Special Servicer and the Special Servicer shall give
prior notice thereof to the Servicer.  The Servicer or the Special Servicer,  as
applicable,  shall notify the Trustee that any such  assumption or  substitution
agreement  has been  completed by  forwarding to the Trustee (with a copy to the
Servicer)  the original copy of such  agreement,  which copies shall be added to
the related Mortgage File and shall,  for all purposes,  be considered a part of
such  Mortgage File to the same extent as all other  documents  and  instruments
constituting  a part thereof.  In  connection  with the  requirement  under this
Section 3.09(a) that the Servicer  notify and consult the Special  Servicer with
respect  to any  consent to an  assumption,  the  Servicer  shall  provide  five
Business Days' notice of such  consultation and shall provide all information in
the possession of the Servicer reasonably requested by the Special Servicer.  If
the Special Servicer is not reasonably  available for such  consultation  within
five Business Days after notice and receipt by the Special Servicer of copies of
the related  Mortgage  File,  the Servicer will be deemed to have  fulfilled its
obligation to consult with the Special Servicer.

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

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

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

then,  except as  provided in the next  sentence,  the  Special  Servicer  shall
enforce such  due-on-encumbrance  clause. The Special Servicer, on behalf of the
Trust Fund, shall not be required to enforce such due-on-encumbrance  clause and
in connection  therewith  will not be required to (x) accelerate the payments on
the  related  Mortgage  Loan  or (y)  withhold  its  consent  to  such  lien  or
encumbrance,  if the Special  Servicer (A)  determines,  in accordance  with the
Servicing Standard,  that such enforcement would not be in the best interests of
the Trust Fund or, with respect to a consent,  that  granting such consent would
be  consistent  with the  Servicing  Standard  and (B)  receives  prior  written
confirmation  from each of S&P and Moody's that granting such consent would not,
in and of itself,  cause a downgrade,  qualification or withdrawal of any of the
then-current ratings assigned to the Certificates.

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

                  (d) In connection  with the taking of, or the failure to take,
any action  pursuant to this Section 3.09, the Special  Servicer shall not agree
to modify,  waive or amend, and no assumption or substitution  agreement entered
into  pursuant to Section  3.09(a)  shall  contain any terms that are  different
from, any term of any Mortgage Loan or the related Note,  other than pursuant to
Section 3.29.

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

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

                  (ii)     Except as  provided  in Section  3.09(a)(i)  or (ii),
                           in the event  that such  Mortgage  Loan  permits  the
                           assumption   of  the   obligations   of  the  related
                           Borrower   by  a   successor   mortgagor,   prior  to
                           permitting  such  assumption  and to the  extent  not
                           inconsistent  with such Mortgage  Loan,  the Servicer
                           shall obtain  written  confirmation  from each Rating
                           Agency  that such  assumption  would  not,  in and of
                           itself,   cause   a   downgrade,   qualification   or
                           withdrawal of the  then-current  ratings  assigned to
                           the Certificates  (provided,  that the requirement to
                           obtain such  confirmation  will be a precondition  to
                           the   assumption   only  if  the  Servicer  is  able,
                           pursuant  to the terms of the related  Mortgage  File
                           documents   and   applicable   law,  to  prevent  the
                           defeasance if such confirmation is not obtained).

                  (iii)    To the extent  permitted by such Mortgage  Loan,  the
                           Servicer  shall  require an Opinion of Counsel to the
                           related  Borrower  (which  shall be an expense of the
                           related  Borrower)  to the  effect  that the  Trustee
                           has  a  first  priority   security  interest  in  the
                           defeasance   deposit   and   the   U.S.    government
                           obligations  and the assignment  thereof is valid and
                           enforceable;  such  opinion,  together with any other
                           certificates   or   documents   to  be   required  in
                           connection  with  such  defeasance  shall  be in form
                           and substance acceptable to each Rating Agency.

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

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

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

                  (vii)    In the event that the  Borrower  fails to pay for any
                           expense for which it is  obligated  as  described  in
                           this Section  3.09(e),  then the  Servicer  shall not
                           purchase  any  U.S.  obligations  or  consent  to the
                           proposed  defeasance;  provided  that if the Servicer
                           determines  that (A) the  Borrower  is not  obligated
                           under  the  Mortgage  Loan   documents  to  pay  such
                           expense  or (B)  failure  to permit  such  defeasance
                           will  result  in the  Borrower  defaulting  under the
                           related  Mortgage  Loan and that such  default  would
                           result in a lesser net  recovery  with respect to the
                           related   Mortgage  Loan  than  would  occur  if  the
                           Servicer  were to permit  such  defeasance,  in which
                           case any expenses  incurred by the Servicer  shall be
                           reimbursable as a Property Advance.

                  (f) Prior to the  defeasance  of any Mortgaged  Property,  the
Depositor  shall  establish a special  purpose entity (the "New SPE") (or if the
Depositor  does not  establish  such New SPE, the Servicer  shall do so with the
cost  thereof  being an Advance  hereunder),  which  shall  assume any  defeased
Mortgage Loans and whose organizational documents shall provide that its purpose
is limited to same. The Depositor  shall also provide an Opinion of Counsel with
respect to  nonconsolidation  of the New SPE.  The Servicer  shall  exercise its
right under the Loan  Documents  to require the  Borrower to transfer to the New
SPE any defeased  Mortgage Loans,  which assignment shall be accepted by the New
SPE.

                  (g) In  connection  with any  defeasance,  to the  extent  not
inconsistent  with the Loan Documents,  on behalf of the Borrower,  the Servicer
shall use the cash payment to (1) purchase  noncallable  obligations of the U.S.
Treasury  that are  sufficient to timely meet all  scheduled  mortgage  payments
without  reinvestment  and (2) pay all  related  expenses.  The  Servicer  shall
provide to the Rating Agencies trade confirmations or other appropriate evidence
that establishes  that the projection of cash flows in the certificate  referred
to in  subsection  (e)(iv) above are based upon the correct  maturity  dates and
interest rates of the securities actually purchased.

                  (h) The  Servicer may release the related  Mortgaged  Property
for any  Note  that is  fully  defeased,  provided  it has  confirmed  that  the
requirements set forth above have been satisfied.

                  SECTION 3.10.  Appraisals; Realization Upon Defaulted Mortgage
                                 Loans.

                  (a)  Contemporaneously  with the earliest of (i) the effective
date  of  any  (A)  modification  of  a  Mortgage  Rate,  principal  balance  or
amortization terms of any Mortgage Loan, (B) extension of the Maturity Date of a
Mortgage  Loan as  described  below in Section  3.29(c),  or (C)  consent to the
release of any Mortgaged  Property from the lien of the related  Mortgage  other
than pursuant to the terms of the related  Mortgage Loan, (ii) the occurrence of
any Appraisal Reduction Event, (iii) 60 days after a default in the payment of a
Balloon Payment, or (iv) the date on which the Special Servicer, consistent with
the  Servicing  Standard,  requests that an Updated  Appraisal be obtained,  the
Special Servicer shall obtain an Updated Appraisal (or a letter which updates an
existing  appraisal  which is less than two years  old),  the cost of which will
constitute a Property Advance.

                  (b)  Upon  the  occurrence  of  a  material  default  under  a
Specially Serviced Mortgage Loan, except as otherwise  specifically  provided in
Section 3.09(a) and (b), the Special Servicer may, consistent with the Servicing
Standard,  accelerate  such  Specially  Serviced  Mortgage  Loan and  commence a
foreclosure or other acquisition with respect to the related Mortgaged  Property
or  Properties,  provided,  that  the  Special  Servicer  determines  that  such
acceleration  and foreclosure  are more likely to produce a greater  recovery to
Certificateholders on a present value basis (discounting at the related Mortgage
Rate) than would a waiver of such  default or an extension  or  modification  in
accordance  with the provisions of Section 3.29 hereof.  In connection  with any
foreclosure  or other  acquisition,  subject to the second  paragraph of Section
3.04(a),  the Servicer shall pay the costs and expenses in any such  proceedings
as an Advance unless the Servicer determines,  in its good faith judgment,  that
such Advance would  constitute a Nonrecoverable  Advance.  The Servicer shall be
entitled to  reimbursement  of Advances (with interest at the Advance Rate) made
pursuant to the preceding  sentence to the extent permitted by Section 3.06(ii),
(iii) and (vii).

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

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

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

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

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

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

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

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

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

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

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

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

                  (h)  The  environmental  assessment  contemplated  by  Section
3.10(g)  shall be prepared  within three months of the  determination  that such
assessment  is  required  by  any  Independent  Person  who  regularly  conducts
environmental  audits for purchasers of commercial  property where the Mortgaged
Property  is  located,  as  determined  by  the  Special  Servicer  in a  manner
consistent  with the  Servicing  Standard.  Subject to the second  paragraph  of
Section  3.04(a),  the Servicer  shall advance the cost of  preparation  of such
environmental  assessments  unless the  Servicer  determines,  in its good faith
judgment,  that such  Advance  would be a  Nonrecoverable  Advance.  The Special
Servicer shall provide such information as reasonably  requested by the Servicer
to determine whether such Advance,  if made, would be a Nonrecoverable  Advance.
The Servicer  shall be entitled to  reimbursement  of Advances (with interest at
the  Advance  Rate) made  pursuant to the  preceding  sentence in the manner set
forth in Section 3.06.

                  (i) If the  Special  Servicer  determines  pursuant to Section
3.10(g)(i)  that a  Mortgaged  Property  is not in  compliance  with  applicable
environmental  laws but that it is in the best  economic  interest  of the Trust
Fund to take such actions as are necessary to bring such  Mortgaged  Property in
compliance therewith,  or if the Special Servicer determines pursuant to Section
3.10(g)(ii)  that the  circumstances  referred to therein  relating to Hazardous
Materials are present but that it is in the best economic  interest of the Trust
Fund  to  take  such  action  with  respect  to  the  containment,  clean-up  or
remediation  of Hazardous  Materials  affecting  such  Mortgaged  Property as is
required by law or regulation, the Special Servicer shall take such action as it
deems to be in the best  economic  interest of the Trust  Fund,  but only if the
Trustee has mailed  notice to the Holders of the  Regular  Certificates  of such
proposed  action,  which notice shall be prepared by the Special  Servicer,  and
only if the  Trustee  does not  receive,  within  30 days of such  notification,
instructions from the Holders of greater than 50% of the aggregate Voting Rights
of  such  Classes  directing  the  Special  Servicer  not to take  such  action.
Notwithstanding  the foregoing,  if the Special Servicer  reasonably  determines
that it is likely that within such 30-day period irreparable  environmental harm
to such  Mortgaged  Property  would result from the  presence of such  Hazardous
Materials  and provides a prior written  statement to the Trustee  setting forth
the basis for such determination, then the Special Servicer may take such action
to remedy such condition as may be consistent with the Servicing Standard.  None
of the Trustee,  the Servicer or the Special Servicer shall be obligated to take
any  action or not take any  action  pursuant  to this  Section  3.10(i)  at the
direction  of the  Certificateholders  unless  the  Certificateholders  agree to
indemnify  the Trustee,  the Servicer and the Special  Servicer  with respect to
such action or inaction. Subject to the second paragraph of Section 3.04(a), the
Servicer shall advance the cost of any such compliance, containment, clean-up or
remediation  unless the Servicer  determines,  in its good faith judgment,  that
such Advance would constitute a Nonrecoverable Advance.

                  (j) The  Servicer  shall  report to the IRS and to the related
Borrower,  in the manner required by applicable law, the information required to
be reported regarding any Mortgaged Property which is abandoned or foreclosed or
regarding any  cancellation of  indebtedness  with respect to any Mortgage Loan.
The Special Servicer shall provide the Servicer with such information or reports
as the Servicer deems  necessary to fulfill its  obligations  under this Section
3.10(j)  promptly  upon the  Servicer's  request  therefor.  The Servicer  shall
deliver a copy of any such report to the Special Servicer and the Trustee.

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

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

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

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

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

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

                  (a) As compensation for its activities hereunder, the Servicer
shall be entitled to the Servicing Fee with respect to each Mortgage Loan, which
fee shall be payable  from amounts on deposit in the  Collection  Account as set
forth in  Section  3.06(iv).  Late  payment  charges  and Net  Default  Interest
actually  collected on Specially  Serviced  Mortgage  Loans  accruing while such
Mortgage Loans are Specially  Serviced  Mortgage Loans shall be promptly paid to
the Special  Servicer by the  Servicer and shall not be required to be deposited
in the Collection Account. The Servicer's rights to the Servicing Fee may not be
transferred in whole or in part except in connection with the transfer of all or
part of the Servicer's responsibilities and obligations under this Agreement. In
addition,  the Servicer  shall be entitled to receive,  as additional  Servicing
Compensation,  (i) any interest or other income  earned on amounts on deposit in
the Collection  Account  maintained by the Servicer and investment income earned
on amounts on deposit in Borrower  Accounts (to the extent  consistent  with the
related Mortgage Loan) with respect to the Mortgage Loans serviced by it (to the
extent such  interest or other  income is not required to be paid to the related
Borrower  pursuant to the terms of the related  Mortgage Loan or applicable law)
and (ii) to the extent  permitted  by  applicable  law and the related  Mortgage
Loans (and not  otherwise  payable to the Special  Servicer  pursuant to Section
3.12(b)), any late payment charges, 50% of the Assumption Fees for non-Specially
Serviced Mortgage Loans,  assumption  processing fees on non-Specially  Serviced
Mortgage Loans, loan modification fees for modifications done by the Servicer in
accordance with Section 3.29(c),  extension fees, loan service transaction fees,
Net Default  Interest,  Prepayment  Interest Excess with respect to all Mortgage
Loans in  excess of any  Prepayment  Interest  Shortfalls  with  respect  to the
Mortgage  Loans (other than  Mortgage  Loans that permit  prepayments  on a date
other  than a Due  Date and  other  than  Specially  Serviced  Mortgage  Loans),
beneficiary statement charges or similar items (but not including any Prepayment
Premiums),  in each case to the extent received and not required to be deposited
or retained  in the  Collection  Account  pursuant  to Section  3.05;  provided,
however,  that the Servicer shall not be entitled to apply or retain any amounts
as  additional  compensation,  any late  payment  charges  with  respect  to any
Mortgage Loan with respect to which a default or event of default thereunder has
occurred and is continuing unless and until such default or event of default has
been cured and all delinquent  amounts (including any Default Interest) due with
respect to such Mortgage Loan have been paid. Notwithstanding the foregoing, the
aggregate  Servicing Fee on all Mortgage Loans and  investment  income earned on
any Principal  Prepayments  during the related  Collection Period and due to the
Servicer on any Distribution Date shall be reduced as provided in the definition
of Servicer Prepayment Interest Shortfalls applicable to the Servicer.

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

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

                  (b)      (i)      The Special  Servicer  shall  receive a Work
                           Out  Fee  with  respect  to each  Corrected  Mortgage
                           Loan  (other  than  any   Corrected   Mortgage   Loan
                           related  to a  Co-Lender  Split  Note).  As  to  each
                           Corrected  Mortgage  Loan, the "Work Out Fee" will be
                                                           ------------
                           payable   out  of,   and   will  be   calculated   by
                           application  of a "Work  Out Fee  Rate"  of 1.0%  to,
                                              -------------------
                           each  collection  of  interest  (other  than  Default
                           Interest and Excess Interest),  principal  (including
                           scheduled    payments,    prepayments   and   Balloon
                           Payments  at  maturity)   and   Prepayment   Premiums
                           received  on  such  Mortgage  Loan  for so long as it
                           remains  a  Corrected  Mortgage  Loan.  The  Work Out
                           Fee  with  respect  to any  Corrected  Mortgage  Loan
                           will cease to be  payable if such loan again  becomes
                           a  Specially   Serviced   Mortgage  Loan  or  if  the
                           related  Mortgage  Property  becomes an REO Property.
                           A new Work Out Fee will  become  payable  if and when
                           such   Mortgage   Loan  again   becomes  a  Corrected
                           Mortgage   Loan.   If   the   Special   Servicer   is
                           terminated  (other  than for  cause) or  resigns,  it
                           shall  retain the right to  receive  any and all Work
                           Out Fees  payable  with  respect  to  Mortgage  Loans
                           that  became  Corrected  Mortgage  Loans  during  the
                           period  that  it  acted  as  Special   Servicer   and
                           remained  Corrected  Mortgage  Loans  at the  time of
                           such   termination  or  resignation.   The  successor
                           Special   Servicer   will  not  be  entitled  to  any
                           portion of such Work Out Fees.

                  (ii)     The Special  Servicer  shall receive a  "Liquidation 
                           Fee"  with   respect  to  each   Specially   Serviced
                           Mortgage  Loan (other  than a Mortgage  Loan which is
                           related to a  Co-Lender  Split  Note) as to which the
                           Special   Servicer   obtains  a  full  or  discounted
                           payoff  from the  related  borrower  and,  except  as
                           otherwise   described  below,  with  respect  to  any
                           Specially  Serviced  Mortgage Loan or REO property as
                           to  which   the   Special   Servicer   receives   any
                           liquidation  proceeds.  As  to  each  such  Specially
                           Serviced   Mortgage  Loan  and  REO   Property,   the
                           Liquidation  Fee will be  payable  from,  and will be
                           calculated  by  application  of a  "Liquidation  Fee 
                           Rate" of 1.0% to, the  related  payment  or  proceeds
                           (other than any portion  thereof  that  represents  a
                           recovery  of Default  Interest  or Excess  Interest).
                           Notwithstanding  anything to the  contrary  described
                           above,  no Liquidation  Fee will be payable based on,
                           or   out  of   liquidation   proceeds   received   in
                           connection with:

                           (A)      the  repurchase  of any  Mortgage  Loan by a
                                    Mortgage  Loan Seller or NHA for a breach of
                                    representation or warranty;

                           (B)      the  purchase  of  any  Specially   Serviced
                                    Mortgage Loan or REO Property by the Special
                                    Servicer; or

                           (C)      the  purchase of all of the  Mortgage  Loans
                                    and REO  Properties  by the  Depositor,  the
                                    Special   Servicer,   the  Servicer  or  the
                                    holders   of  the   Class  LR   Certificates
                                    representing  greater than a 50%  Percentage
                                    Interest  of the  Class LR  Certificates  in
                                    connection  with an optional  termination of
                                    the Trust Fund.

                 (iii)     As  compensation  for its activities  hereunder,  the
                           Special  Servicer  shall be entitled  with respect to
                           each Specially  Serviced  Mortgage Loan, REO Mortgage
                           Loan  or  Corrected   Mortgage  Loan  (other  than  a
                           Co-Lender  Split  Note)  to  the  Special   Servicing
                           Compensation,  which  shall be payable  from  amounts
                           on  deposit  in the  Collection  Account as set forth
                           in Section  3.06(iv).  The Special  Servicer's rights
                           to the  Special  Servicing  Compensation  may  not be
                           transferred   in   whole   or  in  part   except   in
                           connection  with the  transfer  of all of the Special
                           Servicer's  responsibilities  and  obligations  under
                           this  Agreement.  In addition,  the Special  Servicer
                           shall be entitled to  receive,  as Special  Servicing
                           Compensation,   (i)  to  the  extent   permitted   by
                           applicable  law and the related Loan  Documents,  any
                           Assumption  Fees, any assumption  processing fees for
                           Specially  Serviced  Mortgage  Loan and  extension or
                           other  fees  relating  to  any   Specially   Serviced
                           Mortgage   Loan  or   with   respect   to   servicing
                           activities  performed by the Special  Servicer on any
                           Specially  Serviced  Mortgage Loan, and, with respect
                           to any  Non-Specially  Serviced  Mortgage Loan,  fees
                           for any modification  (other than  modification  fees
                           due to the  Servicer  pursuant  to  Section 3.12(a)),
                           extension  or other  action by the  Special  Servicer
                           and  50% of any  Assumption  Fees  and  extension  or
                           other  fees  payable  by  the  related   Borrower  in
                           connection  therewith;   and  (ii)  any  interest  or
                           other income earned on deposits in the REO Accounts.

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

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

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

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

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

                  (a) The Servicer  shall deliver to the Trustee and the Special
Servicer,  no later than 1:00 p.m. Central time on the Business Day prior to the
Servicer  Remittance Date prior to each  Distribution Date (in electronic format
acceptable to the Servicer,  the Special Servicer and the Trustee), the Servicer
Remittance  Report with  respect to the related  Distribution  Date (which shall
include,  without  limitation,  the amount of  Available  Funds for the  related
Distribution Date) including a written statement of anticipated P&I Advances for
the  related  Distribution  Date.  The  Servicer's  responsibilities  under this
Section  3.13(a)  with  respect to REO  Mortgage  Loans  shall be subject to the
satisfaction of the Special Servicer's obligations under Section 3.26.

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

                  (c) No later  than  3:00  p.m.  Central  time on the  Servicer
Remittance  Date,  the  Servicer  shall  deliver or cause to be delivered to the
Trustee,  Special Servicer and Moody's (in electronic  format  acceptable to the
Servicer,  Special Servicer and the Trustee) the following  reports with respect
to the  Mortgage  Loans  (and,  if  applicable,  the  related  REO  Properties),
providing  the  required  information  as of the  Due  Date:  (i) a  Comparative
Financial  Status  Report,  (ii) a  Delinquent  Loan  Status  Report;  (iii)  an
Historical  Loss  Estimate  Report;  and (iv) an  Historical  Loan  Modification
Report;  (v) an REO  Status  Report;  (vi)  CSSA  Reports;  (vii) a Loan  Payoff
Notification  Report and (viii) a Premium  Loan Report.  Such  reports  shall be
presented on a computer readable medium reasonably acceptable to the Trustee and
the Servicer. The information that pertains to Specially Serviced Mortgage Loans
and REO Properties  and historic loss estimates and historic loan  modifications
reflected  in such reports  shall be based solely upon the reports  delivered by
the Special  Servicer to the  Servicer  by 2:00 p.m.  Central  Time at least one
Business Day prior to the related Servicer  Remittance Date in the form required
by Section 3.13(f) or shall be provided by means of such reports so delivered by
the Special  Servicer to the Servicer in the form so required.  Absent  manifest
error,  the  Servicer  shall be  entitled  to  conclusively  rely upon,  without
investigation  or inquiry,  the information  and reports  delivered to it by the
Special Servicer and the Other Servicer (with respect to information relating to
any Co-Lender Split Note) and the Trustee shall be entitled to conclusively rely
upon the  Servicer's  reports and the Special  Servicer's  reports and the Other
Servicer's  reports  without  any duty or  obligation  to  recompute,  verify or
recalculate  any of the amounts and other  information  stated therein (and such
reports may include  any  reasonable  disclaimers  with  respect to  information
provided by third parties or with respect to assumptions  required to be made in
the  preparation  of such reports as the Servicer or the Special  Servicer deems
appropriate).  In the case of  information  or  reports to be  furnished  by the
Servicer to the Trustee  pursuant to this Section  3.13, to the extent that such
information is based on reports to be provided by the Special Servicer  pursuant
to Section  3.26(c) and this  Section  3.13 or by any Other  Servicer and to the
extent  that such  reports  are to be  prepared  and  delivered  by the  Special
Servicer  pursuant to Section  3.26(c) and this Section 3.13, for so long as the
Servicer is not the Special  Servicer,  the Servicer shall have no obligation to
provide such  information  or reports until it has received such  information or
reports  from the  Special  Servicer  and the  Servicer  shall not be in default
hereunder due to a delay in providing the reports  required by this Section 3.13
to the extent  caused by the Special  Servicer's  failure to timely  provide any
report  required  under  Section  3.26(c)and  this  Section 3.13 or by any Other
Servicer's  failure to deliver any  information or report;  provided,  that .the
Servicer will make reasonable  efforts,  consistent with the Servicing Standard,
to obtain such reports or information from the Other Servicer.

                  (d) The Servicer shall deliver or cause to be delivered to the
Trustee and,  except for the rent rolls and  operating  statements  provided for
below,  the Special  Servicer (in electronic  format mutually  acceptable to the
Servicer,  the Special Servicer and the Trustee), and promptly after its receipt
thereof,  the Trustee shall deliver to the Depositor,  each Underwriter and each
Rating Agency and, upon request, shall make available to the Certificateholders,
the following  materials,  in each case to the extent that such materials or the
information on which they are based have been received by the Servicer:

                   (i)     At least  annually by June 30th,  commencing  on June
                           30, 1999,  with respect to each  Mortgage Loan (other
                           than a  Co-Lender  Split Note) and REO  Property  (to
                           the  extent   prepared  by  and  received   from  the
                           Special   Servicer  in  the  case  of  any  Specially
                           Serviced   Mortgage  Loan  (other  than  a  Co-Lender
                           Split   Note)   or  REO   Property),   an   Operating
                           Statement   Analysis   for  the   related   Mortgaged
                           Property  or  REO  Property  as of  the  end  of  the
                           preceding  calendar year, and to the Trustee,  copies
                           of the  operating  statements  and  rent  rolls  (but
                           only to the extent the  related  Borrower is required
                           by the Mortgage to deliver,  or  otherwise  agrees to
                           provide  such   information   and,  with  respect  to
                           operating  statements  and rent  rolls for  Specially
                           Serviced  Mortgage Loans and REO Properties,  only to
                           the  extent  requested  or  obtained  by the  Special
                           Servicer) for the related  Mortgaged  Property or REO
                           Property  as of  the  end  of  the  preceding  fiscal
                           year.  The  Servicer  shall  use its best  reasonable
                           efforts to obtain  said annual  operating  statements
                           and rent rolls with  respect to each of the  Mortgage
                           Loans other than  Specially  Serviced  Mortgage Loans
                           or REO Properties.

                  (ii)     Within  thirty  days after  receipt  by the  Servicer
                           (or the  Special  Servicer in the case of a Specially
                           Serviced   Mortgage  Loan  (other  than  a  Co-Lender
                           Split   Note)  or  REO   Property),   of  any  annual
                           operating  statements  with respect to any  Mortgaged
                           Property  (other  than a Mortgage  Property  relating
                           to a Co-Lender  Split Note) or REO  Property  (to the
                           extent  prepared  by and  received  from the  Special
                           Servicer  in  the  case  of  any  Specially  Serviced
                           Mortgage  Loan or REO  Property),  an NOI  Adjustment
                           Worksheet for such  Mortgaged  Property  (and, to the
                           Trustee,  the annual  operating  statements  attached
                           thereto  as  an  exhibit)   (and  such   reports  may
                           include any  reasonable  disclaimers  with respect to
                           information   provided  by  third   parties  or  with
                           respect  to  assumptions  required  to be made in the
                           preparation  of such  reports as the  Servicer or the
                           Special Servicer deems appropriate).

The Servicer shall  maintain one Operating  Statement  Analysis  report for each
Mortgaged Property and REO Property (to the extent prepared by and received from
the Special  Servicer in the case of any REO Property or any Mortgaged  Property
constituting  security for a Specially  Serviced Mortgage Loan and to the extent
prepared by and  received  from the  related  Other  Servicer  or related  Other
Special Servicer in the case of any REO Property or any Mortgaged  Property that
constituted or constitutes  security for a Co-Lender  Split Note;  provided that
the  Servicer  will  make  reasonable  efforts,  consistent  with the  Servicing
Standard,  to obtain  such  reports  from the Other  Servicer  or Other  Special
Servicer).  The Operating  Statement Analysis report for each Mortgaged Property
(other than any such Mortgaged  Property which is REO Property or constituted or
constitutes  security for a Specially  Serviced Mortgage Loan and other than any
such Mortgaged Property that constituted or constitutes security for a Co-Lender
Split Note) is to be updated by the Servicer and such updated  report  delivered
to the Trustee and the Special  Servicer (in  electronic  format)  within thirty
days after  receipt by the  Servicer of updated  operating  statements  for such
Mortgaged  Property.  The Servicer will use the "Normalized" column from the NOI
Adjustment  Worksheet to update the Operating Statement Analysis report and will
use any operating  statements  received  with respect to any Mortgaged  Property
(other than any such  Mortgaged  Property  which is REO Property or  constitutes
security  for a  Specially  Serviced  Mortgage  Loan) to  update  the  Operating
Statement  Analysis  report  for such  Mortgaged  Property,  such  updates to be
completed and copies thereof sent to the Trustee and the Special Servicer within
thirty days after  receipt of the  necessary  information  (and such reports may
include any reasonable disclaimers with respect to information provided by third
parties or with respect to assumptions required to be made in the preparation of
such reports as the Servicer or the Special Servicer deems appropriate).

                  The  Special  Servicer  will be  required  pursuant to Section
3.13(g) to deliver to the Servicer  the  information  required  pursuant to this
Section  3.13(d)  with  respect to  Specially  Serviced  Mortgage  Loans and REO
Mortgage Loans on or before June 10th of each year, commencing on June 10, 1999,
and within 15 days after its receipt of any operating  statement for any related
Mortgaged Property or REO Property.

                  (e) No later  than  3:00  p.m.  Central  time on the  Servicer
Remittance  Date,  beginning in May 1999, the Servicer shall prepare and deliver
to the Trustee and the Special Servicer, a Watch List of all Mortgage Loans that
the  Servicer  has  determined  are in jeopardy of becoming  Specially  Serviced
Mortgage  Loans.  For this  purpose,  Mortgage  Loans  that are in  jeopardy  of
becoming Specially Serviced Mortgage Loans shall be: (i) Mortgage Loans having a
current  Debt  Service  Coverage  Ratio  that  is 80% or  less  of the  trailing
twelve-month  Debt Service  Coverage  Ratio as of the Cut-off Date (as stated on
Annex A to the  Prospectus)  or  having a  current  trailing  twelve-month  Debt
Service  Coverage Ratio that is less than 1.05x (other than Credit Lease Loans),
(ii) Mortgage Loans as to which any required inspection of the related Mortgaged
Property  conducted  by the  Servicer  indicates  a  problem  that the  Servicer
determines  can reasonably be expected to materially  adversely  affect the cash
flow generated by such Mortgaged Property,  (iii) Mortgage Loans which have come
to  the  Servicer's  attention  in the  performance  of its  duties  under  this
Agreement  (without any expansion of such duties by reason  hereof) that (A) any
tenant occupying 25% or more of the space in the related Mortgaged  Property has
vacated  (without being  replaced by a comparable  tenant and lease) or been the
subject of bankruptcy or similar  proceedings  or (B) relate to a borrower or an
affiliate  that is the  subject  of a  bankruptcy  or similar  proceeding,  (iv)
Mortgage  Loans that are at least one Collection  Period  delinquent in payment,
and (v)  Mortgage  Loans that are within 6 months of maturity  (and such reports
may include any reasonable  disclaimers with respect to information  provided by
third  parties  or  with  respect  to  assumptions  required  to be  made in the
preparation  of such  reports as the  Servicer  or the  Special  Servicer  deems
appropriate).

                  The Special  Servicer  shall report to the Servicer any of the
foregoing  events promptly upon the Special  Servicer  having  knowledge of such
event.  In addition,  in connection  with their servicing of the Mortgage Loans,
the Servicer  and the Special  Servicer  shall  provide to each other and to the
Trustee  written notice of any event that comes to their  knowledge with respect
to a Mortgage  Loan or REO Property  that the Servicer or the Special  Servicer,
respectively,  determines, in accordance with Servicing Standards,  would have a
material  adverse  effect on such Mortgage  Loan or REO  Property,  which notice
shall include an explanation as to the reason for such material adverse effect.

                  (f) By 2:00 p.m. Central Time, at least one Business Day prior
to each Servicer  Remittance Date, the Special Servicer shall deliver,  or cause
to be delivered,  to the  Servicer,  Moody's and, upon the request of any of the
Trustee,  the  Depositor or the  Underwriters,  to such  requesting  party,  the
following reports with respect to the Specially Serviced Mortgage Loans (and, if
applicable, any REO Properties) (and, as to clauses (ii) and (iii), with respect
to all Mortgage Loans),  providing the required  information as of the Due Date:
(i) a Delinquent Loan Status Report;  (ii) an Historical  Loss Estimate  Report;
(iii) an Historical Loan  Modification  Report;  (iv) an REO Status Report;  (v)
Comparative  Financial  Status  Reports with respect to all  Specially  Serviced
Mortgage Loans and REO Properties;  (vi) a Loan Payoff  Notification Report with
respect to all Specially  Serviced Mortgage Loans; (vii) CSSA Reports and (viii)
a Premium Loan Report with respect to all  Specially  Serviced  Mortgage  Loans.
Such reports shall be presented in writing and on a computer  readable  magnetic
medium (and such reports may include any reasonable  disclaimers with respect to
information provided by third parties or with respect to assumptions required to
be made in the  preparation  of such  reports  as the  Servicer  or the  Special
Servicer deems appropriate).

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

                   (i)     Annually,   on  or  before  June  10  of  each  year,
                           commencing  with June 10, 1999,  with respect to each
                           Specially  Serviced  Mortgage  Loan and REO  Mortgage
                           Loan  (other  than  a  Co-Lender   Split  Note),   an
                           Operating   Statement   Analysis   for  the   related
                           Mortgaged  Property  or REO  Property  (other  than a
                           Co-Lender   Split   Note)   as  of  the  end  of  the
                           preceding  calendar  year,  together  with  copies of
                           the  operating  statements  and rent rolls (which are
                           required  to be  delivered  pursuant  to the  related
                           Mortgage  File) for the  related  Mortgaged  Property
                           or REO Property  (other than a Co-Lender  Split Note)
                           as of the end of the  preceding  calendar  year.  The
                           Special   Servicer  shall  use  its  best  reasonable
                           efforts to obtain  said annual  operating  statements
                           and  rent  rolls  with  respect  to  each   Mortgaged
                           Property   constituting   security  for  a  Specially
                           Serviced  Mortgage Loan and each REO Property  (other
                           than a Co-Lender Split Note).

                  (ii)     Within 20 days of  receipt  by the  Special  Servicer
                           of any annual  operating  statements  with respect to
                           any  Mortgaged   Property  relating  to  a  Specially
                           Serviced   Mortgage  Loan  (other  than  a  Co-Lender
                           Split  Note),  or at least six  months  of  operating
                           information  with  respect  to any REO  Property,  an
                           NOI   Adjustment   Worksheet   for   such   Mortgaged
                           Property or REO Property  (with the annual  operating
                           statements attached thereto as an exhibit).

The Special Servicer shall maintain one Operating  Statement Analysis report for
each  Mortgaged  Property  securing a Specially  Serviced  Mortgage Loan and REO
Property.  The Operating  Statement  Analysis report for each Mortgaged Property
which  constitutes  security for a Specially  Serviced Mortgage Loan or is a REO
Property  is to be updated  by the  Special  Servicer  and such  updated  report
delivered to the Servicer  within 20 days after receipt by the Special  Servicer
of updated operating  statements for each such Mortgaged Property.  In addition,
the Special  Servicer  shall  provide  each such  report to the  Servicer in the
then-applicable  CSSA format.  The Special  Servicer  will use the  "Normalized"
column  from the NOI  Adjustment  Worksheet  to update the  Operating  Statement
Analysis report and will use any operating  statements  received with respect to
any  Mortgaged  Property  which  constitutes  security for a Specially  Serviced
Mortgage  Loan or is a REO Property to update the Operating  Statement  Analysis
report for such  Mortgaged  Property,  such updates to be  completed  and copies
thereof  sent to the  Servicer  within 20 days after  receipt  of the  necessary
information.

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

                  SECTION 3.14.    Annual Statement as to Compliance.

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

                  SECTION 3.15.    Annual Independent Public Accountants' 
                                   Servicing Report.

                  On or before March 15 of each year,  beginning  with March 15,
2000, the Servicer and the Special Servicer (the "reporting person") each at the
reporting  person's  expense  shall  cause  a  firm  of  nationally   recognized
Independent  public  accountants  (who may also  render  other  services  to the
reporting  person)  which is a member of the  American  Institute  of  Certified
Public  Accountants to furnish a statement (an "Accountant's  Statement") to the
Trustee, the Depositor and to the Rating Agencies,  to the effect that such firm
has examined  certain  documents  and records  relating to the  servicing of the
similar mortgage loans under similar  agreements for the prior calendar year and
that, on the basis of such  examination  conducted  substantially  in compliance
with generally  accepted auditing  standards and the Uniform Single  Attestation
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FHLMC,  such servicing has been conducted in compliance with similar  agreements
except for such significant exceptions or errors in records that, in the opinion
of such firm,  generally  accepted  auditing  standards  and the Uniform  Single
Attestation  Program for  Mortgage  Bankers or the Audit  Program for  Mortgages
serviced  for FHLMC  require it to report,  in which  case such  exceptions  and
errors shall be so reported. Each reporting person shall obtain from the related
accountants,  or shall  prepare,  an  electronic  version  of each  Accountant's
Statement  and  provide  such  electronic  version to the  Trustee for filing in
accordance with the procedures set forth in Section 3.22 hereof. With respect to
any electronic  version of an Accountant's  Statement  prepared by the reporting
person, the reporting person shall receive written confirmation from the related
accountants  that such  electronic  version is a conformed  copy of the original
Accountant's Statement.

                  SECTION 3.16.   Access to Certain Documentation.

                  The  Servicer  and  Special  Servicer  shall  provide  to  any
Certificateholders  that  are  federally  insured  financial  institutions,  the
Federal  Reserve  Board,  the FDIC and the OTS and the  supervisory  agents  and
examiners of such boards and such  corporations,  and any other  governmental or
regulatory body to the jurisdiction of which any  Certificateholder  is subject,
access to the documentation  regarding the Mortgage Loans required by applicable
regulations of the Federal Reserve Board,  FDIC, OTS or any such governmental or
regulatory  body,  such access being afforded only upon  reasonable  request and
during normal business hours at the offices of the Servicer or Special Servicer.
Nothing in this Section 3.16 shall require the Servicer and Special  Servicer to
violate, in the judgment of the Servicer or Special Servicer, as applicable, any
applicable  law  prohibiting  disclosure  of  information  with  respect  to the
Borrowers, and the failure of the Servicer or Special Servicer to provide access
as provided in this Section 3.16 as a result of such law shall not  constitute a
breach of this Section  3.16.  The Servicer or the Special  Servicer may require
that such party execute a reasonable  confidentiality agreement customary in the
industry (and approved by the Depositor) with respect to such information.

                  In connection  with  providing or granting any  information or
access pursuant to the prior paragraph to a Certificateholder  or any regulatory
authority that may exercise authority over a Certificateholder, the Servicer and
the Special Servicer may each require payment from such  Certificateholder  of a
sum  sufficient  to cover the  reasonable  costs and expenses of providing  such
information or access, including,  without limitation,  copy charges and, in the
case of any such  party  requiring  on site  review in excess of three  Business
Days,  reasonable fees for employee time and for space;  provided that no charge
may be made if such  information  or  access  was  required  to be given or made
available under applicable law without charge.

                  SECTION 3.17.   Title and Management of REO Properties.

                  (a) In the  event  that  title to any  Mortgaged  Property  is
acquired for the benefit of Certificateholders  in foreclosure,  by deed in lieu
of foreclosure or upon abandonment or reclamation  from bankruptcy,  the deed or
certificate  of sale shall be taken in the name of the Trustee,  or its nominee,
on behalf  of the  Certificateholders,  the  Holder of the  related  Loan  REMIC
Residual  Interest  and  itself as  Holder of the  related  Loan  REMIC  Regular
Interest and the Lower-Tier Regular Interests.  The Special Servicer,  on behalf
of the Trust Fund,  shall dispose of any REO Property  prior to the close of the
third  calendar year  beginning  after the year in which the Trust Fund acquires
ownership of such REO Property for purposes of Section  860G(a)(8)  of the Code,
unless (i) the Special Servicer on behalf of the Lower-Tier REMIC or the related
Loan REMIC, as applicable,  has applied for an extension of such period pursuant
to Sections  856(e)(3) and  860G(a)(8)(A) of the Code, in which case the Special
Servicer shall sell such REO Property within the applicable  extension period or
(ii) the Special Servicer seeks and subsequently  receives an Opinion of Counsel
(which opinion shall be an expense of the Trust Fund),  addressed to the Special
Servicer and  Trustee,  to the effect that the holding by the Trust Fund of such
REO Property for an additional specified period will not cause such REO Property
to fail to  qualify as  "foreclosure  property"  within  the  meaning of Section
860G(a)(8) of the Code  (determined  without regard to the exception  applicable
for purposes of Section 860D(a) of the Code) at any time that any Certificate is
outstanding,  in which  event such period  shall be extended by such  additional
specified period subject to any conditions set forth in such Opinion of Counsel.
The  Special  Servicer,  on behalf of the Trust Fund,  shall  dispose of any REO
Property  held by the Trust  Fund prior to the last day of such  period  (taking
into account  extensions)  by which such REO Property is required to be disposed
of pursuant to the provisions of the immediately  preceding sentence in a manner
provided under Section 3.18 hereof. The Special Servicer shall manage, conserve,
protect and operate each REO Property for the Certificateholders  solely for the
purpose of its prompt disposition and sale in a manner which does not cause such
REO Property to fail to qualify as "foreclosure  property" within the meaning of
Section  860G(a)(8)  of the Code  (determined  without  regard to the  exception
applicable for purposes of Section 860D(a)).

                  (b) The Special  Servicer shall have full power and authority,
subject only to the specific requirements and prohibitions of this Agreement, to
do any and all things in connection with any REO Property as are consistent with
the manner in which the Special  Servicer  manages and operates similar property
owned or managed by the Special  Servicer or any of its Affiliates,  all on such
terms  and for  such  period  as the  Special  Servicer  deems to be in the best
interests  of  Certificateholders,  and, in  connection  therewith,  the Special
Servicer shall agree to the payment of management  fees that are consistent with
general market  standards.  Consistent with the foregoing,  the Special Servicer
shall cause or permit to be earned with  respect to such REO  Property  any "net
income from foreclosure  property," within the meaning of Section 860G(c) of the
Code,  which  is  subject  to tax  under  the  REMIC  Provisions  only if it has
determined,  and has so advised the Trustee in writing, that the earning of such
income on a net  after-tax  basis  could  reasonably  be expected to result in a
greater recovery on behalf of  Certificateholders  than an alternative method of
operation  or rental of such REO  Property  that  would not be subject to such a
tax. The Special  Servicer shall segregate and hold all revenues  received by it
with  respect  to any REO  Property  separate  and apart  from its own funds and
general assets and shall establish and maintain with respect to any REO Property
a segregated custodial account (each, an "REO Account"),  each of which shall be
an Eligible Account and shall be entitled "LaSalle National Bank, as Trustee, in
trust for  Holders of  Commercial  Mortgage  Asset  Trust,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1999--C1, REO Account." The REO Property and
the related REO Account with respect to the Atlanta Marriott Loan, the DDRA Loan
and the  Overland  MHP Loan shall be treated as assets of the related Loan REMIC
for all purposes of this  Agreement.  The Special  Servicer shall be entitled to
withdraw  for its account  any  interest or  investment  income  earned on funds
deposited  in an REO  Account to the extent  provided  in Section  3.07(b).  The
Special  Servicer  shall  deposit or cause to be  deposited  in the REO  Account
within one Business Day after  receipt all revenues  received by it with respect
to any REO  Property  (other  than  Liquidation  Proceeds),  and shall  withdraw
therefrom funds necessary for the proper  operation,  management and maintenance
of such REO Property and for other Property  Protection Expenses with respect to
such REO Property, including:

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

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

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

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

                  To the extent that such REO Proceeds are  insufficient for the
purposes set forth in clauses (i) through  (iii) above and the Special  Servicer
has  provided  written  notice of such  shortfall  to the Servicer at least five
Business  Days (or such lesser  period as may be  necessary,  in the  reasonable
opinion of the Special  Servicer,  to prevent a material  adverse  effect on any
Mortgaged  Property  but in no event less than two  Business  Days) prior to the
date that such amounts are due, the  Servicer  shall  advance the amount of such
shortfall unless the Servicer determines,  in its good faith judgment, that such
Advance  would be a  Nonrecoverable  Advance;  provided,  however,  the  Special
Servicer shall make  reasonable  efforts to request  Advances once in any 30 day
period to satisfy all such  shortfalls.  The Special  Servicer shall  reasonably
cooperate with the Servicer in providing any  information  required to determine
whether an Advance  would be a  Nonrecoverable  Advance and the  Servicer  shall
reasonably  cooperate  with the Special  Servicer in providing  any  information
required to determine whether an Advance would be a Nonrecoverable  Advance.  If
the Servicer  does not make any such  Advance in  violation  of the  immediately
preceding  sentence,  the Trustee  shall make such  Advance;  and if the Trustee
fails to make any such Advance, the Fiscal Agent shall make such Advance, unless
in either  case,  the Trustee or the Fiscal Agent  determines  that such Advance
would be a  Nonrecoverable  Advance.  The Trustee and the Fiscal  Agent shall be
entitled to rely,  conclusively,  on any  determination  by the Servicer that an
Advance, if made, would be a Nonrecoverable  Advance. The Trustee and the Fiscal
Agent,   in  determining   whether  or  not  a  proposed   Advance  would  be  a
Nonrecoverable  Advance,  shall be subject to the  standards  applicable  to the
Servicer  hereunder.   The  Servicer,  the  Trustee  or  the  Fiscal  Agent,  as
applicable,  shall be entitled to  reimbursement of such Advances (with interest
at the Advance Rate) made pursuant to the preceding sentence,  to the extent set
forth in Section 3.06. The Special Servicer shall withdraw from each REO Account
and remit to the Servicer for deposit into the  Collection  Account on a monthly
basis  prior to or on the  related  Due Date the Net REO  Proceeds  received  or
collected from each REO Property,  except that in determining the amount of such
Net REO Proceeds, the Special Servicer may retain in each REO Account reasonable
reserves for repairs,  replacements and necessary capital improvements and other
related expenses.

                  Notwithstanding the foregoing, the Special Servicer shall not:

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

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

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

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

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

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

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

                  (ii)     any  such  contract  shall   require,   or  shall  be
                           administered   to  require,   that  the   Independent
                           Contractor  pay all costs and  expenses  incurred  in
                           connection  with  the  operation  and  management  of
                           such REO  Property,  including  those  listed  above,
                           and remit all  related  revenues  (net of such  costs
                           and  expenses)  to the  Special  Servicer  as soon as
                           practicable,  but in no  event  later  than  30  days
                           following  the  receipt  thereof by such  Independent
                           Contractor;

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

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

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

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

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

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

                  (a) The Special  Servicer  may offer to sell to any Person any
Specially  Serviced  Mortgage  Loan  (other  than a Split  Loan as to which  the
Trustee is not the Lead  Lender) or any REO  Property,  or may offer to purchase
any  Specially  Serviced  Mortgage  Loan or any REO  Property,  if and  when the
Special Servicer  determines,  consistent with the Servicing  Standard,  that no
satisfactory  arrangements  can be made for  collection of  delinquent  payments
thereon  and such a sale would be in the best  economic  interests  of the Trust
Fund. With respect to any Specially Serviced Mortgage Loan or REO Property which
the Special  Servicer has  determined to sell in accordance  with the foregoing,
the Special  Servicer  shall deliver to the Trustee an Officers'  Certificate to
the  effect  that  pursuant  to the  terms  hereof,  the  Special  Servicer  has
determined  to sell such  Specially  Serviced  Mortgage  Loan or REO Property in
accordance  with this Section 3.18. The Special  Servicer may then offer to sell
to any Person any  Specially  Serviced  Mortgage  Loan or any REO  Property  or,
subject to the following sentence, purchase any such Specially Serviced Mortgage
Loan or REO Property (in each case at the Repurchase Price therefor), but shall,
in any  event,  so  offer  to sell  any REO  Property  no  later  than  the time
determined  by the Special  Servicer to be  sufficient  to result in the sale of
such REO Property within the period  specified in Section  3.17(a).  The Special
Servicer shall deliver such Officers'  Certificate and give the Trustee not less
than ten  Business  Days'  prior  written  notice of its  intention  to sell any
Specially  Serviced  Mortgage  Loan or REO  Property,  in which case the Special
Servicer  shall  accept  the  highest  offer  received  from any  Person for any
Specially Serviced Mortgage Loan or any REO Property in an amount at least equal
to the Repurchase Price therefor or, at its option,  if it has received no offer
at least equal to the Repurchase Price therefor, purchase the Specially Serviced
Mortgage Loan or REO Property at the Repurchase Price.

                  In the  absence of any such offer or  purchase  by the Special
Servicer,  the Special Servicer shall accept the highest offer received from any
Person  that is  determined  by the  Special  Servicer  to be a fair  price,  as
determined in  accordance  with Section  3.18(b),  for such  Specially  Serviced
Mortgage Loan or REO Property,  if the highest offeror is a Person other than an
Interested  Person,  or is  determined  to be a fair  price  by the  Trustee  in
accordance with Section 3.18(b), if the highest offeror is an Interested Person;
provided,  that the Trustee  shall be entitled to engage,  at the expense of the
Trust Fund, an Independent appraiser to determine whether the highest offer is a
fair price and, further  provided,  that if the highest offeror is an Interested
Person such offer shall not be accepted if it is less than the Repurchase Price,
unless the Rating Agencies have confirmed, in writing, that such acceptance will
not, in itself,  result in the  qualification,  downgrade or  withdrawal  of the
then-current ratings assigned to the Certificates.  Notwithstanding  anything to
the contrary herein, neither the Trustee, in its individual capacity, nor any of
its  Affiliates  may make an offer or purchase any Specially  Serviced  Mortgage
Loan or any REO Property pursuant hereto.

                  The Special  Servicer  shall not be obligated by either of the
foregoing  paragraphs  or otherwise  to accept the highest  offer if the Special
Servicer determines,  in accordance with the Servicing Standard,  that rejection
of such  offer  would be in the best  interests  of the  Certificateholders.  In
addition,  the Special  Servicer may accept a lower offer if it  determines,  in
accordance with the Servicing  Standard,  that acceptance of such offer would be
in the best interests of the Certificateholders (for example, if the prospective
buyer making the lower offer is more likely to perform its  obligations,  or the
terms offered by the prospective buyer making the lower offer (other than price)
are more  favorable),  provided  that the  offeror  is not an  Affiliate  of the
Special Servicer. In the event that the Special Servicer determines with respect
to any REO Property  that the offers being made with respect  thereto are not in
the best  interests  of the  Certificateholders  and that the end of the  period
referred to in Section 3.17(a) with respect to such REO Property is approaching,
the  Special  Servicer  shall  seek an  extension  of such  period in the manner
described in Section 3.17(a); provided, however, that the Special Servicer shall
use its best efforts,  consistent with the Servicing  Standard,  to sell any REO
Property prior to the Rated Final Distribution Date.

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

                  (c) Subject to the  provisions  of Section  3.17,  the Special
Servicer  shall act on behalf of the Trust  Fund in  negotiating  and taking any
other  action  necessary  or  appropriate  in  connection  with  the sale of any
Specially  Serviced  Mortgage Loan or REO Property,  including the collection of
all amounts payable in connection  therewith.  Any sale of a Specially  Serviced
Mortgage   Loan  or  any  REO  Property   shall  be  without   recourse  to,  or
representation or warranty by, the Trustee, the Fiscal Agent, the Depositor, the
Servicer,  the Special  Servicer or the Trust Fund  (except that any contract of
sale and assignment and conveyance documents may contain customary warranties of
title,  so long as the only  recourse for breach  thereof is to the Trust Fund),
and, if such sale is  consummated  in accordance  with the duties of the Special
Servicer, the Servicer, the Depositor, the Fiscal Agent and the Trustee pursuant
to the terms of this  Agreement,  no such Person who so performed shall have any
liability  to the  Trust  Fund  or any  Certificateholder  with  respect  to the
purchase price therefor  accepted by the Special  Servicer or, if the offeror is
an  Interested  Person,  the  Servicer  (or the  Trustee,  if the Servicer is an
offeror).

                  (d) The Servicer shall file information  returns regarding the
abandonment or foreclosure of Mortgaged  Properties with the IRS at the time and
in the  manner  required  by the Code  based upon  information  provided  by the
Special  Servicer.  The Special  Servicer  hereby agrees to provide the Servicer
with all information necessary for it to make such filings.

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

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

                  (a) The Servicer  shall  inspect or cause to be inspected  (at
its own expense) each Mortgaged Property (other than those Mortgaged  Properties
relating to Co-Lender Split Notes and Specially  Serviced  Mortgage Loans or REO
Properties)  with an Allocated  Loan Amount of (A)  $2,000,000  or more at least
once every 12 months  (other than  Mortgage  Properties  securing  Credit  Lease
Loans),  (B) less than  $2,000,000  at least  once  every 24 months and (C) with
respect to a Mortgaged  Property  securing a Credit  Lease  Loan,  at least once
every 24 months,  provided,  however, that in the event the Trustee notifies the
Special  Servicer that the long-term  unsecured debt rating of the credit tenant
or  guarantor  with  respect to the Credit  Lease Loan is  downgraded  by a full
letter rating since  origination  by either Rating  Agency,  then such Mortgaged
Property  or  Mortgaged  Properties  securing  such  Credit  Lease Loan shall be
inspected  by the  Special  Servicer  within six months of such  downgrade  and,
thereafter,  at least once every 24 months, in each case, such period commencing
in June 1999.  If any Mortgage  Loan (i) becomes a Specially  Serviced  Mortgage
Loan,  (ii) has a Debt  Service  Coverage  Ratio of less than 1.0  (except  with
respect to Credit Lease  Loans),  or with  respect to Credit  Lease  Loans,  the
related  credit tenant has defaulted or (iii) is  delinquent  for 60 days,  each
Mortgaged  Property  related to such Specially  Serviced  Mortgage Loan shall be
inspected by the Special Servicer as soon as practicable and thereafter at least
every 12 months for so long as such  condition  exists.  The Servicer or Special
Servicer, as applicable, shall send to the Rating Agencies (providing the Rating
Agencies  have not  provided  instructions  to the  contrary)  within 45 days of
completion,  each  inspection  report.  For any Mortgage  Loans  serviced by the
Servicer, the Special Servicer may inspect a Mortgaged Property upon at least 30
days notice to the Servicer of its intent.  Upon completion of the inspection of
such  Mortgaged  Property,  the  Special  Servicer  shall  provide a copy of the
inspection  report for such  property to the  Servicer,  and  Servicer  shall be
relieved of its then-current obligation to inspect such property.

                  The Special Servicer, at its own expense, shall have the right
to inspect  Mortgaged  Properties that are on the Watch List,  provided that the
Special  Servicer  notifies the Servicer prior to such inspection and provides a
copy of the  inspection  report  for such  property  to the  Servicer.  Any such
inspection by the Special Servicer shall be deemed to be the inspection required
pursuant to the immediately preceding paragraph.

                  The Servicer  shall, as to each Mortgage Loan which is secured
by the interest of the related  mortgagor  under a ground lease promptly (and in
any event within 60 days of the date on which the Servicer receives the Mortgage
Loan Schedule) notify the related ground lessor of the transfer of such Mortgage
Loan to the Trustee on behalf of the Trust pursuant to this Agreement and inform
such ground  lessor that any notices of default  under the related  ground lease
should thereafter be forwarded to the Trustee and the Servicer.

                  (b) With respect to each  Mortgage Loan (subject to the rights
of the Servicer pursuant to Section 3.29(c)), the Special Servicer shall enforce
the  Trustee's  rights  with  respect  to the  Manager  under the  related  Loan
Documents and Management Agreement,  provided, that, if such right accrues under
the  related  Loan  Documents  or  Management  Agreement  only  because  of  the
occurrence  of the  related  Anticipated  Repayment  Date,  if any,  the Special
Servicer  shall  irrevocably  waive such right with respect to such date. In the
event the Special  Servicer is entitled to terminate  the  Manager,  the Special
Servicer  shall  promptly  give  notice  to the  Trustee  (who  shall  copy  the
Certificateholders), the Originator, the Servicer, the Depositor and each Rating
Agency.

                  SECTION 3.20.  Authenticating Agent.

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

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

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

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

                  SECTION 3.21.   Appointment of Custodians.

                  The Trustee may appoint one or more  Custodians to hold all or
a portion of the  Mortgage  Files as agent for the Trustee,  by entering  into a
Custodial  Agreement.  The  Trustee  agrees  to  comply  with the  terms of each
Custodial  Agreement and to enforce the terms and provisions thereof against the
Custodian for the benefit of the  Certificateholders.  Each Custodian shall be a
depository  institution  subject to supervision  by federal or state  authority,
shall have a combined capital and surplus of at least $10,000,000,  shall have a
long-term debt rating of at least "BBB" from S&P and "Baa2" from Moody's, unless
the Trustee shall have  received  prior  written  confirmation  from each Rating
Agency that the appointment of such Custodian would not cause such Rating Agency
to  withdraw,  qualify  or  downgrade  any of its  then-current  ratings  on the
Certificates, and shall be qualified to do business in the jurisdiction in which
it holds any Mortgage  File.  Each  Custodial  Agreement  may be amended only as
provided in Section  10.07.  Any reasonable  compensation  paid to the Custodian
shall be an  unreimbursable  expense of the Trustee.  The Trustee shall serve as
the initial Custodian.  The Custodian shall maintain a fidelity bond in the form
and amount that are customary for securitizations  similar to the securitization
evidenced by this Agreement, with the Trustee named as loss payee. The Custodian
shall be deemed to have  complied with this  provision if one of its  respective
Affiliates  has such  fidelity  bond coverage and, by the terms of such fidelity
bond, the coverage afforded  thereunder  extends to the Custodian.  In addition,
the Custodian  shall keep in force during the term of this Agreement a policy or
policies of insurance  covering  loss  occasioned by the errors and omissions of
its officers and employees in connection with its  obligations  hereunder in the
form  and  amount  that  are  customary  for  securitizations   similar  to  the
securitization  evidenced  by this  Agreement,  with the  Trustee  named as loss
payee.  All  fidelity  bonds and  policies  of errors  and  omissions  insurance
obtained  under this  Section  3.21 shall be issued by a Qualified  Insurer,  or
shall be otherwise acceptable to the Rating Agencies.

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

                  (a) The  Trustee  shall  prepare  and  sign,  on behalf of the
Depositor,  any and all Exchange Act Reports;  provided,  however,  that (i) the
Depositor shall prepare,  sign and file with the Commission the initial Form 8-K
relating to the Trust Fund,  (ii) the Servicer  shall prepare and sign on behalf
of the  Depositor  any Exchange Act Report which  includes an Annual  Compliance
Report  relating to the Servicer,  and (iii) the Special  Servicer shall prepare
and sign on behalf of the  Depositor  any Exchange Act Report which  includes an
Annual  Compliance  Report relating to the Special  Servicer.  Each Exchange Act
Report  consisting  of  a  monthly  Distribution  Date  Statement,   Comparative
Financial Status Report, Delinquent Loan Status Report, Historical Loss Estimate
Report,  Historical  Loan  Modification  Report,  REO Status  Report,  Operating
Statement  Analysis,   NOI  Adjustment   Worksheet,   Watch  List,  Loan  Payoff
Notification  Report,  Premium Loan Report or report pursuant to Section 4.02(b)
shall be prepared as an exhibit or exhibits  to a Form 8-K.  Each  Exchange  Act
Report  consisting of an Annual  Compliance Report shall be prepared as exhibits
to an Annual  Report on Form 10-K and shall  identify  the  aggregate  number of
Holders of Public Certificates and Depository  Participants holding positions in
Public  Certificates as of December 31 (or the nearest Business Day if such date
is not a Business  Day) of the related year.  For each Exchange Act Report,  the
Trustee  or  the  Special   Servicer,   as  applicable,   shall  prepare  (i)  a
manually-signed  paper version of such report and (ii) an electronic  version of
such report,  which  version  shall be prepared as a Microsoft  Word for Windows
file (or in such other format as the Trustee,  the Depositor and the Servicer or
the Special Servicer may agree),  provided, that, with respect to the electronic
version of each Exchange Act Report  consisting of a monthly  Distribution  Date
Statement,  the Servicer need only deliver an electronic  version of the related
Form 8-K and the  Trustee  shall  attach an  electronic  version of the  related
monthly Distribution Date Statement thereto as an exhibit.  Exchange Act Reports
consisting of (i) a monthly  Distribution  Date Statement  shall be filed within
ten days after the  related  Distribution  Date;  (ii) a  Comparative  Financial
Status Report,  Delinquent Loan Status Report,  Historical Loss Estimate Report,
Historical Loan  Modification  Report,  REO Status Report,  Operating  Statement
Analysis, NOI Adjustment Worksheet, Watch List, Loan Payoff Notification Report,
Premium Loan Report or report  pursuant to Section 4.02(b) shall be filed within
ten days after each  Distribution  Date; and (iii) an Annual  Compliance  Report
shall  be filed on or  prior  to  March  15 of each  calendar  year.  Electronic
versions of each  Exchange  Act Report  shall be  delivered  to the Trustee on a
computer  diskette  (delivered  by courier in packaging  designed to shield such
diskette from damage in  transmission)  or by means of electronic  data transfer
system mutually agreed upon by the Trustee and the Servicer or Special Servicer.
The Trustee shall  forward each  Exchange Act Report to the  Depositor  (and its
attorneys, Cadwalader, Wickersham & Taft, Attn: Anna H. Glick in a manner and in
a format agreed upon by the Trustee and the Depositor. Manually-signed copies of
each  Exchange Act Report shall be delivered to the Depositor at the address set
forth in Section 10.04 to the attention of Nez Mustafic, with a copy to Marshall
Brozost,  Esq.  (or such  other  Persons  as are  designated  in  writing by the
Depositor), with a copy to the Trustee.

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

                  None of the  Servicer,  the Special  Servicer  and the Trustee
shall (i) file a Form ID with  respect to the  Depositor or (ii) cause the Trust
Fund to stop filing  reports,  statements  and  information  with the Commission
pursuant  to this  Section  unless  directed  to do so by the  Depositor  or the
continued  reporting is  prohibited  under the  Exchange Act or any  regulations
thereunder. Upon the written request of the Depositor, the Servicer shall file a
Form 15 relating to the Trust Fund with the  Commission  and send a copy thereof
to the Trustee and the Depositor.

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

                  (b) The  Servicer  or the  Special  Servicer  with  respect to
Specially  Serviced  Mortgage Loans shall,  in accordance  with such  reasonable
rules and procedures as it may adopt (which may include the requirement  that an
agreement that provides that such information  shall be used solely for purposes
of evaluating the investment  characteristics of the Certificates be executed to
the extent the  Servicer,  or the Special  Servicer  with  respect to  Specially
Serviced  Mortgage  Loans,  deems such action to be necessary  or  appropriate),
also,  make  available  any  information  relating to the  Mortgage  Loans,  the
Mortgaged Properties or the Borrowers,  for review by the Depositor,  the Rating
Agencies and any other  Persons to whom the  Servicer,  or the Special  Servicer
with respect to Specially  Serviced Mortgage Loans,  believes such disclosure is
appropriate,  in each  case  except  to the  extent  doing so is  prohibited  by
applicable law or by any related Loan  Documents  related to a Mortgage Loan. In
connection with providing or granting any information or access pursuant to this
paragraph,  the Servicer and the Special  Servicer may require  payment from the
Depositor, or other Persons (other than the Rating Agencies) of a sum sufficient
to cover the  reasonable  costs and expenses of providing  such  information  or
access, including, without limitation, copy charges and, in the case of any such
party requiring on-site review in excess of three Business Days, reasonable fees
for  employee  time and for space;  provided  that no charge may be made if such
information  or  access  was  required  to be  given  or  made  available  under
applicable law.

                  (c) The Servicer and the Special Servicer shall make available
at their offices during normal business  hours, or send to the requesting  party
at the expense of each such requesting party (other than the Rating Agencies and
the Depositor) for review by the Depositor,  the Trustee,  the Rating  Agencies,
any  Certificateholder,  any Person  identified  to the  Servicer or the Special
Servicer, as applicable, by a Certificateholder as a prospective transferee of a
Certificate and any other Persons to whom the Servicer or the Special  Servicer,
as applicable,  believes such disclosure to be appropriate the following  items:
(i) all financial statements,  occupancy  information,  rent rolls, retail sales
information,  average daily room rates and similar  information  received by the
Servicer or the Special Servicer,  as applicable,  from each Borrower,  (ii) the
inspection  reports  prepared  by or on behalf of the  Servicer  or the  Special
Servicer, as applicable, in connection with the property inspections pursuant to
Section 3.19,  (iii) any and all  modifications,  waivers and  amendments of the
terms of a Mortgage  Loan entered into by the Servicer or the Special  Servicer,
as applicable  and (iv) any and all officer's  certificates  and other  evidence
delivered  to  the  Trustee  and  the   Depositor  to  support  the   Servicer's
determination  that any  Advance  was,  or if made  would  be, a  Nonrecoverable
Advance.  Copies of any and all of the foregoing  items shall be available  from
the  Servicer  or the  Special  Servicer,  as  applicable,  or the  Trustee,  as
applicable,  upon  request.  Nothing in this Section  3.22(c)  shall require the
Servicer or the Special Servicer to violate,  in the judgment of the Servicer or
the Special Servicer, as applicable,  any applicable law prohibiting  disclosure
of  information  with respect to Borrower and the failure of the Servicer or the
Special  Servicer to provide access as provided under this Section  3.22(c) as a
result of such law shall not constitute a breach of this Section.

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

                  (e)  Notwithstanding  any  provisions in this Agreement to the
contrary,  the  Trustee  shall not be  required  to review  the  content  of any
Exchange  Act  Report  for  compliance  with   applicable   securities  laws  or
regulations, completeness, accuracy or otherwise, and the Trustee shall not have
any liability  with respect to any Exchange Act Report filed with the Commission
or delivered to  Certificateholders.  None of the Servicer, the Special Servicer
and the Trustee shall be  responsible  for the accuracy or  completeness  of any
information  supplied by a Borrower or a third party for  inclusion  in any Form
8-K, and each of the  Servicer,  the Special  Servicer and the Trustee  shall be
indemnified  and held harmless by the Trust Fund against any loss,  liability or
expense  incurred in connection  with any legal action relating to any statement
or omission or alleged statement or omission therein.  None of the Trustee,  the
Special  Servicer,  and the Servicer shall have any  responsibility or liability
with respect to any Exchange Act Report filed by the Depositor,  and each of the
Servicer,  the Special  Servicer and the Trustee shall be  indemnified  and held
harmless by the Trust Fund against any loss,  liability  or expense  incurred in
connection  with any legal  action  relating  to any  statement  or  omission or
alleged statement or omission therein.

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

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

                  SECTION 3.24.   Property Advances.

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

                  (b)  The  Servicer  shall  notify  the  Trustee,  the  Special
Servicer and the Fiscal Agent, in writing promptly upon, and in any event within
one  Business  Day  after,  becoming  aware  that it will be  unable to make any
Property  Advance  required  to be made  pursuant  to the terms  hereof,  and in
connection therewith, shall set forth in such notice the amount of such Property
Advance,  the Person to whom it will be paid, and the  circumstances and purpose
of  such  Property  Advance,   and  shall  set  forth  therein  information  and
instructions for the payment of such Property Advance,  and, on the later of (i)
the date  specified in such notice for the payment of such Property  Advance and
(ii) the fifth Business Day following such notice,  the Trustee,  subject to the
provisions of Section 3.24(c),  shall pay the amount of such Property Advance in
accordance with such information and instructions.  If the Trustee fails to make
any Property  Advance  required to be made under this Section  3.24,  the Fiscal
Agent, subject to the provisions of Section 3.24(c),  shall make such Advance on
the same day the  Trustee  was  required  to make  such  Property  Advance  and,
thereby, the Trustee shall not be in default under this Agreement.

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

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

                  SECTION 3.25.   Appointment of Special Servicer.

                  (a) Lennar  Partners,  Inc.  is hereby  appointed    as    the
initial Special Servicer to service each Specially Serviced Mortgage Loan.

                  (b) The  Directing  Holders  shall be  entitled  to remove the
Special  Servicer  with or  without  cause and to  appoint a  successor  Special
Servicer,  provided that each Rating  Agency  confirms to the Trustee in writing
that  such  removal  and  appointment,  in and of  itself,  would  not  cause  a
downgrade,  qualification or withdrawal of the then-current  ratings assigned to
any Class of Certificates.  If there is a Special Servicer Event of Default, the
Special Servicer shall be removed and replaced  pursuant to Sections 7.01(c) and
7.02.

                  (c) The  appointment of any such successor  Special  Servicer,
shall not  relieve  the  Servicer,  the  Trustee  or the  Fiscal  Agent of their
respective obligations to make Advances as set forth herein; provided,  however,
the  Servicer  shall not be  liable  for any  actions  or any  inaction  of such
successor Special Servicer.

                  (d) No termination of the Special  Servicer and appointment of
a successor  Special  Servicer  shall be effective  until the successor  Special
Servicer  has  assumed  all  of its  responsibilities,  duties  and  liabilities
hereunder  pursuant  to a writing  satisfactory  to the  Trustee and each Rating
Agency,  as  evidenced  in  writing,   and  the  Trustee  has  received  written
confirmation  from each Rating Agency that such appointment  would not cause any
Rating Agency to qualify,  withdraw or downgrade any of its then-current ratings
on  any   Certificates.   Any  successor   Special   Servicer   shall  make  the
representations and warranties provided for in Section 2.04(a) mutatis mutandis.

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

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

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

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

                  (c) Not later than 3:00 p.m.  Central Time on the Business Day
preceding  each date on which the Servicer is required to furnish a report under
Section  3.13(a) to the  Trustee,  the  Special  Servicer  shall  deliver to the
Trustee,  with a copy to the  Servicer  a  written  statement  describing,  on a
Mortgage  Loan by  Mortgage  Loan  basis (for all  Mortgage  Loans for which the
Special  Servicer is  collecting  the payments  thereon),  (i) the amount of all
payments on account of interest  received on each  Specially  Serviced  Mortgage
Loan,  the amount of all payments on account of principal,  including  Principal
Prepayments,  on each  Specially  Serviced  Mortgage  Loan,  the  amount  of Net
Insurance  Proceeds and Net Liquidation  Proceeds  received with respect to each
Specially  Serviced  Mortgage Loan, and the amount of net income or net loss, as
determined  from  management  of a trade  or  business  on,  the  furnishing  or
rendering  of a  non-customary  service to the tenants of, or the receipt of any
rental income that does not constitute  Rents from Real Property with respect to
the REO Property relating to each applicable  Specially  Serviced Mortgage Loan,
in  each  case  in  accordance  with  Section  3.17  and  (ii)  such  additional
information  relating to the Specially  Serviced Mortgage Loans as the Servicer,
or Trustee  reasonably  requests to enable it to perform  its duties  under this
Agreement.

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

                  (e) The  Servicer  shall  maintain all records with respect to
defeased Mortgage Loans.

                  SECTION 3.27.  Interest Reserve Account.

                  (a) On each Servicer Remittance Date occurring in February and
on any Servicer  Remittance  Date  occurring  in January  which occurs in a year
which is not a leap year, the Servicer shall remit to the Trustee, in respect of
each Actual/360 Mortgage Loan, for deposit into the Interest Reserve Account, an
amount equal to one day's interest accrued at a per annum rate equal to 31/30 of
the  related  Mortgage  Rate  (less the  Administrative  Fee Rate) on the Stated
Principal  Balance  of such  Mortgage  Loan as of the last day of the then  most
recently ended Interest Accrual Period,  to the extent a full Monthly Payment or
P&I  Advance  is made in  respect  thereof  (all  amounts  so  deposited  in any
consecutive January and February, "Withheld Amounts").

                  (b) On each Servicer  Remittance Date occurring in March,  the
Servicer  shall  instruct  the Trustee to  withdraw  from the  Interest  Reserve
Account an amount equal to the Withheld  Amounts from the preceding  January and
February, if any, and deposit such amount into the Distribution Account.

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

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

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

                  (c) With  respect  to the  Mortgage  Loans  that  require  the
related Borrower to pay Rating Agency monitoring or review fees, the Servicer or
the Special Servicer,  in accordance with the Servicing Standard,  shall enforce
the  obligation  of the related  Borrowers to pay Rating  Agency  monitoring  or
review  fees and the  Servicer  shall  remit  such  fees from the  related  Cash
Collateral  Account for payment of such fees to the applicable  Rating Agencies.
The Servicer shall receive bills from the Rating Agencies for monitoring, review
and surveillance of the Certificates and the Mortgage Loans on behalf of CCA and
shall promptly notify and send such bills to CCA, Attention: Marlyn A. Marincas.
CCA will  notify each Rating  Agency to bill CCA for such  services  and to send
such bills to the Servicer.  The Servicer shall notify CCA of the portion of the
bill that it has paid from funds  collected from such Borrowers and CCA will pay
such  portion  of the  bill not  paid  from  funds  provided  by the  applicable
Borrowers (as described in this section  (c)).  Any Rating Agency  monitoring or
review  fees shall be paid by CCA on an ongoing  basis,  provided,  that if such
fees are not paid by CCA within 30 days after  notice  from the  Servicer,  they
will be paid from amounts otherwise  distributable to the Class M-2 Certificates
on the  next  succeeding  Distribution  Date  pursuant  to  the  terms  of  this
Agreement,  and, to the extent such amounts are  insufficient to make payment on
such  fees,  such  fees will be paid by the  Servicer  and  shall  constitute  a
Property Advance hereunder.

                  (d) With respect to all  Mortgage  Loans that provide that the
holder of the related Note may apply  amounts  received  thereunder  (including,
without limitation,  Liquidation  Proceeds) against principal,  interest and any
other sums due in the order as the holder shall  determine,  the Servicer  shall
apply  amounts  received in respect of any such  Mortgage Loan (after using such
amounts  to  reimburse  the  Servicer,  the  Trustee  or the  Fiscal  Agent,  as
applicable,  for  outstanding  Advances that were made as to such Mortgage Loan)
(i) first to  interest  (other than Excess  Interest  or Default  Interest)  due
thereunder;  (ii)  next  to  principal;  (iii)  next  to  Default  Interest  due
thereunder;  (iv) next to Prepayment  Premiums  (excluding any Return of Premium
Amounts) due thereunder;  (v) then to any Excess  Interest due thereunder;  (vi)
then to reimburse any  litigation or other  expenses  incurred in collecting any
such amounts received in respect of such Mortgage Loan; (vii) then to any Return
of Premium  Amounts  due  thereunder  and  (viii)  finally to any other sums due
thereunder.

                  (e) With  respect  to the  Mortgage  Loans that are ARD Loans,
neither  the   Servicer   (including   the   Servicer  in  its   capacity  as  a
Certificateholder,  if  applicable)  nor the  Special  Servicer  shall  take any
enforcement  action with respect to the payment of Excess  Interest or principal
in excess of the principal component of the constant Monthly Payment, other than
requests for collection, until the maturity date of the related Mortgage Loan.

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

                  (g) With  respect  to any  Mortgage  Loan  secured by a senior
housing/healthcare  facility, the Special Servicer shall hire a consultant which
is  experienced  in the  operation  of such  facilities  in the event  that such
Mortgage  Loan becomes a Specially  Serviced  Mortgage  Loan,  the cost of which
shall  constitute a Property  Advance to be paid by the Servicer  subject to the
second paragraph of Section 3.04(a).

                  (h) With respect to the Mortgage Loans that are ARD Loans, the
Special  Servicer  shall be permitted,  in its  discretion,  to waive all or any
accrued  Excess  Interest if, prior to the related  maturity  date,  the related
Borrower has  requested  the right to prepay the Mortgage  Loan in full together
with  all  payments  required  by the  Mortgage  Loan in  connection  with  such
prepayment  (except for a portion of accrued Excess Interest,  provided that the
Special  Servicer's  determination  to waive  the right to such  accrued  Excess
Interest  is  reasonably  likely  to  produce  an equal or  greater  payment  to
Certificateholders  on a present value basis (discounted at the related Mortgage
Rate) than a refusal to waive the right to such Excess Interest. Any such waiver
shall not be effective  until such  prepayment is tendered.  Additionally,  with
respect to any ARD Loan, the Special  Servicer is permitted,  in accordance with
the Servicing Standard, to waive the portion of accrued Excess Interest, if any,
accrued  at a rate in  excess  of 2% above the  related  Mortgage  Rate if (i) a
default has occurred or is reasonably  foreseeable or (ii) the Special  Servicer
has  determined  that such a waiver is likely  to  produce  an equal or  greater
payment to Certificateholders on a present value basis. Neither the Servicer nor
the  Special   Servicer  will  have  any  liability  to  the  Trust  Fund,   the
Certificateholders or any other Person so long as such determination is based on
such criteria.

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

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

                  (k)  Each of the  Servicer  and the  Special  Servicer  hereby
agrees to use efforts  consistent  with the  Servicing  Standard to abide by the
terms and  conditions  precedent to payment of claims  under any Residual  Value
Policies and to use efforts  consistent with the Servicing  Standard to take all
such action as may be required to comply with the terms and  provisions  of such
policies in order to maintain,  in full force and effect,  such  Residual  Value
Policies. In addition to complying with all conditions to coverage,  the Special
Servicer  hereby agrees that it will use efforts  consistent  with the Servicing
Standard to take any and all actions required under the Residual Value Policy in
connection with any claim,  including (i) the timely  presentation of a proof of
loss containing all required  information,  (ii) providing  reasonable access to
any Mortgaged Property (but only to the extent such access is available pursuant
to the related Loan  Documents,  applicable  law and the related  Credit Lease),
(iii) the  providing of any other  notices  required  under the  Residual  Value
Policy in a timely fashion,  and (iv) the timely  submission of claims under the
Residual  Value  Policy  to  the  extent  the  Special  Servicer  determines  in
accordance with the Servicing Standard that any such claim would not be excluded
under the terms of the  Residual  Value  Policy.  Any and all amounts  collected
under a Residual Value Policy shall be  immediately  deposited in the Collection
Account, subject to withdrawal as provided herein.

                  (l) For any Mortgage Loan as to which,  under the terms of the
related Loan Documents,  the mortgagee may, in its  discretion,  apply Insurance
Proceeds,  condemnation  awards or escrowed funds to the prepayment of such loan
prior to the expiration of the related  Lock-out  Period,  the Servicer may only
make such a  prepayment  if the Servicer  has first  consulted  with the Special
Servicer (if the Special Servicer is not the Servicer).

                  (m)      [Reserved]

                  (n)  The  Special  Servicer   (together  with  its  employees,
officers  and  directors)  shall  not  utilize  the  proprietary  and  nonpublic
information  that it becomes aware of in servicing the Mortgage  Loans to render
advice in connection with,  solicit or otherwise  participate in the refinancing
of any Mortgage  Loans  (whether at maturity or  otherwise,  unless the Mortgage
Loan Seller  confirms in writing that it will not pursue the refinancing of such
Mortgaged  Property).  The Special  Servicer  shall not make its  Mortgage  Loan
servicing system available to the Special Servicer's Affiliates,  engaged in the
commercial  mortgage  origination  business  for the  purpose of  refinancing  a
Mortgage Loan prior to or at its due date.

                  (o) The Servicer and the Special Servicer shall administer the
Split Notes in accordance with the related Co-Lender Agreements.

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

                  (q) In the event that a Rating  Agency  shall  charge a fee in
connection  with  providing  confirmation  under this  Agreement that a proposed
action,  including any  enforcement of a  due-on-encumbrances  clause,  will not
result in the downgrade,  withdrawal, or qualification of any rating assigned to
any Class of  Certificates,  the Servicer or Special  Servicer shall use efforts
consistent  with the Servicing  Standard to require the related  Borrower to pay
such fee to the  full  extent  permitted  under  the  applicable  Mortgage  Loan
Documents.  If the Borrower fails to pay such fee, then the Servicer and Special
Servicer shall not take such proposed  action;  provided that if the Servicer or
Special  Servicer  determines that (A) the Borrower is not obligated to pay such
expense or (B) failure to waive such  due-on-encumbrance  provision or take such
proposed  action  will  result in the  borrower  defaulting  under  the  related
Mortgage  Loan and that,  in the event of such  default,  failure  to waive such
due-on-encumbrance  provision  or take such  proposed  action  would result in a
lesser net recovery  with respect to the related  Mortgage Loan than would occur
if the  Servicer or Special  Servicer  were to take such  proposed  action,  the
Depositor shall pay such expenses;  provided, that if the Depositor does not pay
such expenses,  any expenses  incurred by the Servicer or Special  Servicer,  as
applicable, shall be reimbursable as a Property Advance.

                  (r) With  respect to the Value City  Credit  Lease  Loan,  the
Servicer or Special  Servicer  (if such  Mortgage  loan is a Specially  Serviced
Loan)  shall  not  exercise  any   discretion  to  approve  or  disapprove   the
substitution  of an  alternate  property  for a Mortgaged  Property  pursuant to
Section 43 of the lease agreement relating thereto;  provided,  that the related
Borrower's  delivery of written  confirmation from the Rating Agencies that such
substitution  will not result in the withdrawal,  qualification  or downgrade of
the  then-current  ratings of any Class of Certificates  will constitute  lender
approval and the related Borrower's failure to deliver such written confirmation
will constitute lender disapproval.

                  (s) To the extent not  inconsistent  with the related Mortgage
Loan,  neither  the  Servicer  nor  the  Special  Servicer  shall  consent  to a
replacement of the related  Manager with respect to a Mortgaged  Property unless
it obtains  written  confirmation  from S&P and Moody's that such consent  would
not, in and of itself, result in a downgrade, qualification or withdrawal of the
then-current ratings assigned to the Certificates;  provided,  however,  that if
the Stated  Principal  Balance of such Mortgage  Loan as of the day  immediately
prior to the date of  determination  plus the principal  balance of any Mortgage
Loans  that  are  cross-collateralized,   cross-defaulted  or  made  to  related
borrowers with the Mortgage Loan subject to such  modification  is less than the
lesser  of (x) (i) 2% for  Moody's  and (ii) 5% for S&P of the  total  aggregate
Stated  Principal  Balances of the Mortgage Loans and (y)  $30,000,000,  and the
Mortgage  Loan is not,  at the  time of  determination,  one of the ten  largest
Mortgage  Loans in the  Trust  Fund,  such  written  confirmation  shall  not be
required from the applicable Rating Agency.

                  (t) To the extent not  inconsistent  with the related Mortgage
Loan,  none of the Servicer or the Special  Servicer shall consent to a transfer
of  ownership  interest in any  Borrower or  beneficial  owner of Borrower  with
respect to a Mortgaged Property unless it obtains written  confirmation from the
Rating  Agencies  that such  consent  would not,  in and of itself,  result in a
downgrade,  qualification or withdrawal of the then-current  ratings assigned to
the  Certificates;  provided,  however,  that if the Stated Principal Balance of
such Mortgage Loan as of the day immediately  prior to the date of determination
plus the principal balance of any Mortgage Loans that are  cross-collateralized,
cross-defaulted  or made to related  borrowers with the Mortgage Loan subject to
such modification, is less than the lesser of (x) (i) 2% for Moody's and (ii) 5%
for S&P of the total aggregate Stated  Principal  Balances of the Mortgage Loans
and (y)  $30,000,000,  and  the  Mortgage  Loan  is not  one of the ten  largest
Mortgage  Loans in the  Trust  Fund,  such  written  confirmation  shall  not be
required from the applicable Rating Agency.

                  (u) To the extent not  inconsistent  with the related Mortgage
Loan,  the  Servicer  shall  maintain all reserve  accounts and cash  collateral
accounts  as  Eligible  Accounts  and shall  invest  funds in such  accounts  in
Permitted Investments.

                  (v) To the extent not  inconsistent  with the related Mortgage
Loan,  the Special  Servicer  shall,  as a condition to granting  consent to any
material  alteration of a Mortgaged  Property  require any such Borrower to post
cash  security in the amount of 125% of the projected  cost of such  alteration,
provided, however, that if the Stated Principal Balance of such Mortgage Loan as
of  the  day  immediately  prior  to the  date  of  determination  or  group  of
cross-collateralized  Mortgage  Loans or group of Mortgage  Loans to  affiliated
Borrowers,  as the case may be, is less  than the  lesser of (x) 2% of the total
aggregate Stated  Principal  Balances of the Mortgage Loans and (y) $30,000,000,
and is not, at the time of determination,  one of the ten largest Mortgage Loans
in the Trust Fund,  such deposit  shall not be required.  A material  alteration
shall be an alteration where the projected cost of such alteration exceeds 5% of
the Stated Principal Balance of such Mortgage Loan.

                  (w)  Pursuant to the  provisions  of any  Mortgage  Loan which
provides for the removal of a property manager,  any calculation of Debt Service
Coverage  Ratio by the Servicer or the Special  Servicer  shall use the Mortgage
Rate, and not the Revised Mortgage Rate, regardless of the rate in effect at the
time of such calculation.

                  (x) The Special  Servicer  shall not remove any Manager solely
because any Mortgage Loan has reached its  Anticipated  Repayment Date and there
remains an outstanding principal balance on such Mortgage Loan.

                  (y) The assignment to the Trust Fund of the ACCOR Credit Lease
notwithstanding,  the right of the  landlord  under the  ACCOR  Credit  Lease to
approve of the  substitution of the related  Mortgaged  Properties under certain
specified  circumstances  may be  exercised  only by the Borrower and not by the
Trustee, the Servicer or the Special Servicer, to the extent consistent with the
applicable  law and the related Loan  Documents;  provided , that the  foregoing
shall not  contravene  any  requirement  under the Loan  Documents to obtain any
Rating Agency confirmation.

                  SECTION 3.29.   Modification, Waiver, Amendment and Consents.

                  (a) The Special  Servicer may,  consistent  with the Servicing
Standard,  agree  to the  modification,  waiver  or  amendment  of any term of a
Mortgage  Loan  which  is in  default  or  as to  which  default  is  reasonably
foreseeable, provided, in the sole, good faith judgment of the Special Servicer,
such   modification,   waiver  or  amendment  would  increase  the  recovery  to
Certificateholders  on a net present value basis documented to the Trustee.  The
Special  Servicer may either  foreclose  or elect to grant up to three  one-year
extensions on any such Mortgage Loan that is a Specially Serviced Mortgage Loan;
provided,  however,  that no such  extension may extend the final  Maturity Date
beyond (a) the date that is two years prior to the Final Rated Distribution Date
or (b) the date that is ten years prior to the  expiration of any related ground
lease.

                  To the extent  that either the  Servicer  or Special  Servicer
waives any Default  Interest or late  payment  charge in respect of any Mortgage
Loan,  whether  pursuant to Section 3.03(a) or this Section 3.29, the respective
amounts of  additional  servicing  compensation  payable to the Servicer and the
Special  Servicer out of such Default  Interest or late payment charges shall be
reduced  proportionately based upon the respective amounts that had been payable
thereto out of such Default Interest or late payment charges  immediately  prior
to such waiver.

                  (b) The Special  Servicer may,  subject to Section 3.29(f) and
consistent with the Servicing  Standard,  agree to any  modification,  waiver or
amendment  (other  than  any   modifications,   waivers  or  amendments  to  any
non-Specially  Serviced  Mortgage  Loan  expressly  the  responsibility  of  the
Servicer,  pursuant to Section 3.29(c)) of any term of any Mortgage Loan that is
not in  default or for which a default is not  reasonably  foreseeable  with the
consent of the  Holders of  Certificates  representing  greater  than 50% of the
Voting  Rights of the most  subordinate  Class or Classes of  Certificates  then
outstanding (provided, for the purpose of determining the most subordinate Class
of Certificates then outstanding, (i) the Class A-1, Class A-2, Class A-3, Class
A-4 and Class X Certificates  collectively  and (ii) the Class M-1 and Class M-2
Certificates  collectively  will,  in  each  case,  be  treated  as  one  Class)
representing a minimum of 1.0% of the aggregate initial Certificate  Balances of
all  Classes of  Certificates  (or if the  Certificate  Balance of such Class or
Classes has been notionally reduced based on Appraisal Reduction Amounts to less
than 25% of its  initial  Certificate  Balance,  the  holders  of the next  most
subordinate Class) (the "Directing Holders"),  subject,  however, to each of the
following limitations, conditions and restrictions:

                   (i)     [Reserved];

                  (ii)     the Special  Servicer shall not release or substitute
                           material  collateral  except  as  provided  in clause
                           (iii) below;

                 (iii)     except  as   expressly   provided   in  the   related
                           Mortgage  or in  connection  with a material  adverse
                           environmental  condition  at  the  related  Mortgaged
                           Property or through  defeasance or the  assumption of
                           a Borrower's  obligations  with respect to a Mortgage
                           Loan in  accordance  with the terms  thereof  and the
                           provisions  of  Section  3.09  hereof,   the  Special
                           Servicer  may not take any action  that  results in a
                           release of the lien of the  related  Mortgage  on any
                           material  portion of such Mortgaged  Property without
                           a corresponding principal prepayment.

                  (iv)     the Special  Servicer  shall not permit any  Borrower
                           to  add  any   collateral   unless  (A)  the  Special
                           Servicer  has first  determined  in  accordance  with
                           the Servicing  Standard,  based upon an environmental
                           assessment  prepared  by an  Independent  Person  who
                           regularly  conducts  environmental  assessments,   at
                           the  expense of the  Borrower,  that such  additional
                           collateral   is   in   compliance   with   applicable
                           environmental  laws and  regulations  and that  there
                           are  no  circumstances  or  conditions  present  with
                           respect to such new  collateral  relating to the use,
                           management  or  disposal of any  hazardous  materials
                           for   which   investigation,   testing,   monitoring,
                           containment,   clean-up  or   remediation   would  be
                           required  under  any  then  applicable  environmental
                           laws and/or  regulations,  (B) the  Special  Servicer
                           has  received  an Opinion  of Counsel at the  expense
                           of the  Borrower,  to the effect that the addition of
                           such   collateral   will  not  cause  the  Upper-Tier
                           REMIC,  the  Lower-Tier  REMIC  or the  related  Loan
                           REMIC  to fail to  qualify  as a REMIC or cause a tax
                           to be  imposed  on the  Trust  Fund  under  the REMIC
                           Provisions  and (C) the Special  Servicer  shall have
                           received  written   confirmation   from  each  Rating
                           Agency  that  such  changes  will not  result  in the
                           qualification,   downgrade  or   withdrawal   to  the
                           ratings then assigned to the Certificates;

                   (v)     other than with respect to an amendment, modification
                           or waiver  pursuant to Section  3.29(a),  the Special
                           Servicer may not waive or reduce a Lock-out Period or
                           any Prepayment Premiums; and

                  (vi)     other than with respect to an amendment, modification
                           or waiver  pursuant to Section  3.29(a),  the Special
                           Servicer  may not  affect the amount or timing of any
                           scheduled  payments of  principal,  interest or other
                           amounts (including Prepayment Premiums) payable under
                           the Mortgage Loan;

provided  that  the  Special  Servicer  shall  not be  required  to  oppose  the
confirmation  of a plan in any  bankruptcy  or similar  proceeding  involving  a
Borrower if in its reasonable and good faith judgment such opposition  would not
ultimately prevent the confirmation of such plan or one substantially similar.

                  (c) Subject to the limitations  set forth in Section  3.29(b),
for any  Mortgage  Loan other  than a  Specially  Serviced  Mortgage  Loan,  the
Servicer shall be  responsible  for any request by a Borrower for the consent of
the mortgagee for a  modification,  waiver or amendment of any term with respect
to:

                   (i)     Approving  routine  leasing  activity  (including any
                           subordination,  standstill and attornment agreements)
                           with  respect  to leases  for less than the lesser of
                           (a)  30,000  square  feet and (b) 20% of the  related
                           Mortgaged Property;

                  (ii)     Approving  a change of the  Manager at the request of
                           the related  Borrower;  provided  that the  successor
                           Manager is not  affiliated  with the  Borrower and is
                           a  nationally  or  regionally  recognized  manager of
                           similar properties;  and provided,  further, that the
                           Servicer  has  received  written   confirmation  from
                           each of S&P and Moody's  that such change  would not,
                           in and of itself,  cause a  downgrade,  qualification
                           or withdrawal of the  then-current  ratings  assigned
                           to the Certificates;  provided,  however, that if the
                           Stated  Principal  Balance of such  Mortgage  Loan or
                           group  of  cross-collateralized   Mortgage  Loans  or
                           group of Mortgage Loans to affiliated  Borrowers,  as
                           the case may be, is less  than the  lesser of (x) (i)
                           2% for  Moody's  and  (ii)  5% for  S&P of the  total
                           aggregate Stated  Principal  Balances of the Mortgage
                           Loans  as of the day  immediately  prior  to the date
                           of  determination   and   (y) $30,000,000,   and  the
                           Mortgage  Loan is not, at the time of  determination,
                           one of the ten  largest  Mortgage  Loans in the Trust
                           Fund,   such  written   confirmation   shall  not  be
                           required from any of the Rating Agencies;

                 (iii)     Approving any waiver  affecting the timing of receipt
                           of financial  statements  from any Borrower  provided
                           that such financial  statements are delivered no less
                           than  quarterly  and within 60 days of the end of the
                           calendar quarter;

                  (iv)     Approving  annual  budgets for the related  Mortgaged
                           Property,  provided  that no such budget (1) provides
                           for the  payment of  operating  expenses in an amount
                           equal  to  more  than  110% of the  amounts  budgeted
                           therefor  for the prior year or (2)  provides for the
                           payment of any  material  expenses  to any  affiliate
                           of  the  Borrower   (other  than  the  payment  of  a
                           management  fee  to  any  property  manager  if  such
                           management  fee is no more  than the  management  fee
                           in effect on the Cut-off Date); and

                   (v)     Subject  to  other  restrictions  in  this  Agreement
                           regarding   Principal   Prepayments,    waiving   any
                           provision  of a Mortgage  Loan  requiring a specified
                           number of days' notice prior to a Principal
                           Prepayment.

                  (d) All modifications,  waivers,  amendments and other actions
entered into or taken in respect of the Mortgage  Loans pursuant to this Section
3.29 shall be in writing. The Special Servicer shall notify the Servicer and the
Trustee,  in writing,  of any  modification,  waiver,  amendment or other action
entered into or taken in respect of any Mortgage  Loan  pursuant to this Section
3.29,  prior to the effective  date thereof and the date as of which the related
modification,  waiver or amendment is to take effect,  and shall  deliver to the
Trustee or the related  Custodian for deposit in the related Mortgage File (with
a copy to the Servicer) an original  counterpart  of the  agreement  relating to
such modification, waiver, amendment or other action, promptly (and in any event
within  10  Business  Days)  following  the  execution  thereof.  Following  the
execution  of any  modification,  waiver or  amendment  agreed to by the Special
Servicer  pursuant to clauses (a) and (b)(i) above,  the Special  Servicer shall
deliver to the Trustee  (with a copy to the  Servicer) an Officer's  Certificate
setting forth in  reasonable  detail the basis of the  determination  made by it
pursuant to clause (a) and (b)(i) above.

                  (e) Any  payment of interest  which is  deferred as  described
herein shall not, for purposes,  including,  without limitation,  of calculating
monthly  distributions to  Certificateholders,  be added to the unpaid principal
balance of the related  Mortgage  Loan,  notwithstanding  that the terms of such
Mortgage Loan so permit or that such interest may actually be capitalized.

                  (f) The Servicer or the Special Servicer, as applicable, shall
be permitted to modify,  waive or amend any term of a Mortgage  Loan that is not
in default or as to which  default is not  reasonably  foreseeable  pursuant  to
Section 3.29(b) or (c), only if such  modification,  waiver or amendment (a) (i)
would not be  "significant"  as such term is  defined  in  Treasury  Regulations
Section 1.860G-2(b),  as determined by the Servicer or Special Servicer (and the
Servicer or Special  Servicer may rely on an Opinion of Counsel  (which shall be
an expense of the Person requesting such  modification,  waiver or amendment) in
making such  determination),  or (ii) occurs  within three months of the Startup
Day, (b) would be in accordance  with the  Servicing  Standard and (c) would not
adversely affect in any material  respect the interest of any  Certificateholder
not consenting thereto.  The consent thereto of the Directing Holders or written
confirmation from each Rating Agency that such modification, waiver or amendment
will  not  result  in  a   qualification,   withdrawal  or  downgrading  of  the
then-current  ratings  assigned to the Certificates  shall not be required,  but
either shall be conclusive evidence that such modification,  waiver or amendment
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder not consenting thereto.

                  SECTION 3.30.   [Reserved].

                  SECTION 3.31.   Servicing of Mortgage Loans Subject to 
                                  Co-Lender Agreements.

                  (a) With respect to each of the Lead Lender  Split Notes,  the
Servicer  and  Special  Servicer  will  act as the  lead  servicer  and  special
servicer, respectively, with respect to the servicing of the related Split Loans
and will service such Split Loans  pursuant to the  provisions of this Agreement
and the Servicing  Standard with a view toward the  maximization  of recovery on
both the Split Note  included in the Trust Fund and related  Other Note or Other
Notes. All amounts  collected by the Servicer (or the Trustee,  the Fiscal Agent
or Special  Servicer,  as  applicable),  with respect to any Split Note shall be
allocated in the manner prescribed in the related Co-Lender Agreement.

                  (b) With respect to each Lead Lender Split Note,  the Servicer
(or the Trustee, Fiscal Agent or Special Servicer, as applicable), will hold the
Mortgaged  Property,  any  insurance  thereon  (including,  but not  limited to,
property,  casualty and residual value  insurance) and any proceeds derived from
the Split Loan or the  Mortgaged  Property for the benefit of the holders of the
Split  Note and the Other  Note,  and will  allocate  and pay any such  proceeds
therefrom in the manner prescribed in the related Co-Lender Agreement.

                  (c)  Notwithstanding  any of the provisions of Section 4.06 to
the  contrary,  with respect to any P&I Advance that is made pursuant to Section
4.06 with respect to a Lead Lender Split Note or a Co-Lender  Split Note that is
in the Trust Fund, such P&I Advance shall not exceed the amount due with respect
to such Split Note.

                  (d)  Notwithstanding  any of the provisions of Section 3.24 to
the contrary,  with respect to any Property Advance that is made with respect to
a Mortgaged  Property  securing a Lead Lender  Split Note,  the Servicer (or the
Trustee  or Fiscal  Agent,  to the extent  required  by this  Agreement),  shall
advance the entire amount of such Property Advance,  subject to Section 3.24(c).
To the extent that a Property  Advance and related Advance Interest Amounts have
been determined to be Nonrecoverable  Advances and have not been reimbursed from
recoveries in respect of the related Mortgage Loan, the Servicer (or the Trustee
or Fiscal  Agent,  as  applicable),  shall  enforce its rights under the related
Co-Lender  Agreement  against  the Other  Servicer  to  collect a pro rata share
(based on the outstanding  principal amount of each note) of such Nonrecoverable
Advance.  Any out-of pocket expenses incurred in pursuing such recovery shall be
paid out of the Collection  Account.  With respect to any Co-Lender Split Notes,
to the extent that the Co-Lender  Agreement requires  reimbursement of the Other
Servicer  on  behalf  of the Lead  Lender  of such  Split  Loan of any  Property
Advance,  the  Servicer  shall  reimburse  such  amount  as a  Property  Advance
hereunder.  To the extent that the pro rata portion of any Advance  allocable to
the Other Note and advanced by the Lead Lender is not  reimbursed by the related
Other Trust Fund, such amount shall be deemed to be a Nonrecoverable Advance and
shall be reimbursed pursuant to 3.06(ii).

                  (e) With respect to any Property  Advance to be made hereunder
with respect to a Co-Lender Split Note, the  determination by the Other Servicer
shall be  binding  upon the party or  parties  required  to make  such  Property
Advance  hereunder,  both for determining  whether or not such Property  Advance
should be made and determining how such Property Advance should be reimbursed to
such Party.

                  (f) In the event that any Other Note is  acquired  by an Other
Trust Fund, such acquisition shall not result in a qualification,  withdrawal or
downgrade of any rating of the Certificates.  In the event the acquisition of an
Other  Note  by an  Other  Trust  Fund  does  result  in  such a  qualification,
withdrawal or downgrade,  the Depositor shall  repurchase the related Split Note
from the Trust Fund in the same manner as  provided  for under  Section  2.03(e)
hereof.

                  (g) Copies of Certain  Materials  to Servicers of Other Notes.
The Servicer  shall  deliver or cause to be delivered to the Other  Servicer the
following  materials,  in writing and on a computer  readable medium  reasonably
acceptable to the Other  Servicer and the Servicer (and such reports may include
any reasonable disclaimers with respect to information provided by third parties
or with respect to  assumptions  required to be made in the  preparation of such
reports as the Servicer deems appropriate):

                  (i)      Copies of the following reports given to the Trustee:
                           (x) the Operating  Statement Analysis (with operating
                           statements  and  rent  rolls  where  provided  by the
                           Borrower) and NOI Adjustment  Worksheet under Section
                           3.13(d);  and  (y) a  notice  to  the  Trustee  under
                           Section  3.19(b)  with  respect to the related  Split
                           Note;

                  (ii)     The  information  contained  in the  Delinquent  Loan
                           Status Report with respect to the Split Notes;

                  (iii)    Copies of the annual compliance  statement  delivered
                           pursuant  to  Section   3.14  and  the   Accountant's
                           Statement delivered pursuant to Section 3.15;

                  (iv)     If  requested,  copies  of  all  property  inspection
                           reports  for the Split  Notes  conducted  pursuant to
                           Section 3.19(a); and

                  (v)      Copies  of the  Watch  List  whenever  a  Split  Note
                           appears thereon.


                                   ARTICLE IV

                      DISTRIBUTIONS TO CERTIFICATEHOLDERS

                  SECTION 4.01.  Distributions.

                  (a) On each Distribution  Date, after the deemed  distribution
pursuant  to  Section   4.01(i)  the  Trustee  shall  pay  to  itself  from  the
Distribution  Account the Trustee  Fee,  and the  remaining  amounts held in the
Distribution Account shall be withdrawn (to the extent of Available Funds or, in
the case of clause (ii),  Prepayment Premiums) and distributed in respect of the
Lower-Tier Regular Interests as follows:

                   (i)     The  amounts  and timing of  principal  and  interest
                           payments   and    Prepayment    Interest    Shortfall
                           allocations   on  each   Lower-Tier   REMIC   Regular
                           Interest  will  be  identical  to  such  amounts  and
                           timing  on  the   corresponding   Class  of   Related
                           Certificates  for  such  Distribution   Date,  except
                           that,  solely  for  this  purpose,  all  calculations
                           with  respect  to  the  Related   Lower-Tier  Regular
                           Interests  shall  be made  as  though  (x) the  Class
                           A-1,  Class  A-2,  Class  A-3,  Class A-4,  Class  B,
                           Class C,  Class D,  Class E,  Class F, Class G, Class
                           H,  Class  J,  Class  K,  Class  L,   Class M-1   and
                           Class M-2   Pass-Through  Rates  were  equal  to  the
                           Weighted  Average  Net  Mortgage  Pass-Through  Rate,
                           (y) the  Class X  Notional  Balance  were zero at all
                           times,  and  (z)  the  Class  Interest   Distribution
                           Amount  with  respect  to the  Class  X  Certificates
                           shall be  deemed  to be  distributed  in  respect  of
                           each Class of Related  Lower-Tier  Regular  Interests
                           in   accordance   with  the   portion  of  the  Class
                           Interest  Distribution  Amount  with  respect  to the
                           Class X Certificates  represented by the  Certificate
                           Balance  thereof  times  1/12  of the  excess  of the
                           Weighted  Average Net Mortgage over the  Pass-Through
                           Rate of the Related Certificates.

                  (ii)     Prepayment  Premiums  shall be distributed in respect
                           of the  Lower-Tier  Regular  Interests in  accordance
                           with Section 4.01(c)(ii).

                 (iii)     Realized  Losses  shall be  allocated  to,  and shall
                           reduce the  Certificate  Balances  of,  each Class of
                           Lower-Tier  Regular  Interests  without  distribution
                           on any  Distribution  Date,  to the  extent  that the
                           Certificate   Balance  of  such  Class   exceeds  the
                           Certificate  Balance  of the  corresponding  Class of
                           Related   Certificates  because  of  Realized  Losses
                           allocated  to such  Class  of  Related  Certificates.
                           Amounts   recovered   in  respect   of  any   amounts
                           previously  written  off as  Realized  Losses will be
                           distributed  to  each  Class  of  Related  Lower-Tier
                           Regular   Interests,   to  the  extent  that  amounts
                           recovered  in  respect  of  any  amounts   previously
                           written off as  Realized  Losses are  distributed  to
                           the corresponding Class of Related Certificates.

                  (iv)     Any amounts  remaining  in the  Distribution  Account
                           after  the  distribution  set  forth  above  in  this
                           Section  4.01(a)(i)-(iii) shall be distributed to the
                           Class LR Certificates.

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

                   (i)     First, pro rata, in respect of interest, to the Class
                           A-1,  Class  A-2,  Class  A-3,  Class A-4 and Class X
                           Certificates,  up to an amount equal to the aggregate
                           Class Interest  Distribution  Amounts of such Classes
                           for such Distribution Date;

                  (ii)     Second,  pro rata, to the Class A-1, Class A-2, Class
                           A-3, Class A-4 and Class X  Certificates,  in respect
                           of interest,  up to an amount equal to the  aggregate
                           Class  Interest  Shortfalls  of such Classes for such
                           Distribution Date;

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

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

                   (v)     Fifth, to the Class A-3 Certificates, in reduction of
                           the Certificate  Balance thereof,  an amount equal to
                           the Principal Distribution Amount less the portion of
                           the Principal  Distribution Amount distributed to all
                           prior clauses,  until the Certificate Balance thereof
                           is reduced to zero;

                  (vi)     Sixth, to the Class A-4 Certificates, in reduction of
                           the Certificate  Balance thereof,  an amount equal to
                           the Principal Distribution Amount less the portion of
                           the Principal  Distribution Amount distributed to all
                           prior clauses,  until the Certificate Balance thereof
                           is reduced to zero;

                 (vii)     Seventh, pro rata, to the Class A-1, Class A-2, Class
                           A-3 and Class A-4 Certificates,  for the unreimbursed
                           amounts of Realized  Losses,  if any, an amount equal
                           to the aggregate of such unreimbursed Realized Losses
                           previously   allocated   to  such   Class   for  such
                           Distribution Date;

                (viii)     Eighth,  to the Class B  Certificates,  in respect of
                           interest, up to an amount equal to the Class Interest
                           Distribution   Amount   of  such   Class   for   such
                           Distribution Date;

                  (ix)     Ninth,  to the Class B  Certificates,  in  respect of
                           interest, up to an amount equal to the Class Interest
                           Shortfall of such Class for such Distribution Date;

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

                  (xi)     Eleventh,  to  the  Class  B  Certificates,  for  the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

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

                (xiii)     Thirteenth, to the Class C Certificates in respect of
                           interest, up to an amount equal to the Class Interest
                           Shortfall of such Class for such Distribution Date;

                 (xiv)     Fourteenth,  to the Class C Certificates in reduction
                           of the Certificate  Balance thereof,  an amount equal
                           to  the  Principal   Distribution  Amount,  less  the
                           portion   of  the   Principal   Distribution   Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

                  (xv)     Fifteenth,  to the  Class  C  Certificates,  for  the
                           unreimbursed  amounts of Realized Losses,  if any, up
                           to  an  amount   equal  to  the   aggregate  of  such
                           unreimbursed  Realized Losses previously allocated to
                           such Class;

                 (xvi)     Sixteenth,  to the Class D Certificates in respect of
                           interest, up to an amount equal to the Class Interest
                           Distribution   Amount   of  such   Class   for   such
                           Distribution Date;

                (xvii)     Seventeenth,  to the Class D Certificates  in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest   Shortfall   of   such   Class   for   such
                           Distribution Date;

               (xviii)     Eighteenth, to the Class D Certificates, in reduction
                           of the Certificate  Balance thereof,  an amount equal
                           to  the  Principal   Distribution  Amount,  less  the
                           portion   of  the   Principal   Distribution   Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

                 (xix)     Nineteenth,  to the  Class  D  Certificates,  for the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

                  (xx)     Twentieth,  to the Class E Certificates in respect of
                           interest, up to an amount equal to the Class Interest
                           Distribution   Amount   of  such   Class   for   such
                           Distribution Date;

                 (xxi)     Twenty-first,  to the Class E Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest   Shortfall   of   such   Class   for   such
                           Distribution Date;

                (xxii)     Twenty-second,   to  the  Class  E  Certificates   in
                           reduction  of the  Certificate  Balance  thereof,  an
                           amount equal to the  Principal  Distribution  Amount,
                           less the portion of the Principal Distribution Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

               (xxiii)     Twenty-third,  to the Class E  Certificates,  for the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

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

                 (xxv)     Twenty-fifth,  to the Class F Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest   Shortfall   of   such   Class   for   such
                           Distribution Date;

                (xxvi)     Twenty-sixth,   to  the  Class  F  Certificates,   in
                           reduction  of the  Certificate  Balance  thereof,  an
                           amount equal to the  Principal  Distribution  Amount,
                           less the portion of the Principal Distribution Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

               (xxvii)     Twenty-seventh,  to the Class F Certificates, for the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

              (xxviii)     Twenty-eight,  to the Class G Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest  Distribution  Amount of such Class for such
                           Distribution Date;

                (xxix)     Twenty-ninth,  to the Class G Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest   Shortfall   of   such   Class   for   such
                           Distribution Date;

                 (xxx)     Thirtieth, to the Class G Certificates,  in reduction
                           of the Certificate  Balance thereof,  an amount equal
                           to  the  Principal   Distribution  Amount,  less  the
                           portion   of  the   Principal   Distribution   Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

                (xxxi)     Thirty-first,  to the Class G  Certificates,  for the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

               (xxxii)     Thirty-second, to the Class H Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest  Distribution  Amount of such Class for such
                           Distribution Date;

              (xxxiii)     Thirty-third,  to the Class H Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest   Shortfall   for   such   Class   for  such
                           Distribution Date;

               (xxxiv)     Thirty-fourth,   to  the  Class  H  Certificates,  in
                           reduction  of the  Certificate  Balance  thereof,  an
                           amount equal to the  Principal  Distribution  Amount,
                           less the portion of the Principal Distribution Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

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

               (xxxvi)     Thirty-sixth,  to the Class J Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest  Distribution  Amount of such Class for such
                           Distribution Date;

              (xxxvii)     Thirty-seventh,   to  the  Class  J  Certificates  in
                           respect  of  interest,  up to an amount  equal to the
                           Class  Interest  Shortfall  of such  Class  for  such
                           Distribution Date;

             (xxxviii)     Thirty-eighth,   to  the  Class  J  Certificates,  in
                           reduction  of the  Certificate  Balance  thereof,  an
                           amount equal to the  Principal  Distribution  Amount,
                           less the portion of the Principal Distribution Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

               (xxxix)     Thirty-ninth,  to the Class J  Certificates,  for the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

                  (xl)     Fortieth,  to the Class K Certificates  in respect of
                           interest, up to an amount equal to the Class Interest
                           Distribution   Amount   of  such   Class   for   such
                           Distribution Date;

                 (x1i)     Forty-first,  to the Class K Certificates  in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest   Shortfall   of   such   Class   for   such
                           Distribution Date;

                (xlii)     Forty-second,   to  the  Class  K  Certificates,   in
                           reduction  of the  Certificate  Balance  thereof,  an
                           amount equal to the  Principal  Distribution  Amount,
                           less the portion of the Principal Distribution Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

               (xliii)     Forty-third,  to the  Class K  Certificates,  for the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

                (xliv)     Forty-fourth,  to the Class L Certificates in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest  Distribution  Amount of such Class for such
                           Distribution Date;

                 (x1v)     Forty-fifth,  to the Class L Certificates  in respect
                           of  interest,  up to an  amount  equal  to the  Class
                           Interest   Shortfall   of   such   Class   for   such
                           Distribution Date;

                (xlvi)     Forty-sixth,   to  the  Class  L   Certificates,   in
                           reduction  of the  Certificate  Balance  thereof,  an
                           amount equal to the  Principal  Distribution  Amount,
                           less the portion of the Principal Distribution Amount
                           distributed pursuant to all prior clauses,  until the
                           Certificate Balance of such Class is reduced to zero;

               (xlvii)     Forty-seventh,  to the Class L Certificates,  for the
                           unreimbursed  amounts of Realized Losses,  if any, an
                           amount equal to the  aggregate  of such  unreimbursed
                           Realized Losses previously allocated to such Class;

              (xlviii)     Forty-eighth,  pro  rata,  to the Class M-1 and Class
                           M-2  Certificates  in respect of  interest,  up to an
                           amount  equal  to  the   aggregate   Class   Interest
                           Distribution   Amounts  of  such   Classes  for  such
                           Distribution Date (and, with respect to the Class M-2
                           Certificates,  subject  to  section  3.28(c)  of this
                           Agreement);

                (xlix)     Forty-ninth, pro rata, to the Class M-1 and Class M-2
                           Certificates in respect of interest,  up to an amount
                           equal to the aggregate  Class  Interest  Shortfall of
                           such Classes for such  Distribution  Date (and,  with
                           respect  to the Class M-2  Certificates,  subject  to
                           section 3.28(c) of this Agreement);

                   (l)     Fiftieth,  pro rata based on Certificate  Balance, to
                           the  Class  M-1  and   Class  M-2   Certificates   in
                           reduction of the  Certificate  Balances  thereof,  an
                           amount equal to the  Principal  Distribution  Amount,
                           less  the  portion  of  the  Principal   Distribution
                           Amount  distributed  pursuant  to all prior  clauses,
                           until the  Certificate  Balance of each such Class is
                           reduced to zero (and,  with  respect to the Class M-2
                           Certificates,  subject  to  Section  3.28(c)  of this
                           Agreement);

                  (li)     Fifty-first, pro rata, to the Class M-1 and Class M-2
                           Certificates,   for  the   unreimbursed   amounts  of
                           Realized  Losses,  if any,  an  amount  equal  to the
                           aggregate  of  such   unreimbursed   Realized  Losses
                           previously  allocated  to  such  Classes  (and,  with
                           respect  to the Class M-2  Certificates,  subject  to
                           Section 3.28(c) of this Agreement); and

                 (lii)     Fifty-second, to the Class R Certificates.

                  On each  Distribution Date occurring on or after the Crossover
Date,  the Principal  Distribution  Amount will be distributed to the Class A-1,
Class  A-2,  Class  A-3 and  Class A-4  Certificates,  pro rata,  based on their
respective  Certificate Balances,  in reduction of their respective  Certificate
Balances,  until the  Certificate  Balance of each such Class is reduced to zero
and other  amounts  distributable  to the Class A-1,  Class A-2,  and Class A-3,
Class A-4 and Class X Certificates shall be distributed pursuant to the priority
set forth in this Section 4.01(b).

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

                  (c)  (i)      On  each   Distribution   Date,   following  the
distribution from the Distribution  Account in respect of the Lower-Tier Regular
Interests  pursuant  to  Section  4.01(c)(ii),   the  Paying  Agent  shall  make
distributions of any Prepayment  Premiums (subject to any portion payable to the
Special  Servicer as a portion of the Work Out Fee for any  Mortgage  Loan) with
respect to any Principal  Prepayments  received in the related Collection Period
from  amounts  deposited  in the  Upper-Tier  Distribution  Account  pursuant to
Section  3.05(c) in the  following  amounts (as  additional  payments and not as
payments of interest and principal due thereunder)  and order of priority,  with
respect to the  Certificates of each Class in each case to the extent  remaining
amounts of Prepayment Premiums are available therefor:

                              (I)   to the extent that such  Prepayment  Premium
                                    is paid  with  respect  to a  Mortgage  Loan
                                    that  is  not  a  Premium  Loan,   then  the
                                    amount of such  Prepayment  Premium  will be
                                    distributed  on  the  related   Distribution
                                    Date  to  the  Holders  of  the  Class  A-1,
                                    Class A-2,  Class A-3,  Class A-4,  Class B,
                                    Class C,  Class D and  Class E  Certificates
                                    in an  amount  up to,  in the  case  of each
                                    such   Class,   the   product  of  (a)  such
                                    Prepayment  Premium,  (b) the Discount  Rate
                                    Fraction   for  such   Class   and  (c)  the
                                    Principal   Allocation   Fraction   of  such
                                    Class.  The  "Discount  Rate  Fraction"  for
                                    any such Class of  Certificates  is equal to
                                    a  fraction  (not  greater  than 1.0 or less
                                    than zero) the  numerator  of which is equal
                                    to  the   excess,   if   any,   of  (x)  the
                                    Pass-Through   Rate   for   such   Class  of
                                    Certificates   over   (y)   the   applicable
                                    Prepayment   Premium   Discount   Rate   (as
                                    defined  below),   and  the  denominator  of
                                    which  is equal to the  excess,  if any,  of
                                    (x) the Net  Mortgage  Pass-Through  Rate of
                                    such Mortgage  Loan over (y) the  applicable
                                    Prepayment   Premium   Discount  Rate.  With
                                    respect  to any  Distribution  Date and each
                                    such Class of Certificates,  the "Principal 
                                    Allocation  Fraction"  is  a  fraction,  the
                                    numerator of which is the  portion,  if any,
                                    of   the   Principal   Distribution   Amount
                                    allocated  to  such  Class  of  Certificates
                                    for   such   Distribution   Date,   and  the
                                    denominator   of   which   is   the   entire
                                    Principal   Distribution   Amount  for  such
                                    Distribution   Date.   The  portion  of  the
                                    Prepayment   Premium   remaining,   if  any,
                                    after the  payment of the amount  calculated
                                    as described  above will be  distributed  to
                                    the  holders  of the  Class X  Certificates.
                                    The  "Prepayment   Premium   Discount  Rate"
                                    means  the  yield  (compounded  monthly)  on
                                    the  U.S.  Treasury  issue  (primary  issue)
                                    with  a   maturity   date   closest  to  the
                                    Assumed  Final   Distribution  Date  of  the
                                    subject  Class.  In  the  event  that  there
                                    are two such U.S.  Treasury  issues (a) with
                                    the same  coupon,  the issue  with the lower
                                    yield  will  be   utilized,   and  (b)  with
                                    maturity   dates   equally   close   to  the
                                    Assumed Final  Distribution  Date, the issue
                                    with  the  earliest  maturity  date  will be
                                    utilized;

                             (II)   to the extent that such  Prepayment  Premium
                                    is  paid  with  respect  to a  Premium  Loan
                                    that has a Base  Interest  Rate,  net of the
                                    Administrative  Fee  Rate  (the  "Net  Base 
                                    Rate")   equal   to  or   lower   than   the
                                    Pass-Through   Rate   in   effect   on  such
                                    Distribution  Date for the  Class of  Public
                                    Certificates  that  received   distributions
                                    in reduction of its  Certificate  Balance on
                                    such  Distribution  Date  (the  "Reference  
                                    Pass-Through  Rate"),  then  the  amount  of
                                    such    Prepayment     Premium    will    be
                                    distributed  to the  Class  X  Certificates;
                                    provided  that if more  than  one  Class  of
                                    Public Certificates  receives  distributions
                                    in  reduction  of  Certificate   Balance  on
                                    such   Distribution   Date,   the  Reference
                                    Pass-Through  Rate  will  be  equal  to  the
                                    weighted average of the  Pass-Through  Rates
                                    for  such  Classes  for  such   Distribution
                                    Date   (weighted   on  the   basis   of  the
                                    respective   Certificate   Balances  thereof
                                    outstanding   immediately   prior   to  such
                                    Distribution Date); and

                            (III)   to the extent that such  Prepayment  Premium
                                    is  paid  with  respect  to a  Premium  Loan
                                    that has a Net  Base  Rate  higher  than the
                                    Reference   Pass-Through   Rate   for   such
                                    Distribution  Date,  then the amount of such
                                    Prepayment   Premium   will   be   allocated
                                    between  the  Class X  Certificates  and the
                                    Class  or  Classes  of  Public  Certificates
                                    that  received  distributions  in  reduction
                                    of     Certificate     Balance    on    such
                                    Distribution    Date   in   the    following
                                    proportions:  to the Class X  Certificates a
                                    fraction  of  such  Prepayment  Premium  the
                                    numerator  of  which  is the  excess  of the
                                    Net  Mortgage   Pass-Through   Rate  of  the
                                    related  Mortgage  Loan  over  the Net  Base
                                    Rate  and the  denominator  of  which is the
                                    excess  of  the  Net  Mortgage  Pass-Through
                                    Rate of the related  Mortgage  Loan over the
                                    Reference   Pass-Through   Rate;   and   the
                                    balance  to the Class or  Classes  of Public
                                    Certificates   receiving   distributions  in
                                    reduction  of  Certificate  Balance  on such
                                    Distribution  Date,  pro rata in  accordance
                                    with   the    amounts    by   which    their
                                    Certificate Balances were so reduced.

                  In  all  clauses  above,  Prepayment  Premiums  will  only  be
distributed to any particular Class on a Distribution Date (i) if the respective
Certificate  Balance or Class X Notional  Balance of such Class is greater  than
zero on the last Business Day of the Interest Accrual Period ending  immediately
prior to such  Distribution Date and (ii) if the amount computed pursuant to the
relevant  clause  above is  greater  than zero for such  Class.  Any  Prepayment
Premiums  remaining  following  the  distributions  described  in the  preceding
clauses  (I)  through  (III)  shall be  distributed  to holders of the Class M-2
Certificates  regardless  of whether the  Certificate  Balance  thereof has been
reduced to zero (subject to Section 3.28(c) of this Agreement).

                  Notwithstanding  the foregoing,  Prepayment  Premiums shall be
distributed on any Distribution Date only to the extent they (i) are received in
respect of the Mortgage Loans in the related  Collection Period and (ii) are not
otherwise  payable to the Special  Servicer as a part of the Work Out Fee or the
Liquidation Fee.

                           (ii)     On  each  Distribution  Date,  prior  to the
distributions  to the  Certificates  from the  Upper-Tier  Distribution  Account
pursuant to Section  4.01(c)(i),  the Lower-Tier Regular Interests shall receive
distributions  in  respect  of  Prepayment   Premiums  in  proportion  to  their
Certificate Balances.

                  (d)  The   Certificate   Balance  of  each  Class  of  Regular
Certificates  (other  than the Class X  Certificates)  will be  reduced  without
distribution  on any  Distribution  Date as a  write-off  to the  extent  of any
Realized Losses  allocated to such Class with respect to such date. The Realized
Loss  for any  Distribution  Date  will  be  allocated  to  Classes  of  Regular
Certificates  (other than the Class X Certificates)  in the following  order, in
each case until the Certificate Balance of such Class is reduced to zero: first,
to the Class M-1 and Class M-2 Certificates, pro rata, based on their respective
Certificate Balances; second, to the Class L Certificates; third, to the Class K
Certificates;  fourth,  to the  Class  J  Certificates;  fifth,  to the  Class H
Certificates;  sixth,  to the  Class G  Certificates;  seventh,  to the  Class F
Certificates;  eighth,  to the  Class  E  Certificates;  ninth,  to the  Class D
Certificates;  tenth,  to the  Class C  Certificates;  eleventh,  to the Class B
Certificates;  and twelfth, to the Class A-1, Class A-2, Class A-3 and Class A-4
Certificates, pro rata, based on their respective Certificate Balances.

                  Realized  Losses and such other amounts  described above which
are  applied  to each  Class of  Regular  Certificates  (other  than the Class X
Certificates)  will be allocated to reduce the Certificate  Balance of the Class
of Related  Lower-Tier  Regular  Interests  and the related  Loan REMIC  Regular
Interest  and  of the  principal  balance  of the  related  Loan  REMIC  Regular
Interest.

                  (e)  All  amounts  distributable  to a Class  of  Certificates
pursuant to this Section 4.01 on each  Distribution  Date shall be allocated pro
rata  among  the  outstanding  Certificates  in each such  Class  based on their
respective  Percentage  Interests.  Such  distributions  shall  be  made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the  related  Record  Date by check  mailed by first Class mail to the
address set forth therefor in the  Certificate  Register or,  provided that such
Holder shall have provided the Paying Agent with wire instructions in writing at
least five Business  Days prior to the related  Record Date, by wire transfer of
immediately  available  funds to the  account of such  Holder at a bank or other
entity located in the United States and having appropriate  facilities therefor.
The final  distribution on each  Certificate  shall be made in like manner,  but
only upon  presentment  and surrender of such  Certificate  at the office of the
Trustee.

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

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

                   (B)     if   such   final   distribution   is  made  on  such
                           Distribution  Date, no interest  shall accrue on such
                           Certificates from and after such Distribution Date;

provided,  however,  that the Residual  Interests shall remain outstanding until
there is no other Class of Regular Certificates, Lower-Tier Regular Interests or
related Loan REMIC Regular Interests  outstanding and the Class M-2 Certificates
shall be  deemed  to be  outstanding  so long as there  are any  Mortgage  Loans
outstanding that provide for payments of Prepayment  Premiums in connection with
voluntary or involuntary prepayments.

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

                  (g)      [Reserved].

                  (h) The Certificate Balances of the Class B, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class J, Class K, Class L, Class M-1 and
Class M-2 Certificates  shall be notionally  reduced on any Distribution Date to
the extent of any Appraisal  Reduction Amounts with respect to such Distribution
Date. Any such reductions shall be applied  notionally,  first, to the Class M-1
and Class M-2 Certificates,  second, to the Class L Certificates,  third, to the
Class K Certificates, fourth, to the Class J Certificates, fifth, to the Class H
Certificates,  sixth,  to the  Class G  Certificates,  seventh,  to the  Class F
Certificates,  eighth,  to the  Class  E  Certificates,  ninth,  to the  Class D
Certificates,  tenth, to the Class C Certificates,  and finally,  to the Class B
Certificates  (provided in each case that no  Certificate  Balance in respect of
any such Class shall be notionally  reduced below zero).  Once a Final  Recovery
Determination  has been made with respect to any Mortgage  Loan,  any applicable
Appraisal  Reduction Amount applied to the Certificates shall be reversed in its
entirety.

                  (i) All payments made on the Mortgage  Loans (or  subsequently
acquired REO Property) which are assets of the Loan REMICs shall be deemed to be
paid to the  Lower-Tier  REMIC  before  payments  are made to the holders of the
Lower-Tier Regular Interests  pursuant to Section 4.01(a),  and shall be treated
as principal,  interest or a distributive share of Prepayment  Premiums,  as the
case  may be,  based on  these  chracterizations  with  respect  to the  related
Mortgage Loan (or REO Property),  except where expressly noted and, in addition,
any payment of  principal  on a Mortgage  Loan in a Loan REMIC shall  reduce the
principal balance of the related Loan REMIC Regular Interest.

                  (j) On each  Distribution  Date, the Trustee shall  distribute
(i) to the  Holders of the Class A-2,  Class A-3,  Class A-4,  Class B, Class C,
Class D,  Class E,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1 and Class M-2  Certificates,  pro rata,  in  accordance  with their  initial
Certificate Balances, all amounts on deposit in the Excess Interest Distribution
Account  (and,  with respect to the Class M-2  Certificates,  subject to Section
3.28(c) of this Agreement); and (ii) to the Holders of the Class X Certificates,
all amounts on deposit in the  Repurchase  Price Return of Premium  Distribution
Account.

                  SECTION 4.02.  Statements to Certificateholders; 
                                 Reports by Trustee; Other Information Available
                                 to the Holders and Others.

                  (a) On each Distribution  Date, based upon reports prepared by
the Servicer and Special Servicer relating to such  Distribution  Date, and only
to the extent such  information  is  provided to the Trustee by the  Servicer or
Special  Servicer  (except that the information in (xvi) will be based on notice
from the Rating Agencies),  the Trustee shall prepare and forward by first class
mail to each Certificateholder, each prospective investor in a Certificate (upon
request),  with  copies  to  the  Depositor  (and  its  attorneys,   Cadwalader,
Wickersham & Taft,  Attn.: Anna H. Glick),  the Servicer,  the Special Servicer,
each  Underwriter,  each Rating Agency (and, in the case of the Split Notes, the
Other  Servicer,  with  respect to  information  related  to such Split  Note) a
written report (a  "Distribution  Date  Statement")  setting forth the following
information:

                  (i)      the aggregate  amount of the  distribution to be made
                           on  such  Distribution  Date to the  Holders  of each
                           Class  of   Certificates   applied   to  reduce   the
                           respective Certificate Balance thereof;

                  (ii)     the aggregate  amount of the  distribution to be made
                           on  such  Distribution  Date to the  Holders  of each
                           Class of  Certificates  allocable to (A) the Interest
                           Accrual Amount and/or (B) Prepayment Premiums;

                  (iii)    the  aggregate   Certificate   Balance  or  aggregate
                           Class X  Notional  Balance,  as the case  may be,  of
                           each Class of  Certificates,  before and after giving
                           effect  to  the   distributions  and  allocations  of
                           Realized  Losses  made  on  such  Distribution  Date,
                           separately   identifying   any   reduction   in   the
                           aggregate  Certificate  Balance  (or, if  applicable,
                           the  aggregate  Class  X  Notional  Balance)  of each
                           such Class due to Realized  Losses and/or  additional
                           Trust Fund expenses;

                  (iv)     the  Pass-Through  Rate,  if any,  for each  Class of
                           Certificates applicable to such Distribution Date;

                  (v)      the  number  of  outstanding  Mortgage  Loans and the
                           aggregate  unpaid  principal  balance of the Mortgage
                           Loans at the close of  business  on the  related  Due
                           Date;

                  (vi)     the number and aggregate unpaid principal  balance of
                           Mortgage  Loans  (A)   delinquent   30-59  days,  (B)
                           delinquent  60-89  days,  (C)  delinquent  90 days or
                           more, (D) that are Specially  Serviced Mortgage Loans
                           that  are  not   delinquent,   or  (E)  as  to  which
                           foreclosure proceedings have been commenced;

                  (vii)    with respect to any REO Mortgage Loan as to which the
                           related  Mortgaged  Property  became an REO  Property
                           during  the  preceding  calendar  month,  the  Stated
                           Principal Balance and the unpaid principal balance of
                           such  Mortgage  Loan as of the date it  became an REO
                           Mortgage Loan;

                  (viii)   as to any Mortgage Loan  repurchased  by the Mortgage
                           Loan Seller or  otherwise  liquidated  or disposed of
                           during the related  Collection  Period,  (A) the Loan
                           Number of the related  Mortgage  Loan, (B) the amount
                           of proceeds  of any  repurchase  of a Mortgage  Loan,
                           Liquidation  Proceeds  and/or other amounts,  if any,
                           received   thereon  during  the  related   Collection
                           Period  and  the  portion  thereof  included  in  the
                           Available Funds for such  Distribution  Date, and (C)
                           the date of Final Recovery Determination;

                  (ix)     with  respect  to any REO  Property  included  in the
                           Trust Fund at the close of  business  on the  related
                           Due  Date  (A)  the  Loan   Number  of  the   related
                           Mortgage  Loan,  (B) the  value of such REO  Property
                           based  on the most  recent  appraisal  or  valuation,
                           and  (C)  the  aggregate  amount  of Net  Income  and
                           other  revenues  collected  by the  Special  Servicer
                           with  respect  to  such  REO   Property   during  the
                           related  Collection  Period and the  portion  thereof
                           included   in   the   Available    Funds   for   such
                           Distribution Date;

                  (x)      with  respect to any REO  Property  sold or otherwise
                           disposed  of during  the  related  Collection  Period
                           and  for  which a Final  Recovery  Determination  has
                           been  made,  (A)  the  Loan  Number  of  the  related
                           Mortgage  Loan,  (B) the amount of sale  proceeds and
                           other  amounts,  if any,  received in respect of such
                           REO  Property  during the related  Collection  Period
                           and the portion  thereof  included  in the  Available
                           Funds  for  such  Distribution  Date and (C) the date
                           of the Final Recovery Determination;

                  (xi)     the aggregate amount of Principal  Prepayments (other
                           than  Liquidation  Proceeds and  Insurance  Proceeds)
                           made  during the  related  Collection  Period and any
                           Prepayment  Interest  Shortfall in excess of Servicer
                           Prepayment Interest Shortfall for such
                           Distribution Date;

                  (xii)    the  amount of  Property  Advances  and P&I  Advances
                           outstanding  at the close of  business on the related
                           Due Date (net of reimbursed Advances) which have been
                           made  by the  Servicer,  the  Trustee  or the  Fiscal
                           Agent;

                  (xiii)   the  aggregate  amount  of  Servicing   Compensation,
                           Special   Servicing   Compensation   and  any   other
                           compensation  retained by or paid to the Servicer and
                           the Special Servicer during the related
                           Collection Period;

                  (xiv)    the  amount  of  any  Appraisal   Reduction   Amounts
                           allocated during the related  Collection  Period on a
                           loan-by-loan  basis;  the total  Appraisal  Reduction
                           Amounts  allocated  during  the  related   Collection
                           Period; and the total Appraisal  Reduction Amounts as
                           of such Distribution Date on a loan-by-loan basis;

                  (xv)     the  amount of losses  incurred  with  respect to the
                           Mortgage Loans,  Trust Fund expenses,  Class Interest
                           Shortfalls,  Prepayment Interest Shortfalls,  if any,
                           during  the  related  Collection  Period  and  in the
                           aggregate for all prior Collection Periods (except to
                           the extent reimbursed or paid); and

                  (xvi)    the   original  and   then-current   ratings  of  the
                           Certificates,  based upon all notifications  received
                           by the Trustee from the Rating  Agencies with respect
                           to any change, withdrawal, downgrade or qualification
                           of the ratings of the Certificates.

                  In the case of  information  furnished  pursuant to subclauses
(i), (ii) and (iii) above,  the amounts shall be expressed as a dollar amount in
the aggregate for all  Certificates of each  applicable  Class and per $1,000 of
original Certificate Balance or Class X Notional Balance, as the case may be.

                  On each  Distribution  Date, the Trustee shall forward to each
Holder of a Class R or Class LR Certificate or a Loan REMIC Residual  Interest a
copy  of  the  reports  forwarded  to  the  other   Certificateholders  on  such
Distribution  Date and a statement  setting forth the amounts,  if any, actually
distributed  with respect to the Class R or Class LR  Certificates or Loan REMIC
Residual  Interest on such  Distribution  Date.  Such  obligation of the Trustee
shall  be  deemed  to  have  been  satisfied  to the  extent  that  it  provided
substantially comparable information pursuant to any requirements of the Code as
from time to time in force.

                  Within  a  reasonable  period  of time  after  the end of each
calendar  year, the Trustee shall send to each Person who at any time during the
calendar year was a  Certificateholder  of record,  a report  summarizing  on an
annual basis (if appropriate) the items provided to Certificateholders  pursuant
to clauses (i) and (ii) of Section  4.02(a) above and such other  information as
may be required  to enable  such  Certificateholders  to prepare  their  federal
income tax returns.  Such information shall include the amount of original issue
discount  accrued  on each  Class of  Certificates  held by  Persons  other than
Holders exempted from the reporting  requirements and information  regarding the
expenses of the Trust.  Such requirement  shall be deemed to be satisfied to the
extent such information is provided  pursuant to applicable  requirements of the
Code from time to time in force.

                  (b) On each  Distribution  Date,  the Trustee shall deliver or
cause to be delivered by first class mail (or by other means of equal or greater
expediency)  to  each   Certificateholder,   each  prospective   investor  in  a
Certificate (upon request),  the Depositor,  the Servicer, the Special Servicer,
each  Underwriter  and  each  Rating  Agency  a  report  containing  information
regarding  the  Mortgage  Loans as of the end of the related  Collection  Period
(after giving effect to Principal Prepayments and other collections of principal
required to be  distributed  on such  Distribution  Date),  which  report  shall
contain substantially the categories of information regarding the Mortgage Loans
set forth in the  Prospectus  under the  caption  "Description  of the  Mortgage
Pool--Additional  Mortgage Loan Information"  (calculated,  where applicable, on
the basis of the most recent relevant  information  provided by the Borrowers to
the Servicer or the Special Servicer, as the case may be, and by the Servicer or
the Special  Servicer,  as the case may be, to the Trustee),  which  information
shall be  presented  in  tabular  format  substantially  similar  to the  format
utilized  under  such  caption  in the  Prospectus  and  shall  also  include  a
loan-by-loan listing (in descending balance order) showing loan number, property
type,  location,  unpaid  principal  balance,  Mortgage Rate, paid through date,
maturity date, net interest portion of the Monthly Payment, principal portion of
the Monthly Payment and any Prepayment  Premiums received.  Such report shall be
made available electronically;  provided, however, that the Trustee will provide
Certificateholders with a written copy of such report upon written request.

                  (c) On each  Distribution  Date,  the Trustee shall deliver or
cause to be delivered by first class mail (or by other means of equal or greater
expediency)  to  each   Certificateholder,   each  prospective   investor  in  a
Certificate  (upon  request),  the Depositor,  each  Underwriter and each Rating
Agency a copy of the Comparative  Financial  Status Report,  the Delinquent Loan
Status  Report,  the  Historical  Loss  Estimate  Report,  the  Historical  Loan
Modification  Report,  the REO  Status  Report,  a  Watch  List,  a Loan  Payoff
Notification  Report and a Premium  Loan Report  provided by the Servicer to the
Trustee  pursuant  to  Section  3.13(c)  and  3.13(e)  on the  related  Servicer
Remittance Date. Such information  shall also be made available on the Trustee's
website at  www.lnbabs.com.  The information that pertains to Specially Serviced
Mortgage  Loans and REO  Properties  reflected  in such  reports  shall be based
solely upon the reports  delivered  by the Special  Servicer to the  Servicer at
least one  Business  Day prior to the related  Servicer  Remittance  Date.  Such
reports shall be made  available  electronically;  provided,  however,  that the
Trustee will provide Certificateholders with a written copy of such reports upon
written request.  Absent manifest error,  (i) none of the Servicer,  the Special
Servicer,  the Trustee shall be responsible  for the accuracy or completeness of
any information  supplied to it by a Borrower or third party that is included in
any reports,  statements,  materials or information  prepared or provided by the
Servicer,  the Special Servicer,  the Trustee,  as applicable,  (ii) the Trustee
shall not be responsible  for the accuracy or  completeness  of any  information
supplied  to it by the  Servicer  or Special  Servicer  that is  included in any
reports,  statements,  materials  or  information  prepared  or  provided by the
Servicer or Special  Servicer,  as  applicable,  and (iii) the Trustee  shall be
entitled  to  conclusively  rely upon the  Servicer's  reports,  and the Special
Servicer's  reports  without  any duty or  obligation  to  recompute,  verify or
re-evaluate any of the amounts or other information stated therein; and (iv) the
Servicer  shall not be  responsible  for the  accuracy  or  completeness  of any
information  supplied  to it by the  Special  Servicer  that is  included in any
reports,  statements,  materials  or  information  prepared  or  provided by the
Special Servicer.

                  The  information  contained  in the  reports in the  preceding
paragraph  of this  Section  4.02(c)  shall  be made  available  to the  Trustee
electronically by the Servicer in the form of the standard CSSA Reports, and the
Trustee  will  make  such  reports  available  electronically  in  such  form to
Certificateholders  using the media  mutually  agreed upon by the  Trustee,  the
Underwriter and the Depositor; provided, however, that the Trustee will continue
to provide  Certificateholders  with a written copy of such reports upon request
in the manner described in such preceding paragraph.

                  The Servicer may make  available each month via the Servicer's
internet  website,  initially located at  www.firstunion.com,  to any interested
party,  the Delinquent  Loan Status Report,  the  Historical  Loan  Modification
Report,  the Historical Loss Estimate  Report,  the REO Status Report,  the Loan
Payoff  Notification  Report,  the Premium  Loan  Report,  the Watch  List,  the
Comparative Financial Status Report, the CSSA property file, the CSSA loan setup
file and the CSSA Loan File and, as a convenience  for  interested  parties (and
not in furtherance of the  distribution  thereof under the securities  laws) the
Prospectus and the Prospectus Supplement.

                  The Trustee shall deliver a copy of each  Operating  Statement
Analysis report and NOI Adjustment  Worksheet that it receives from the Servicer
to the Depositor,  each  Underwriter  and each Rating Agency  promptly after its
receipt  thereof.  Upon  request,  the  Trustee  shall  also make  such  reports
available to the Certificateholders and the Special Servicer.  Upon request, the
Trustee shall also make available any NOI  Adjustment  Worksheet for a Mortgaged
Property   or  REO   Property   in  the   possession   of  the  Trustee  to  any
Certificateholder or any prospective investor in the Certificates.

                  (d) The Trustee  shall make  available at its offices,  during
normal business hours,  upon not less than two Business Days' prior notice,  for
review by any Certificateholder,  any prospective investor in a Certificate, the
Depositor,  the Servicer,  the Special Servicer, any Rating Agency and any other
Person to whom the Depositor believes such disclosure is appropriate,  originals
or copies of  documents  relating  to the  Mortgage  Loans and any  related  REO
Properties to the extent in its possession,  including,  without limitation, the
following  items (except to the extent  prohibited  by applicable  law or to the
extent it is aware that such  disclosure  is  prohibited  by the  Mortgage  File
provided  that the Trustee  shall have no obligation to review the Mortgage File
for such prohibition):  (i) this Agreement and any amendments thereto;  (ii) all
Distribution  Date  Statements  delivered  to the  Certificateholders  since the
Closing  Date;  (iii) all annual  Officers'  Certificates  and all  accountants'
reports  delivered by the Servicer or Special  Servicer to the Trustee since the
Closing Date regarding  compliance with the relevant  agreements;  (iv) the most
recent  property  inspection  report prepared by or on behalf of the Servicer or
the Special Servicer in respect of each Mortgaged Property and REO Property; (v)
the most recent annual (or more frequent,  if available)  operating  statements,
rent  rolls (to the  extent  such rent  rolls  have been made  available  by the
related  Borrower)  and retail  sales  information,  if any,  collected by or on
behalf of the  Servicer  or the Special  Servicer  in respect to each  Mortgaged
Property; (vi) any and all modifications, waivers and amendments of the terms of
a Mortgage Loan entered into by the Servicer and/or the Special Servicer;  (vii)
any and all Officers'  Certificates  and other  evidence  delivered to or by the
Trustee to support the Servicer's,  the Trustee's or the Fiscal Agent's,  as the
case may be,  determination that any Advance, if made, would be a Nonrecoverable
Advance;  and (viii) any other  materials not otherwise  required to be provided
hereunder to a requesting  Certificateholder in situations where such requesting
Certificateholder  declined to enter into a  confidentiality  agreement with the
Servicer.  Copies of any and all of the foregoing  items will be available  from
the Trustee upon  request.  The Trustee will be permitted to require  payment by
the  requesting  party of a sum  sufficient  to cover the  reasonable  costs and
expenses of making such information  available and providing any copies thereof.
The  Trustee's  obligation  under this  Section  4.02(d) to make  available  any
document is subject to the Trustee's receipt of such document.

                  The Trustee shall  provide  access to the  information  in the
Distribution  Date  Statements  referred  to in Section  4.02(a)  telephonically
through the Trustee's ASAP System,  electronically through the Trustee's website
or bulletin board service or by such other  mechanism as the Trustee may have in
place from time to time.

                  (e) On or within two Business Days following each Distribution
Date, the Trustee shall prepare and furnish to each Financial  Market  Publisher
and each  Underwriter,  using the format and media  mutually  agreed upon by the
Trustee,  each Financial Market  Publisher,  each Underwriter and the Depositor,
the following information regarding each Mortgage Loan and any other information
reasonably requested by each Underwriter and available to the Trustee:

                           (i)      the Loan Number;

                          (ii)      the Mortgage Rate; and

                         (iii)      the    principal    balance   as   of   such
                                    Distribution Date.

The  Trustee  shall only be  obligated  to deliver the  statements,  reports and
information  contemplated  by this  Section  4.02 to the extent it receives  the
necessary underlying  information from the Servicer, or the Special Servicer and
shall not be liable for any failure to deliver any thereof on the prescribed due
dates,  to the  extent  caused by  failure to  receive  timely  such  underlying
information.  Nothing  herein shall  obligate  the Trustee,  the Servicer or the
Special  Servicer  to violate  any  applicable  law  prohibiting  disclosure  of
information  with respect to any  Borrower  and the failure of the Trustee,  the
Servicer or the  Special  Servicer to  disseminate  information  for such reason
shall not be a breach hereof.

                  SECTION 4.03.   Compliance with Withholding Requirements.

                  Notwithstanding  any other  provision of this  Agreement,  the
Paying Agent shall comply with all federal withholding requirements with respect
to payments to  Certificateholders  of interest or original  issue discount that
the Paying Agent reasonably  believes are applicable under the Code. The consent
of Certificateholders shall not be required for any such withholding. The Paying
Agent agrees that it will not  withhold  with respect to payments of interest or
original issue discount in the case of a Holder that is non-U.S. Person that has
furnished or caused to be furnished (i) an effective  Form W-8 or Form W-9 or an
acceptable  substitute  form or a  successor  form and who is not a  "10-percent
shareholder"  within the meaning of Code Section  871(h)(3)(B)  or a "controlled
foreign corporation"  described in Code Section 881(c)(3)(C) with respect to the
Trust Fund or the  Depositor,  or (ii) an effective  Form 4224 or an  acceptable
substitute  form or a successor form. In the event the Paying Agent or its agent
withholds  any amount  from  interest  or original  issue  discount  payments or
advances  thereof  to any  Certificateholder  pursuant  to  federal  withholding
requirements,  the Paying  Agent  shall  indicate  the amount  withheld  to such
Certificateholder.  Any  amount so  withheld  shall be  treated  as having  been
distributed to such Certificateholder for all purposes of this Agreement.

                  SECTION 4.04.   REMIC Compliance.

                  (a) The parties intend that each of the  Upper-Tier  REMIC and
the  Lower-Tier  REMIC  shall  constitute,  and that the  affairs of each of the
Upper-Tier REMIC and the Lower-Tier REMIC shall be conducted so as to qualify it
as, a "real estate mortgage investment conduit" as defined in, and in accordance
with,  the REMIC  Provisions,  and the  provisions  hereof shall be  interpreted
consistently with this intention. In furtherance of such intention,  the Trustee
shall, to the extent  permitted by applicable  law, act as agent,  and is hereby
appointed to act as agent,  of each of the  Upper-Tier  REMIC and the Lower-Tier
REMIC and shall on behalf  of each of the  Upper-Tier  REMIC and the  Lower-Tier
REMIC:  (i)  prepare,  sign and file,  or cause to be  prepared  and filed,  all
required Tax Returns for each of the Upper-Tier REMIC and the Lower-Tier  REMIC,
using a calendar year as the taxable year for each of the  Upper-Tier  REMIC and
the  Lower-Tier  REMIC when and as  required by the REMIC  Provisions  and other
applicable  federal,  state or local income tax laws; (ii) make an election,  on
behalf of each of the Upper-Tier  REMIC and the Lower-Tier  REMIC, to be treated
as a REMIC on Form 1066 for its first taxable year, in accordance with the REMIC
Provisions; (iii) prepare and forward, or cause to be prepared and forwarded, to
the Certificateholders and the Internal Revenue Service and applicable state and
local  tax  authorities  all  information  reports  as and when  required  to be
provided to them in accordance with the REMIC Provisions of the Code and Section
4.07; (iv) if the filing or  distribution of any documents of an  administrative
nature not  addressed in clauses (i) through  (iii) of this  Section  4.04(a) is
then  required by the REMIC  Provisions  in order to maintain  the status of the
Upper-Tier REMIC or the Lower-Tier REMIC as a REMIC or is otherwise  required by
the Code,  prepare,  sign and file or  distribute,  or cause to be prepared  and
signed and filed or distributed, such documents with or to such Persons when and
as required by the REMIC  Provisions  or the Code or  comparable  provisions  of
state and local law;  (v) within  thirty  days of the Closing  Date,  furnish or
cause to be  furnished  to the  Internal  Revenue  Service,  on Form  8811 or as
otherwise may be required by the Code, the name, title and address of the Person
that the Holders of the  Certificates  may contact for tax information  relating
thereto  (and  the  Trustee  shall  act as the  representative  of  each  of the
Upper-Tier REMIC and the Lower-Tier REMIC for this purpose),  together with such
additional  information  as may be required by such Form,  and shall update such
information at the time or times and in the manner required by the Code (and the
Depositor  agrees  within 10 Business  Days of the  Closing  Date to provide any
information  reasonably  requested by the Servicer,  the Special Servicer or the
Trustee and  necessary  to make such  filing);  and (vi)  maintain  such records
relating  to each of the  Upper-Tier  REMIC and the  Lower-Tier  REMIC as may be
necessary  to  prepare  the   foregoing   returns,   schedules,   statements  or
information,  such records, for federal income tax purposes, to be maintained on
a calendar year and on an accrual  basis.  The Holder of the largest  Percentage
Interest in the Class R or Class LR Certificates shall be the tax matters person
of the  Upper-Tier  REMIC or the  Lower-Tier  REMIC,  respectively,  pursuant to
Treasury Regulations Section 1.860F-4(d). If more than one Holder should hold an
equal  Percentage  Interest in the Class R or Class LR Certificates  larger than
that held by any other Holder, the first such Holder to have acquired such Class
R or Class LR Certificates  shall be such tax matters person.  The Trustee shall
act as  attorney-in-fact  and  agent for the tax  matters  person of each of the
Upper-Tier REMIC and Lower-Tier REMIC, and each Holder of a Percentage  Interest
in the Class R or Class LR Certificates, by acceptance hereof, is deemed to have
consented to the  Trustee's  appointment  in such capacity and agrees to execute
any  documents  required  to give  effect  thereto,  and any fees  and  expenses
incurred  by the  Trustee  in  connection  with any audit or  administrative  or
judicial  proceeding  shall be paid by the Trust  Fund.  The  Trustee  shall not
intentionally  take any action or  intentionally  omit to take any action if, in
taking or omitting to take such  action,  the Trustee  knows that such action or
omission (as the case may be) would cause the termination of the REMIC status of
the  Upper-Tier  REMIC or the  Lower-Tier  REMIC or the imposition of tax on the
Upper-Tier  REMIC or the Lower-Tier  REMIC (other than a tax on income expressly
permitted  or  contemplated  to be  received  by the  terms of this  Agreement).
Notwithstanding  any provision of this  paragraph to the  contrary,  the Trustee
shall not be required to take any action that the Trustee in good faith believes
to be inconsistent  with any other  provision of this  Agreement,  nor shall the
Trustee  be  deemed  in  violation  of this  paragraph  if it takes  any  action
expressly  required or authorized by any other provision of this Agreement,  and
the Trustee shall have no responsibility or liability with respect to any act or
omission of the Depositor,  the Servicer or the Special  Servicer which does not
enable the Trustee to comply  with any of clauses (i) through  (vi) of the fifth
preceding sentence or which results in any action contemplated by clauses (i) or
(ii) of the next  succeeding  sentence.  In this  regard the  Trustee  shall (i)
exercise  reasonable  care  not to  allow  the  occurrence  of  any  "prohibited
transactions"  within the  meaning  of Code  Section  860F(a),  unless the party
seeking  such action  shall have  delivered to the Trustee an Opinion of Counsel
(at such party's expense) that such occurrence would not (A) result in a taxable
gain,  (B) otherwise  subject the  Upper-Tier  REMIC or Lower-Tier  REMIC to tax
(other than a tax at the highest marginal  corporate tax rate on net income from
foreclosure  property),  or (C) cause either the Upper-Tier  REMIC or Lower-Tier
REMIC to fail to qualify as a REMIC;  and (ii) exercise  reasonable  care not to
allow the Trust Fund to receive income from the  performance of services or from
assets not permitted under the REMIC Provisions to be held by a REMIC (provided,
however,  that the receipt of any income expressly  permitted or contemplated by
the terms of this Agreement shall not be deemed to violate this clause). None of
the Servicer,  the Special  Servicer and the Depositor  shall be  responsible or
liable  (except in  connection  with any act or omission  referred to in the two
preceding  sentences)  for  any  failure  by the  Trustee  to  comply  with  the
provisions of this Section  4.04.  The  Depositor,  the Servicer and the Special
Servicer  shall  cooperate in a timely  manner with the Trustee in supplying any
information  within the  Depositor's,  the Servicer's or the Special  Servicer's
control (other than any confidential  information) that is reasonably  necessary
to enable the Trustee to perform its duties under this Section 4.04.

                  (b) The Trustee  shall  administer  each of the Loan REMICs in
accordance with the respective Loan REMIC  Declarations and the REMIC Provisions
and shall  comply with and perform all  federal  and, if  applicable,  state and
local income tax return and information  reporting  requirements with respect to
such Loan REMICs in the same manner as specified for the Trust REMICs in Section
4.04(a).  Each of the DDRA Loan, the Atlanta  Marriott Loan and the Overland MHP
Loan shall be serviced and  administered  in accordance  with the  provisions of
Article III hereof and the related  Loan REMIC  Declaration.  The Trustee  shall
maintain separate  accounting with respect to each of the Loan REMICs sufficient
(i) to comply with such return and information reporting requirements, including
quarterly  and annual  reporting on Schedule Q to Form 1066 to the  Depositor or
its assignee with respect to the Loan REMIC Residual Interests,  (ii) to account
for the Loan REMIC Regular Interests as assets of the Lower-Tier REMIC, (iii) to
pay or cause to be paid any federal, state or local income tax attributable to a
Loan REMIC from  payments  received on or with  respect to the related  Mortgage
Loan,  and (iv) to cause any  payments  on the related  Mortgage  Loan in excess
amounts  distributable in respect of the related Loan REMIC Regular Interests to
be distributed in respect of the related Loan REMIC Residual Interests.

                  (c) The following  assumptions  are to be used for purposes of
determining the  anticipated  payments of principal and interest for calculating
the original  yield to maturity and original  issue discount with respect to the
Regular Certificates:  (i) each Mortgage Loan will pay principal and interest in
accordance  with its terms and  scheduled  payments  will be timely  received on
their Due Dates, provided that the Mortgage Loans will prepay in accordance with
the  Prepayment  Assumption;  (ii) none of the  Servicer,  the Depositor and the
Class LR Certificateholders will exercise the right described in Section 9.01 of
this  Agreement  to cause  early  termination  of the Trust  Fund;  and (iii) no
Mortgage Loan is  repurchased  by the Mortgage  Loan Seller,  the Depositor or a
Mortgage Loan Seller pursuant to Article II hereof.

                  SECTION 4.05.     Imposition of Tax on the Trust Fund.

                  In the event that any tax,  including  interest,  penalties or
assessments,  additional  amounts  or  additions  to  tax,  is  imposed  on  the
Upper-Tier  REMIC,  the  Lower-Tier  REMIC,  or any Loan REMIC such tax shall be
charged  against  amounts   otherwise   distributable  to  the  Holders  of  the
Certificates;   provided,  that  any  taxes  imposed  on  any  net  income  from
foreclosure property pursuant to Code Section 860G(d) or any similar tax imposed
by a state or local  jurisdiction  shall instead be treated as an expense of the
related REO Property in  determining  Net REO  Proceeds  with respect to the REO
Property (and until such taxes are paid, the Special  Servicer from time to time
shall  withdraw  from  the REO  Account  and  transfer  to the  Trustee  amounts
reasonably  determined  by the Trustee to be necessary to pay such taxes,  which
the Trustee shall maintain in a separate,  non-interest-bearing account, and the
Trustee shall  deposit in the  Collection  Account the excess  determined by the
Trustee  from  time to time  of the  amount  in such  account  over  the  amount
necessary to pay such taxes) and shall be paid therefrom; provided that any such
tax imposed on net income from  foreclosure  property that exceeds the amount in
any such reserve shall be retained from  Available  Funds as provided in Section
3.06(viii) and the next sentence.  Except as provided in the preceding sentence,
the  Trustee is hereby  authorized  to and shall  retain or cause to be retained
from Available Funds  sufficient funds to pay or provide for the payment of, and
to  actually  pay,  such tax as is legally  owed by the  Upper-Tier  REMIC,  the
Lower-Tier REMIC or any Loan REMIC (but such authorization shall not prevent the
Trustee  from  contesting,  at the  expense of the Trust  Fund,  any such tax in
appropriate  proceedings,  and withholding  payment of such tax, if permitted by
law, pending the outcome of such proceedings).  The Trustee is hereby authorized
to and shall segregate or cause to be segregated,  into a separate  non-interest
bearing account, (i) the net income from any "prohibited transaction" under Code
Section 860F(a) or (ii) the amount of any contribution to the Upper-Tier  REMIC,
the Lower-Tier  REMIC or any Loan REMIC after the Startup Day that is subject to
tax under Code  Section  860G(d)  and use such  income or amount,  to the extent
necessary,  to pay such tax (and  return the  balance  thereof,  if any,  to the
Collection Account or the Upper-Tier  Distribution Account, as the case may be).
To the extent that any such tax is paid to the IRS, the Trustee  shall retain an
equal amount from future amounts  otherwise  distributable to the Holders of the
Class R or the Class LR Certificates or a Loan REMIC Residual  Interest,  as the
case may be,  and shall  distribute  such  retained  amounts  to the  Holders of
Regular  Certificates,  Lower-Tier  Regular  Interests  or  Loan  REMIC  Regular
Interest, as applicable, until they are fully reimbursed and then to the Holders
of the Class R  Certificates,  the Class LR  Certificates or Loan REMIC Residual
Interest,  as  applicable.  None of the  Servicer,  the Special  Servicer or the
Trustee  shall be  responsible  for any taxes imposed on the  Upper-Tier  REMIC,
Lower-Tier REMIC or Loan REMICs except to the extent such tax is attributable to
a breach of a representation  or warranty of the Servicer,  the Special Servicer
or the Trustee or an act or omission of the  Servicer,  the Special  Servicer or
the Trustee in contravention of this Agreement in both cases, provided, further,
that such breach,  act or omission could result in liability under Section 6.03,
in the case of the Servicer or Section 4.04 or 8.01, in the case of the Trustee.
Notwithstanding  anything in this Agreement to the contrary,  in each such case,
the Servicer or the Special  Servicer  shall not be  responsible  for  Trustee's
breaches,  acts or omissions,  and the Trustee shall not be responsible  for the
breaches, acts or omissions of the Servicer or the Special Servicer.

                  SECTION 4.06.  Remittances; P&I Advances.

                  (a) "Applicable  Monthly Payment" shall mean, for any Mortgage
Loan with  respect to any month,  and  subject  to section  3.31(c)  (A) if such
Mortgage  Loan is  delinquent  as to its  Balloon  Payment  (including  any such
Mortgage  Loan as to which the  related  Mortgaged  Property  has  become an REO
Property),  the related Assumed  Scheduled Payment and (B) if such Mortgage Loan
is not described by the preceding  clause (A)  (including any such Mortgage Loan
as to which the related  Mortgaged  Property  has become an REO  Property),  the
Monthly Payment (after giving effect to any modification other than as described
in clause (A) above);  provided,  however,  that for purposes of calculating the
amount of any P&I Advance  required to be made by the  Servicer,  the Trustee or
the Fiscal Agent, notwithstanding the amount of such Applicable Monthly Payment,
interest  shall be  calculated  at the Mortgage  Rate.  The  Applicable  Monthly
Payment  shall be reduced,  for purposes of P&I Advances,  by any  modifications
pursuant to Section  3.29 or  otherwise  and by any  reductions  by a bankruptcy
court pursuant to a plan of  reorganization  or pursuant to any of its equitable
powers.

                  (b)      On   the   Servicer   Remittance   Date   immediately
preceding each Distribution Date:

                   (i)     the  Servicer  shall remit to the Trustee for deposit
                           in the  Distribution  Account an amount  equal to the
                           Prepayment  Premiums  received  by  the  Servicer  or
                           Special  Servicer in the Collection  Period preceding
                           such Distribution Date;

                  (ii)     the  Servicer  shall remit to the Trustee for deposit
                           in the  Distribution  Account an amount  equal to the
                           aggregate  of the  Available  Funds  (other  than P&I
                           Advances)  and the Trustee Fee for such  Distribution
                           Date; and

                 (iii)     subject  to  Sections   4.06(c)  and   4.06(f),   the
                           Servicer  shall  make  a P&I  Advance  by  depositing
                           into the  Distribution  Account,  in an amount  equal
                           to the sum of the  Applicable  Monthly  Payments  for
                           each  Mortgage  Loan  (including  any  such  Mortgage
                           Loan as to which the related  Mortgaged  Property has
                           become an REO  Property)  to the extent such  amounts
                           were not  received  on such  Mortgage  Loan as of the
                           close  of  business  on  the  immediately   preceding
                           Determination  Date,  unless  related  recoveries are
                           received  by the close of  business  on the  Business
                           Day  prior  to  the  Servicer  Remittance  Date  (and
                           therefore  are included in the  remittance  described
                           in the preceding clause (ii)).

                  (c) The Servicer shall not be required or permitted to make an
advance for Balloon Payments,  Excess Interest or Default  Interest.  The amount
required  to be  advanced in respect of a Mortgage  Loan that is  delinquent  in
respect of its Balloon Payment is the Assumed Scheduled Payment of such Mortgage
Loan.  The  amount  required  to be  advanced  by the  Servicer  in  respect  of
Applicable  Monthly  Payments  on  Mortgage  Loans that have been  subject to an
Appraisal  Reduction  Event will equal the product of (i) the amount required to
be advanced by the Servicer  without giving effect to such  Appraisal  Reduction
Amounts  and (ii) a fraction,  the  numerator  of which is the Stated  Principal
Balance  of the  Mortgage  Loan (as of the last  day of the  related  Collection
Period)  less  any  Appraisal  Reduction  Amount  in  respect  thereof  and  the
denominator of which is the related Stated Principal Balance (as of the last day
of the related Collection Period).

                  (d) Any amount  advanced by the  Servicer  pursuant to Section
4.06(b)(iii)  shall  constitute a P&I Advance for all purposes of this Agreement
and the  Servicer  shall be  entitled  to  reimbursement  (with  interest at the
Advance  Rate)  thereof  to the  full  extent  as  otherwise  set  forth in this
Agreement.

                  (e)  If  as  of  11:00  a.m.,  New  York  City  time,  on  any
Distribution  Date the Servicer shall not have made the P&I Advance  required to
have been made on the  related  Servicer  Remittance  Date  pursuant  to Section
4.06(b)(iii),  the Trustee shall immediately  notify the Servicer and the Fiscal
Agent by telephone promptly confirmed in writing, and the Trustee shall no later
than 12:00 noon,  New York City time,  on such  Business  Day  deposit  into the
Distribution  Account in immediately  available funds an amount equal to the P&I
Advances  otherwise  required to have been made by the Servicer.  If the Trustee
fails to make any P&I Advance  required to be made under this Section 4.06,  the
Fiscal Agent shall make such P&I Advance not later than 2:00 p.m., New York City
time,  on such  Business Day and,  thereby,  the Trustee shall not be in default
under this Agreement.

                  (f) None of the  Servicer,  the  Trustee or the  Fiscal  Agent
shall be  obligated  to make a P&I Advance as to any Monthly  Payment or Assumed
Scheduled Payment on any date on which a P&I Advance is otherwise required to be
made by this  Section  4.06 if the  Servicer,  the Trustee or Fiscal  Agent,  as
applicable,  determines  in its good faith  business  judgment that such advance
will be a  Nonrecoverable  Advance.  On the  fourth  Business  Day  before  each
Distribution Date, the Special Servicer shall report to the Servicer the Special
Servicer's determination as to whether each P&I Advance made with respect to any
previous  Distribution  Date  or  required  to be  made  with  respect  to  such
Distribution  Date with respect to any Specially  Serviced  Mortgage Loan or REO
Mortgage  Loan is in its good  faith  judgment  a  Nonrecoverable  P&I  Advance;
provided, however, the Special Servicer shall not be liable to the Trust Fund or
the Servicer if such Advance  shall be  non-recoverable.  The Servicer  shall be
required to provide  notice to the  Trustee and the Fiscal  Agent on or prior to
the   related   Servicer   Remittance   Date  of  any  such   non-recoverability
determination  made on or prior to such date.  The Trustee and the Fiscal  Agent
shall be entitled to rely,  conclusively,  on any  determination by the Servicer
that a P&I  Advance,  if made,  would  be a  Nonrecoverable  Advance;  provided,
however, that if the Servicer has failed to make a P&I Advance for reasons other
than a determination by the Servicer that such Advance would be a Nonrecoverable
Advance,  the Trustee or Fiscal Agent,  as  applicable,  shall make such advance
within the time periods  required by Section  4.06(e)  unless the Trustee or the
Fiscal Agent makes a determination in its good faith business  judgment prior to
the  times   specified  in  Section   4.06(e)  that  such  advance  would  be  a
Nonrecoverable Advance. The Trustee and the Fiscal Agent, in determining whether
or not an Advance previously made is, or a proposed Advance,  if made, would be,
a  Nonrecoverable  Advance shall be subject to the  standards  applicable to the
Servicer hereunder.

                  (g)  The  Servicer,  the  Trustee  or  the  Fiscal  Agent,  as
applicable,  shall be entitled to the  reimbursement of P&I Advances it makes to
the extent  permitted  pursuant to Section  3.06(ii) of this Agreement  together
with any related Advance  Interest Amount in respect of such P&I Advances to the
extent  permitted  pursuant to Section  3.06(iii)  and the  Servicer and Special
Servicer hereby covenant and agree to promptly seek and effect the reimbursement
of  such  Advances  from  the  related  Borrowers  to the  extent  permitted  by
applicable law and the related Mortgage Loan.

                  SECTION 4.07.  Grantor Trust Reporting.

                  The  parties  intend  that  the  portions  of the  Trust  Fund
consisting  of (i) the  Excess  Interest  and the Excess  Interest  Distribution
Account,  (ii)  Repurchase  Return of Premium  Amounts and (iii) the  Repurchase
Price Return of Premium  Distribution  Account  shall  constitute,  and that the
affairs of the Trust Fund  (exclusive  of the Trust  REMICs and the Loan REMICs)
shall be conducted so as to qualify such portion as a "grantor  trust" under the
Code, and the  provisions  hereof shall be  interpreted  consistently  with this
intention. In furtherance of such intention,  the Trustee shall furnish or cause
to be furnished (i) to the Class A-2,  Class A-3,  Class A-4,  Class B, Class C,
Class D,  Class E,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1 and Class M-2  Certificateholders,  information as to their allocable shares
of  the   Excess   Interest   payable   thereon   and   (ii)  to  the   Class  X
Certificateholders,  information as to the Repurchase  Return of Premium Amounts
distributable thereto, and in any case such other information as may be required
under  the  Code  and  shall  file or  cause  to be  filed  with  the  IRS  such
information, together with Form 1041 or such other form as may be applicable, at
the time or times and in the manner required by the Code.


                                   ARTICLE V

                                THE CERTIFICATES

                  SECTION 5.01.  The Certificates.

                  (a) The  Certificates  consist of the Class A-1  Certificates,
the  Class  A-2  Certificates,   the  Class  A-3  Certificates,  the  Class  A-4
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,  Class M-1
Certificates, the Class M-2 Certificates, the Class R Certificates and the Class
LR Certificates.

                  The Class A-1, Class A-2, Class A-3, Class A-4, Class X, Class
B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class K, Class
L, Class M-1, Class M-2, Class R and Class LR Certificates will be substantially
in the forms  annexed  hereto as Exhibits A-1 through  A-19, as set forth in the
Table of Exhibits  hereto.  The  Certificates  of each Class will be issuable in
registered form only, in minimum denominations of authorized Certificate Balance
or Class X Notional  Balance,  as  applicable,  as described  in the  succeeding
table,  and  multiples  of $1 in excess  thereof (or such  lesser  amount if the
Certificate or Class X Notional  Balance,  as  applicable,  is not a multiple of
$1).  With  respect  to  any  Certificate  or  any  beneficial   interest  in  a
Certificate, the "Denomination" thereof shall be (i) the amount (A) set forth on
the face  thereof or (B) in the case of any Global  Certificate,  set forth on a
schedule attached thereto or, in the case of any beneficial interest in a Global
Certificate,  the  amount  set  forth on the books and  records  of the  related
Participant or Indirect Participant,  as applicable,  (ii) expressed in terms of
Initial  Certificate  Balance or Class X Notional  Balance,  as applicable,  and
(iii) be in an authorized denomination, as set forth below.

                          Minimum               Aggregate Denomination of all
      Class             Denomination                Certificates of Class
      -----             ------------                ---------------------

      A-1                   $10,000                         $350,000,000
      A-2                   $10,000                         $100,000,000
      A-3                   $10,000                         $800,000,000
      A-4                   $10,000                         $448,115,000
      X                  $1,000,000                       $2,374,987,404
      B                     $10,000                         $106,875,000
      C                     $10,000                         $130,624,000
      D                     $10,000                         $136,562,000
      E                     $10,000                          $35,625,000
      F                     $10,000                          $53,437,000
      G                     $10,000                          $59,375,000
      H                     $10,000                          $23,750,000
      J                     $10,000                          $29,687,000
      K                     $10,000                          $41,562,000
      L                     $10,000                          $17,813,000
      M-1                   $10,000                          $41,561,404
      M-2                   $ 1,000                               $1,000

                  Each  Certificate  will  share  ratably  in all  rights of the
related  Class.  The  Certificates   (other  than  the  Class  R  and  Class  LR
Certificates),  will be issued,  maintained  and  transferred  in the book-entry
form. The Class R and Class LR Certificates will each be issuable in one or more
registered,  definitive  physical  certificates in minimum  denominations  of 5%
Percentage  Interests  and  integral  multiples of a 1%  Percentage  Interest in
excess thereof and together  aggregating the entire 100% Percentage  Interest in
each such Class.

                  The  Global  Certificates  shall  be  issued  as one  or  more
certificates  registered in the name of a nominee  designated by the Depository,
and Beneficial  Owners shall hold interests in the Global  Certificates  through
the  book-entry  facilities of the Depository in the minimum  Denominations  and
aggregate Denominations and Classes as set forth above.

                  The Global  Certificates  shall in all respects be entitled to
the same benefits under this Agreement as Individual Certificates  authenticated
and delivered hereunder.

                  (b) Except insofar as pertains to any Individual  Certificate,
the Trust Fund, the Paying Agent and the Trustee may for all purposes (including
the making of payments due on the Global  Certificates  and the giving of notice
to Holders thereof) deal with the Depository as the authorized representative of
the Beneficial  Owners with respect to the Global  Certificates for the purposes
of exercising the rights of  Certificateholders  hereunder;  provided,  however,
that,  for  purposes of providing  information  or  transmitting  communications
hereunder  to the extent that the  Depositor  has  provided the Trustee with the
names of Beneficial  Owners the Trustee shall provide such  information  to such
Beneficial  Owners  directly.  The rights of  Beneficial  Owners with respect to
Global  Certificates shall be limited to those established by law and agreements
between such Certificateholders and the Depository and Depository  Participants.
Except  as set  forth in  Section  5.01(e)  below,  Beneficial  Owners of Global
Certificates  shall not be  entitled  to  physical  certificates  for the Global
Certificates as to which they are the Beneficial Owners. Requests and directions
from,  and votes of, the Depository as Holder of the Global  Certificates  shall
not be deemed inconsistent if they are made with respect to different Beneficial
Owners.  Subject to the  restrictions  on transfer set forth in Section 5.02 and
Applicable  Procedures,  the holder of a beneficial interest in a Private Global
Certificate  may request  that the  Depositor,  or an agent  thereof,  cause the
Depository  (or any Agent  Member) to notify the  Certificate  Registrar and the
Certificate  Custodian  in writing of a request for transfer or exchange of such
beneficial interest for an Individual Certificate or Certificates.  Upon receipt
of such a request and payment by the related  Beneficial  Owner of any attendant
expenses, the Depositor shall cause the issuance and delivery of such Individual
Certificates.  The Certificate  Registrar may establish a reasonable record date
in   connection   with   solicitations   of   consents   from   or   voting   by
Certificateholders  and give  notice  to the  Depository  of such  record  date.
Without the written consent of the Depositor and the Certificate  Registrar,  no
Global  Certificate  may be transferred by the Depository  except to a successor
Depository  that agrees to hold the Global  Certificates  for the account of the
Beneficial Owners.

                  (c) Any of the  Certificates  may be issued  with  appropriate
insertions,  omissions,  substitutions and variations, and may have imprinted or
otherwise  reproduced thereon such legend or legends,  not inconsistent with the
provisions of this Agreement,  as may be required to comply with any law or with
rules or  regulations  pursuant  thereto,  or with the  rules of any  securities
market in which the  Certificates  are  admitted  to  trading,  or to conform to
general usage.

                  (d) The  Global  Certificates  (i) shall be  delivered  by the
Certificate  Registrar  to the  Depository  or,  pursuant  to  the  Depository's
instructions on behalf of the Depository to, and deposited with, the Certificate
Custodian,  and in either case shall be registered in the name of Cede & Co. and
(ii) shall bear a legend substantially to the following effect:

                  "Unless  this   certificate  is  presented  by  an  authorized
                  representative  of The Depository  Trust  Company,  a New York
                  corporation   ("DTC"),   to  the  Certificate   Registrar  for
                  registration  of  transfer,   exchange  or  payment,  and  any
                  certificate  issued is registered in the name of Cede & Co. or
                  in  such  other  name  as  is  requested   by  an   authorized
                  representative  of DTC (and any  payment is made to Cede & Co.
                  or to such  other  entity  as is  requested  by an  authorized
                  representative  of DTC),  ANY  TRANSFER,  PLEDGE  OR OTHER USE
                  HEREOF FOR VALUE OR  OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
                  inasmuch as the  registered  owner hereof,  Cede & Co., has an
                  interest herein."

                  The  Global  Certificates  may be  deposited  with such  other
Depository as the  Certificate  Registrar may from time to time  designate,  and
shall bear such legend as may be appropriate.

                  (e) If (i) the Depository  advises the Trustee in writing that
the Depository is no longer willing, qualified or able properly to discharge its
responsibilities as Depository,  and the Trustee is unable to locate a qualified
successor,  (ii)  the  Depositor  or  the  Trustee,  with  the  consent  of  the
Underwriters,  elects to terminate the book-entry  system through the Depository
with respect to all or any portion of any Class of  Certificates  or (iii) after
the occurrence of an Event of Default,  Beneficial Owners owning not less than a
majority in Certificate Balance or Class X Notional Balance,  as applicable,  of
the Global  Certificate  for any Class then  outstanding  advise the  Depository
through Depository Participants in writing that the continuation of a book-entry
system  through  the  Depository  is no  longer  in  the  best  interest  of the
Beneficial Owner or Owners of such Global Certificate,  the Trustee shall notify
the affected Beneficial Owner or Owners through the Depository of the occurrence
of such event and the availability of Individual Certificates to such Beneficial
Owners requesting them. Upon surrender to the Trustee of Global  Certificates by
the Depository, accompanied by registration instructions from the Depository for
registration of transfer,  the Trustee shall issue the Individual  Certificates.
None of the Trustee, the Fiscal Agent, the Certificate Registrar,  the Servicer,
the Special  Servicer or the Depositor  shall be liable for any actions taken by
the  Depository  or its nominee,  including,  without  limitation,  any delay in
delivery of such instructions. Upon the issuance of Individual Certificates, the
Trustee, the Fiscal Agent, the Certificate Registrar,  the Servicer, the Special
Servicer,   and  the  Depositor   shall  recognize  the  Holders  of  Individual
Certificates as Certificateholders hereunder.

                  (f) If the  Trustee,  its  agents or the  Servicer  or Special
Servicer  has  instituted  or  has  been  directed  to  institute  any  judicial
proceeding in a court to enforce the rights of the Certificateholders  under the
Certificates,  and the Trustee,  the  Servicer or the Special  Servicer has been
advised by counsel that in  connection  with such  proceeding it is necessary or
appropriate  for the  Trustee,  the  Servicer or the Special  Servicer to obtain
possession  of the  Certificates,  the  Trustee,  the  Servicer  or the  Special
Servicer may in its sole discretion determine that the Certificates  represented
by the  Global  Certificates  shall no  longer  be  represented  by such  Global
Certificates.  In such  event,  the  Trustee  or the  Authenticating  Agent will
execute and authenticate and the Certificate Registrar will deliver, in exchange
for such Global Certificates, Individual Certificates (and if the Trustee or the
Certificate Custodian has in its possession Individual  Certificates  previously
executed,  the  Authenticating  Agent  will  authenticate  and  the  Certificate
Registrar  will  deliver  such  Certificates)  in a  Denomination  equal  to the
aggregate Denomination of such Global Certificates.

                  (g) If the Trust  Fund  ceases to be  subject to Section 13 or
15(d) of the Exchange Act, the Trustee shall make  available to each Holder of a
Class M-1,  Class M-2, Class R or Class LR  Certificate,  upon request of such a
Holder,  information  substantially  equivalent  in  scope  to  the  information
currently filed by the Trustee with the Commission pursuant to the Exchange Act,
plus  such  additional  information  required  to  be  provided  for  securities
qualifying for resales under Rule 144A under the Act.

                  For so long as the Class M-1,  Class M-2,  Class R or Class LR
Certificates remain  outstanding,  neither the Depositor nor the Trustee nor the
Certificate  Registrar shall take any action which would cause the Trust Fund to
fail to be subject to Section 15(d) of the Exchange Act.

                  (h) Each  Certificate  may be  printed  or in  typewritten  or
similar form, and each Certificate  shall,  upon original issue, be executed and
authenticated  by the Trustee or the  Authenticating  Agent and delivered to the
Depositor.  All Certificates shall be executed by manual or facsimile  signature
on behalf of the Trustee or  Authenticating  Agent by an  authorized  officer or
signatory.  Certificates  bearing the signature of an individual  who was at any
time the proper  officer or  signatory  of the Trustee or  Authenticating  Agent
shall  bind the  Trustee  or  Authenticating  Agent,  notwithstanding  that such
individual  has ceased to hold such office or position  prior to the delivery of
such  Certificates  or did not hold such  office or position at the date of such
Certificates.  No  Certificate  shall be  entitled  to any  benefit  under  this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate  of  authentication  in the form set forth in Exhibits A-1 through
A-18  executed  by the  Authenticating  Agent  by  manual  signature,  and  such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly  authenticated  and
delivered  hereunder.  All  Certificates  shall  be  dated  the  date  of  their
authentication.

                  SECTION 5.02.    Registration, Transfer and Exchange of 
                                   Certificates.

                  (a)  The  Trustee  shall  keep  or  cause  to be  kept  at the
Corporate Trust Office books (the "Certificate  Register") for the registration,
transfer and exchange of Certificates (the Trustee, in such capacity,  being the
"Certificate Registrar").  The names and addresses of all Certificateholders and
the  names  and  addresses  of the  transferees  of any  Certificates  shall  be
registered in the Certificate Register; provided, however, in no event shall the
Certificate  Registrar be required to maintain in the  Certificate  Register the
names of the individual  Participants  holding beneficial interests in the Trust
Fund  through the  Depository.  The Person in whose name any  Certificate  is so
registered  shall be deemed and treated as the sole owner and Holder thereof for
all purposes of this Agreement and the Depositor, the Certificate Registrar, the
Servicer,  the Special Servicer, the Trustee, the Fiscal Agent, any Paying Agent
and any agent of any of them shall not be affected by any notice or knowledge to
the contrary.  An Individual  Certificate is transferable  or exchangeable  only
upon the  surrender  of such  Certificate  to the  Certificate  Registrar at the
Corporate Trust Office together with an assignment and transfer (executed by the
Holder or his duly authorized attorney), subject to the requirements of Sections
5.02(c),  (d),  (e),  (f),  (g)  and  (h).  Upon  request  of the  Trustee,  the
Certificate  Registrar  shall provide the Trustee with the names,  addresses and
Percentage Interests of the Holders.

                  Neither the Trustee nor the  Certificate  Registrar shall have
any  obligation or duty to monitor,  determine or inquire as to compliance  with
any  restriction or transfer  imposed under Article V of this Agreement or under
applicable law with respect to any transfer of any Certificate,  or any interest
therein, other than to require delivery of the certification(s)  and/or opinions
of  counsel  described  in  Article 5  applicable  with  respect  to  changes in
registration of record  ownership of  Certificates in the Certificate  Register.
The Trustee and the Certificate Registrar shall have no liability for transfers,
including transfers made through the book-entry  facilities of the Depository or
between or among Depository  participants or Beneficial Owners made in violation
of applicable restrictions.

                  (b)  Upon  surrender  for  registration  of  transfer  of  any
Individual  Certificate  (other than an initial  transfer to an Affiliate of the
Depositor), subject to the requirements of Sections 5.02(c), (d), (e), (f), (g),
(h) and (i), the Trustee shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in  Denominations of a like aggregate  Denomination as the
Individual  Certificate being surrendered.  Such Certificates shall be delivered
by  the  Certificate   Registrar  in  accordance  with  Section  5.02(e).   Each
Certificate  surrendered  for  registration  of transfer  shall be canceled  and
subsequently destroyed by the Certificate Registrar. Each new Certificate issued
pursuant to this Section 5.02 shall be  registered  in the name of any Person as
the  transferring  Holder may  request,  subject to the  provisions  of Sections
5.02(c), (d), (e), (f), (g), (h) and (i).

                  (c) In addition to the  provisions of Sections  5.02(d),  (e),
(f), (g) and (h) and the rules of the  Depository;  the  exchange,  transfer and
registration of transfer of Individual  Certificates or beneficial  interests in
the Private Global Certificates shall be subject to the following restrictions:

                  (i)      Transfers between Holders of Individual Certificates.
                           With  respect to the  transfer  and  registration  of
                           transfer of an Individual Certificate representing an
                           interest  in the  Class  M-2,  Class  R or  Class  LR
                           Certificates  to a transferee  that takes delivery in
                           the form of an Individual Certificate:

                                    (A) The Certificate Registrar shall register
                           the  transfer  of an  Individual  Certificate  if the
                           requested  transfer is being made by a transferee who
                           has  provided  the  Certificate   Registrar  with  an
                           Investment Representation Letter substantially in the
                           form  of   Exhibit   D-1   hereto   (an   "Investment
                           Representation  Letter"),  to  the  effect  that  the
                           transfer is being made to a  Qualified  Institutional
                           Buyer in accordance with Rule 144A; and

                                    (B) The Certificate Registrar shall register
                           the  transfer of any  Individual  Certificate  (other
                           than  the  Class  R and  Class  LR) if  prior  to the
                           transfer such transferee furnishes to the Certificate
                           Registrar (1) an Investment Representations Letter to
                           the  effect  that the  transfer  is being  made to an
                           Institutional Accredited Investor or to an Affiliated
                           Person in  accordance  with an  applicable  exemption
                           under  the  Act,   and  (2)  an  Opinion  of  Counsel
                           acceptable  to the  Certificate  Registrar  that such
                           transfer is in compliance with the Act;

                  and, in each case, the  Certificate  Registrar  shall register
                  the transfer of an Individual Certificate only if prior to the
                  transfer the transferee furnishes to the Certificate Registrar
                  a written undertaking by the transferor to reimburse the Trust
                  for any costs  incurred by it in connection  with the proposed
                  transfer.  In addition,  the  Certificate  Registrar may, as a
                  condition of the  registration  of any such transfer,  require
                  the  transferor  to  furnish  such other  certificates,  legal
                  opinions or other information (at the transferor's expense) as
                  the  Certificate  Registrar may reasonably  require to confirm
                  that the  proposed  transfer  is  being  made  pursuant  to an
                  exemption  from,  or in a  transaction  not  subject  to,  the
                  registration  requirements  of the  Act and  other  applicable
                  laws.

                  (ii)     Transfers  within the  Private  Global  Certificates.
                           Notwithstanding   any   provision   to  the  contrary
                           herein,  so  long  as a  Private  Global  Certificate
                           remains  outstanding  and is held by or on  behalf of
                           the Depository,  transfers  within the Private Global
                           Certificates  shall only be made in  accordance  with
                           this  Section  5.02 and the  rules of the  Depository
                           and  all  applicable  rules  and  procedures  of  the
                           Depository  and  Cedel  or  Euroclear  applicable  to
                           transfers  by  their  respective   participants  (the
                           "Applicable  Procedures").  In addition,  no transfer
                           of  a  Private  Global   Certificate  shall  be  made
                           unless    such    transfer   is   exempt   from   the
                           registration  requirements  of the Securities Act and
                           any applicable state or foreign securities laws.

                  (iii)    Transfers  from the Private Global  Certificates  to 
                           Individual   Certificates.   Any  and  all  transfers
                           from a Private  Global  Certificate  to a  transferee
                           wishing   to  take   delivery   in  the  form  of  an
                           Individual  Certificate  will require the  transferee
                           to take delivery  subject to the  restrictions on the
                           transfer  of such  Individual  Certificate  described
                           in  the  Securities   Legend,   and  such  transferee
                           agrees  that  it  will   transfer   such   Individual
                           Certificate  only as  provided  therein  and  herein.
                           No such  transfer  shall be made and the  Certificate
                           Registrar   shall  not  register  any  such  transfer
                           unless  such  transfer  is  made in  accordance  with
                           this Section 5.02(c)(iii).

                                    (A) Transfers of a beneficial  interest in a
                           Private  Global   Certificate  to  an   Institutional
                           Accredited Investor will require delivery in the form
                           of an  Individual  Certificate  and  the  Certificate
                           Registrar  shall  register  such  transfer  only upon
                           compliance    with   the    provisions   of   Section
                           5.02(c)(i)(B).

                                    (B) Transfers of a beneficial  interest in a
                           Private    Global    Certificate   to   a   Qualified
                           Institutional   Buyer  or  a  Regulation  S  Investor
                           wishing to take delivery in the form of an Individual
                           Certificate  will be  registered  by the  Certificate
                           Registrar only upon compliance with the provisions of
                           Sections 5.02(c)(i)(A).

                           Upon   acceptance  for  exchange  or  transfer  of  a
                  beneficial  interest in a Private  Global  Certificate  for an
                  Individual  Certificate,  as provided herein,  the Certificate
                  Registrar shall endorse on the schedule affixed to the related
                  Private  Global  Certificate  (or on a  continuation  of  such
                  schedule affixed to such Private Global Certificate and made a
                  part thereof) an appropriate  notation  evidencing the date of
                  such  exchange or transfer and a decrease in the  Denomination
                  of such Private Global  Certificate  equal to the Denomination
                  of such Individual  Certificate issued in exchange therefor or
                  upon  transfer  thereof.  Unless  determined  otherwise by the
                  Certificate  Registrar in accordance  with  applicable law, an
                  Individual Certificate issued upon transfer of or exchange for
                  a beneficial  interest in the Private Global Certificate shall
                  bear the Securities Legend.

                  (iv)     Transfers of Individual  Certificates to the Private 
                           Global  Certificates.  If a Holder  of an  Individual
                           Certificate  wishes  at any  time  to  transfer  such
                           Certificate  to a Person who wishes to take  delivery
                           thereof in the form of a  beneficial  interest in the
                           related Rule 144A Global  Certificate,  such transfer
                           may  be  effected   only  in   accordance   with  the
                           Applicable     Procedures     and    this     Section
                           5.02(c)(iv).   Upon   receipt   by  the   Certificate
                           Registrar  at the  Corporate  Trust Office of (1) the
                           Individual  Certificate  to be  transferred  with  an
                           assignment   and   transfer   pursuant   to   Section
                           5.02(a),    (2)   written   instructions   given   in
                           accordance  with the  Applicable  Procedures  from an
                           Agent Member  directing the Certificate  Registrar to
                           credit or cause to be credited  to another  specified
                           Agent  Member's  account  a  beneficial  interest  in
                           such  Rule  144A  Global  Certificate  in  an  amount
                           equal   to  the   Denomination   of  the   Individual
                           Certificate  to be  so  transferred,  (3)  a  written
                           order  given  in  accordance   with  the   Applicable
                           Procedures   containing   information  regarding  the
                           account  of the Agent  Member,  to be  credited  with
                           such  beneficial  interest,  and  (4)  an  Investment
                           Representation  Letter  from  the  transferee  to the
                           effect   that   such   transferee   is  a   Qualified
                           Institutional  Buyer  if  delivery  is to be taken in
                           the form of a  beneficial  interest  in the Rule 144A
                           Global Certificate,  the Certificate  Registrar shall
                           cancel  such  Individual  Certificate,   execute  and
                           deliver  a  new   Individual   Certificate   for  the
                           Denomination  of the  Individual  Certificate  not so
                           transferred,  registered  in the  name of the  Holder
                           or the  Holder's  transferee  (as  instructed  by the
                           Holder),   and  the   Certificate   Registrar   shall
                           instruct   the   Depository   as   the    Certificate
                           Custodian,    as   applicable,    to   increase   the
                           Denomination  of the Rule  144A  Global  Certificate,
                           as  the  case  may  be,  by the  Denomination  of the
                           Individual  Certificate to be so transferred,  and to
                           credit  or cause to be  credited  to the  account  of
                           the  Person   specified   in  such   instructions   a
                           corresponding  Denomination  of the Rule 144A  Global
                           Certificate.

                           It is the  intent  of the  foregoing  that  under  no
                  circumstances may an Institutional Accredited Investor that is
                  not a Qualified  Institutional Buyer take delivery in the form
                  of a beneficial interest in a Private Global Certificate.

                  (v)      All   Transfers.   An   exchange   of  a   beneficial
                           interest  in a  Private  Global  Certificate  for  an
                           Individual  Certificate or Certificates,  an exchange
                           of an Individual  Certificate or  Certificates  for a
                           beneficial  interest in a Private Global  Certificate
                           and  an  exchange  of an  Individual  Certificate  or
                           Certificates  for another  Individual  Certificate or
                           Certificates  (in  each  case,  whether  or not  such
                           exchange  is  made  in   anticipation  of  subsequent
                           transfer,  and,  in the  case of the  Private  Global
                           Certificates,   so   long  as  the   Private   Global
                           Certificates  remain  outstanding  and are held by or
                           on  behalf  of the  Depository),  may be made only in
                           accordance  with this Section 5.02 and in  accordance
                           with  the  rules  of the  Depository  and  Applicable
                           Procedures.

                  (d) If Certificates are issued upon the transfer,  exchange or
replacement of Certificates not bearing the Securities  Legend, the Certificates
so issued shall not bear the Securities  Legend. If Certificates are issued upon
the transfer,  exchange or  replacement of  Certificates  bearing the Securities
Legend,  or  if  a  request  is  made  to  remove  the  Securities  Legend  on a
Certificate, the Certificates so issued shall bear the Securities Legend, or the
Securities  Legend  shall not be removed,  as the case may be,  unless  there is
delivered to the Certificate  Registrar such  satisfactory  evidence,  which may
include  an  Opinion of Counsel  (at the  expense  of the party  requesting  the
removal of such legend)  familiar with United States  securities laws, as may be
reasonably  required by the Certificate  Registrar,  that neither the Securities
Legend nor the  restrictions  on  transfers  set forth  therein are  required to
ensure that transfers of any Certificate comply with the provisions of Rule 144A
or Rule  144  under  the  Act or  that  such  Certificate  is not a  "restricted
security"  within the meaning of Rule 144 under the Act. Upon  provision of such
satisfactory  evidence,  the  Certificate  Registrar shall execute and deliver a
Certificate that does not bear the Securities Legend.

                  (e) Subject to the  restrictions  on transfer and exchange set
forth in this  Section  5.02,  the  Holder  of any  Individual  Certificate  may
transfer or exchange the same in whole or in part (with a denomination  equal to
any authorized  denomination) by surrendering  such Certificate at the Corporate
Trust Office or at the office of any transfer agent  appointed as provided under
this Agreement,  together with an instrument of assignment or transfer (executed
by the Holder or its duly authorized attorney),  in the case of transfer,  and a
written  request  for  exchange,  in the case of  exchange.  Following  a proper
request for transfer or exchange,  the Certificate  Registrar shall, within five
Business Days of such request if made at such  Corporate  Trust Office or within
ten  Business  Days if made at the office of a transfer  agent  (other  than the
Certificate Registrar),  execute and deliver at the Corporate Trust Office or at
the office of such transfer agent, as the case may be, to the transferee (in the
case of  transfer)  or Holder (in the case of  exchange)  or send by first Class
mail (at the risk of the  transferee  in the case of  transfer  or Holder in the
case of exchange) to such address as the  transferee or Holder,  as  applicable,
may request, an Individual Certificate or Certificates, as the case may require,
for a like aggregate  Denomination and in such  Denomination or Denominations as
may be requested.  The  presentation  for transfer or exchange of any Individual
Certificate  shall not be valid unless made at the Corporate  Trust Office or at
the office of a transfer agent by the registered  Holder in person, or by a duly
authorized attorney-in-fact. The Certificate Registrar may decline to accept any
request for an exchange or registration  of transfer of any  Certificate  during
the period of fifteen days preceding any Distribution Date.

                  (f)  An  Individual  Certificate  (other  than  an  Individual
Certificate  issued in exchange  for a  beneficial  interest in a Public  Global
Certificate  pursuant  to Section  5.01) or a  beneficial  interest in a Private
Global Certificate may only be transferred to Eligible  Investors,  as described
herein.  In the event that a Responsible  Officer of the  Certificate  Registrar
becomes aware that such an Individual  Certificate  or beneficial  interest in a
Private  Global  Certificate is being held by or for the benefit of a Person who
is not an Eligible Investor,  or that such holding is unlawful under the laws of
a relevant jurisdiction,  then the Certificate Registrar shall have the right to
void such  transfer,  if  permitted  under  applicable  law,  or to require  the
investor to sell such Individual Certificate or beneficial interest in a Private
Global  Certificate to an Eligible Investor within fourteen days after notice of
such determination and each Certificateholder by its acceptance of a Certificate
authorizes the Certificate Registrar to take such action.

                  (g) Subject to the  provisions of this Section 5.02  regarding
transfer and exchange,  transfers of the Global Certificates shall be limited to
transfers of such Global  Certificates in whole, but not in part, to nominees of
the Depository or to a successor of the Depository or such successor's nominee.

                  (h)  No  fee  or  service  charge  shall  be  imposed  by  the
Certificate  Registrar  for its  services  in  respect  of any  registration  of
transfer or exchange  referred to in this Section 5.02 other than for  transfers
to Institutional  Accredited  Investors,  as provided herein. In connection with
any transfer to an  Institutional  Accredited  Investor,  the  transferor  shall
reimburse the Trust Fund for any costs  (including  the cost of the  Certificate
Registrar's counsel's review of the documents and any legal opinions,  submitted
by the transferor or transferee to the Certificate Registrar as provided herein)
incurred by the  Certificate  Registrar in connection  with such  transfer.  The
Certificate Registrar may require payment by each transferor of a sum sufficient
to cover any tax,  expense or other  governmental  charge  payable in connection
with any such transfer.

                  (i) Subject to Section  5.02(e),  transfers of the Class R and
Class LR Certificates  may be made only in accordance with this Section 5.02(i).
The  Certificate  Registrar shall register the transfer of a Class R or Class LR
Certificate only if (x) the transferor has advised the Certificate  Registrar in
writing that such Certificate is being transferred to a Qualified  Institutional
Buyer,  an  Affiliated  Person  and (y) prior to such  transfer  the  transferee
furnishes to the Certificate Registrar an Investment  Representation  Letter. In
addition,  the Certificate  Registrar may as a condition of the  registration of
any such transfer  require the transferor to furnish such other  certifications,
legal  opinions or other  information  (at the  transferor's  expense) as it may
reasonably  require to confirm that the proposed transfer is being made pursuant
to an  exemption  from,  or in a  transaction  not subject to, the  registration
requirements of the Act and other applicable laws.

                  (j) None of the  Depositor,  the Servicer,  the Trustee or the
Certificate  Registrar  is obligated to register or qualify the Class R or Class
LR Certificates  under the Act or any other securities law or to take any action
not  otherwise  required  under this  Agreement  to permit the  transfer of such
Certificates  without  registration  or  qualification.   Any  Certificateholder
desiring to effect such a transfer  shall,  and does hereby agree to,  indemnify
the Depositor, the Servicer, the Trustee and the Certificate Registrar,  against
any loss,  liability or expense that may result if the transfer is not so exempt
or is not made in accordance with such federal and state laws.

                  (k) No  transfer  of any Class B,  Class C,  Class D, Class E,
Class F, Class G,  Class H,  Class J,  Class K,  Class L, Class M-1,  Class M-2,
Class R or Class LR Certificate (each, a "Restricted Certificate") shall be made
to (i)  an  employee  benefit  plan  subject  to  the  fiduciary  responsibility
provisions of ERISA, or Section 4975 of the Code, or a governmental plan subject
to any  federal,  state or local law  ("Similar  Law"),  which is to a  material
extent,  similar to the foregoing provisions of ERISA or the Code (collectively,
a "Plan") or (ii) a collective  investment fund in which a Plan is invested,  an
insurance  company that is using the assets of any  insurance  company  separate
account or general account in which the assets of any such Plan are invested (or
which are deemed  pursuant  to ERISA or any  Similar  Law to  include  assets of
Plans) to acquire any such Restricted  Certificate or any other Person acting on
behalf  of any  Plan or  using  the  assets  of any  Plan to  acquire  any  such
Restricted  Certificate,  other than (with  respect to  transfer  of  Restricted
Certificates  other than the Residual  Certificates) an insurance  company using
the assets of its general account under  circumstances  whereby such transfer to
such insurance  company and  subsequent  holding of such  Certificate  would not
constitute an unexempt  "prohibited  transaction"  within the meaning of Section
406 or  407  of  ERISA,  Section  4975  of the  Code,  or a  materially  similar
characterization  under any Similar Law by reason of the application of Sections
I and III of Prohibited Transaction Exemption 95-60. Each prospective transferee
of a  Restricted  Certificate  shall  either (1) deliver to the  Depositor,  the
Certificate  Registrar  and the Trustee,  a transfer or  representation  letter,
substantially  in the form of Exhibit D-2 hereto,  stating that the  prospective
transferee is not a Person  referred to in (i) or (ii) above or (2) in the event
the transferee is such an entity  specified in (i) or (ii) above,  except in the
case  of a  Residual  Certificate,  which  may  not be  transferred  unless  the
transferee  represents  it is not such an entity,  such entity shall  provide an
Opinion  of  Counsel  in form  and  substance  satisfactory  to the  Certificate
Registrar that the purchase or holding of the  certificates by or on behalf of a
plan will not result in the assets of the trust being deemed to be "plan assets"
and  subject  to  the  fiduciary  responsibility  provisions  of  ERISA  or  the
prohibited transaction provisions of ERISA and the Code or Similar Law, will not
constitute or result in a prohibited  transaction  within the meaning of Section
406 or 407 of ERISA or  Section  4975 of the  Code,  and  will not  subject  the
Servicer,  the Special Servicer,  the Depositor,  the Trustee or the Certificate
Registrar to any obligation or liability.  None of the Trustee,  the Servicer or
the  Certificate  Registrar  shall register a Class R or Class LR Certificate in
any  Person's  name unless such Person has  provided  the letter  referred to in
clause (1) of the preceding sentence. The transferee of a beneficial interest in
a  Global  Certificate  that is a  Restricted  Certificate  shall be  deemed  to
represent  that it is not a Plan or a Person  acting  on  behalf  of any Plan or
using the assets of any Plan to acquire such  interest  other than (with respect
to transfers of beneficial interests in Global Certificates which are Restricted
Certificates  other than the Residual  Certificates) an insurance  company using
the assets of its general account under  circumstances  whereby such transfer to
such insurance  company and  subsequent  Holders of such  Certificate  would not
constitute an unexempt  "prohibited  transaction"  within the meaning of Section
406 or  407  of  ERISA,  Section  4975  of the  Code,  or a  materially  similar
characterization under any Similar Law by reason of the application of Section I
and III of Prohibited  Transaction Exemption 95-60. Any transfer of a Restricted
Certificate that would violate or result in a prohibited transaction under ERISA
or Section 4975 of the Code shall be deemed absolutely null and void ab initio.

                  (l) Each  Person who has or  acquires  any  Residual  Interest
shall be deemed by the acceptance or  acquisition  of such Residual  Interest to
have  agreed  to be bound by the  following  provisions  and the  rights of each
Person  acquiring any Residual  Interest are expressly  subject to the following
provisions:

                   (i)     Each  Person   acquiring   or  holding  any  Residual
                           Interest  shall be a Permitted  Transferee  and shall
                           not acquire or hold such  Residual  Interest as agent
                           (including a broker,  nominee or other  middleman) on
                           behalf  of  any  Person   that  is  not  a  Permitted
                           Transferee.  Any such Person  shall  promptly  notify
                           the   Certificate   Registrar   of  any   change   or
                           impending  change  in its  status  (or the  status of
                           the  beneficial  owner of such Residual  Interest) as
                           a Permitted  Transferee.  Any  acquisition  described
                           in the first  sentence of this  Section  5.02(l) by a
                           Person  who is  not a  Permitted  Transferee  or by a
                           Person  who is acting as an agent of a Person  who is
                           not a  Permitted  Transferee  shall be void and of no
                           effect,  and the immediately  preceding owner who was
                           a   Permitted   Transferee   shall  be   restored  to
                           registered and  beneficial  ownership of the Residual
                           Interest as fully as possible.

                  (ii)     No  Residual  Interest  may  be  Transferred,  and no
                           such   Transfer    shall   be   registered   in   the
                           Certificate  Register,  without the  express  written
                           consent  of  the  Certificate   Registrar,   and  the
                           Certificate   Registrar   shall  not   recognize  the
                           Transfer,  and such  proposed  Transfer  shall not be
                           effective,   without   such   consent   with  respect
                           thereto.  In  connection  with any proposed  Transfer
                           of any Residual Interest,  the Certificate  Registrar
                           shall,  as a condition to such  consent,  (x) require
                           delivery  to it in form  and  substance  satisfactory
                           to it, and the proposed  transferee  shall deliver to
                           the   Certificate   Registrar  and  to  the  proposed
                           transferor  an  affidavit in  substantially  the form
                           attached  as Exhibit C-1 (a  "Transferee  Affidavit")
                           of the  proposed  transferee  (A) that such  proposed
                           transferee   is  a  Permitted   Transferee   and  (B)
                           stating    that   (i)   the    proposed    transferee
                           historically  has paid its  debts as they  have  come
                           due and  intends  to do so in the  future,  (ii)  the
                           proposed  transferee  understands that, as the holder
                           of a Residual  Interest,  it may incur liabilities in
                           excess  of  cash  flows  generated  by  the  residual
                           interest,  (iii) the proposed  transferee  intends to
                           pay  taxes   associated  with  holding  the  Residual
                           Interest  as  they  become  due,  (iv)  the  proposed
                           transferee  will not transfer  the Residual  Interest
                           to any  Person  that does not  provide  a  Transferee
                           Affidavit  or as to  which  the  proposed  transferee
                           has  actual  knowledge  that  such  Person  is  not a
                           Permitted   Transferee  or  is  acting  as  an  agent
                           (including  a  broker,  nominee  or other  middleman)
                           for a  Person  that  is not a  Permitted  Transferee,
                           and (v) the proposed  transferee  expressly agrees to
                           be bound by and to  abide by the  provisions  of this
                           Section  5.02(l)  and (y)  other  than in  connection
                           with   the   initial   issuance   of   the   Residual
                           Interests,  require  a  statement  from the  proposed
                           transferor  substantially  in the  form  attached  as
                           Exhibit  C-2  (the  "Transferor  Letter"),  that  the
                           proposed  transferor  has no  actual  knowledge  that
                           the   proposed   transferee   is   not  a   Permitted
                           Transferee  and has no actual  knowledge or reason to
                           know that the  proposed  transferee's  statements  in
                           the preceding clauses (x)(B)(i) or (iii) are false.

                 (iii)     Notwithstanding   the   delivery   of  a   Transferee
                           Affidavit  by  a  proposed  transferee  under  clause
                           (ii)  above,   if  a   Responsible   Officer  of  the
                           Certificate  Registrar has actual  knowledge that the
                           proposed  transferee  is not a Permitted  Transferee,
                           no  Transfer  to such  proposed  transferee  shall be
                           effected  and such  proposed  Transfer  shall  not be
                           registered  on the  Certificate  Register;  provided,
                           however,  that the  Certificate  Registrar  shall not
                           be    required    to    conduct    any    independent
                           investigation   to   determine   whether  a  proposed
                           transferee is a Permitted Transferee.

                  Upon  notice  to the  Certificate  Registrar  that  there  has
occurred a Transfer of a Residual  Interest to any Person that is a Disqualified
Organization or an agent thereof (including a broker,  nominee, or middleman) in
contravention of the foregoing restrictions,  and in any event not later than 60
days  after a request  for  information  from the  transferor  of such  Residual
Interest,  or such agent,  the  Certificate  Registrar  and the Trustee agree to
furnish to the IRS and the  transferor of such  Residual  Interest or such agent
such information  necessary to the application of Section 860E(e) of the Code as
may be required by the Code, including, but not limited to, the present value of
the total  anticipated  excess inclusions with respect to such Residual Interest
(or portion  thereof) for periods  after such  Transfer.  At the election of the
Certificate Registrar and the Trustee, the Certificate Registrar and the Trustee
may charge a reasonable fee for computing and furnishing such information to the
transferor  or to such agent  referred to above;  provided,  however,  that such
Persons shall in no event be excused from furnishing such information.

                  SECTION 5.03.   Mutilated, Destroyed, Lost or Stolen 
                                  Certificates.

                  If  (i)  any  mutilated  Certificate  is  surrendered  to  the
Certificate  Registrar,  or the Certificate  Registrar  receives evidence to its
satisfaction  of the  destruction,  loss or theft of any  Certificate,  and (ii)
there is delivered to the  Certificate  Registrar  such security or indemnity as
may be required by it to save it, the Trustee and the Servicer  harmless,  then,
in the absence of actual  knowledge by a Responsible  Officer of the Certificate
Registrar that such Certificate has been acquired by a bona fide purchaser,  the
Trustee or the  Authenticating  Agent  shall  execute and  authenticate  and the
Certificate  Registrar  shall  deliver,  in exchange  for or in lieu of any such
mutilated,  destroyed, lost or stolen Certificate, a new Certificate of the same
Class and of like tenor and  Percentage  Interest.  Upon the issuance of any new
Certificate  under this Section 5.03, the Certificate  Registrar may require the
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in relation  thereto and any other  expenses  (including the fees
and expenses of the Certificate Registrar) connected therewith.  Any replacement
Certificate  issued pursuant to this Section 5.03 shall constitute  complete and
indefeasible  evidence of ownership of the  corresponding  interest in the Trust
Fund,  as if  originally  issued,  whether or not the lost,  stolen or destroyed
Certificate shall be found at any time.

                  SECTION 5.04.    Appointment of Paying Agent.

                  The  Trustee  may  appoint a Paying  Agent for the  purpose of
making distributions to Certificateholders pursuant to Section 4.01. The Trustee
shall cause such Paying  Agent,  if other than the Trustee or the  Servicer,  to
execute and deliver to the Servicer and the Trustee an  instrument in which such
Paying  Agent shall  agree with the  Servicer  and the Trustee  that such Paying
Agent  will hold all sums held by it for the  payment to  Certificateholders  in
trust for the benefit of the Certificateholders entitled thereto until such sums
have been paid to the  Certificateholders  or disposed of as otherwise  provided
herein.  The  initial  Paying  Agent  shall be the  Trustee.  Except for LaSalle
National Bank, as the initial Paying Agent,  the Paying Agent shall at all times
be an entity  having a long-term  unsecured  debt rating of at least "AA" by S&P
and "Aa2" by Moody's, or shall be otherwise acceptable to each Rating Agency.

                  SECTION 5.05.   Access to Certificateholders' Names 
                                  and Addresses

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

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

                  SECTION 5.06.    Actions of Certificateholders.

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

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

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

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


                                   ARTICLE VI

                          THE DEPOSITOR, THE SERVICER
                            AND THE SPECIAL SERVICER

                  SECTION 6.01.    Liability of the Depositor, the Servicer 
                                   and the Special Servicer.

                  The  Depositor,  the  Servicer and the Special  Servicer  each
shall be liable in  accordance  herewith  only to the extent of the  obligations
specifically imposed by this Agreement.

                  SECTION 6.02.    Merger or Consolidation of the Servicer or 
                                   the Special Servicer.

                  Subject to the following  paragraph,  each of the Servicer and
the Special  Servicer  will keep in full effect its  existence,  rights and good
standing (i) in the case of the Servicer, as a national banking association, and
(ii) in the case of the Special  Servicer,  a corporation  under the laws of the
State of  Florida,  and,  in each case,  will not  jeopardize  its ability to do
business in each  jurisdiction in which the Mortgaged  Properties are located or
to protect the validity and  enforceability of this Agreement,  the Certificates
or any of the  Mortgage  Loans and to perform its  respective  duties under this
Agreement.

                  Each of the Servicer and the Special Servicer may be merged or
consolidated  with or into any Person,  or transfer all or substantially  all of
its  assets to any  Person  (which,  as to the  Servicer,  may be limited to its
commercial mortgage servicing business), in which case any Person resulting from
any  merger  or  consolidation  to which it  shall  be a  party,  or any  Person
succeeding to its business  (which,  as to the  Servicer,  may be limited to its
commercial mortgage servicing business),  shall be the successor of the Servicer
or the Special Servicer,  respectively,  hereunder,  and shall be deemed to have
assumed  all of  the  liabilities  of the  Servicer  or  the  Special  Servicer,
respectively, hereunder, if each of the Rating Agencies has confirmed in writing
that such merger or consolidation  or transfer of assets and succession,  in and
of  itself,  will not cause a  downgrade,  qualification  or  withdrawal  of the
then-current   ratings   assigned  by  such  Rating   Agency  to  any  Class  of
Certificates.

                  SECTION 6.03.    Limitation on Liability of the Depositor, the
                                   Servicer, the Special Servicer and Others.

                  (a) None of the Depositor,  the Servicer, the Special Servicer
or any of the directors,  officers,  employees or agents of the  Depositor,  the
Servicer or the Special  Servicer shall be under any liability to the Trust Fund
or the  Certificateholders  for any action  taken,  or for  refraining  from the
taking of any action, in good faith pursuant to this Agreement, or for errors in
judgment  or with  respect to any  action  taken by an Other  Servicer  or Other
Special Servicer in connection with a Co-Lender Split Note;  provided,  however,
that this provision shall not protect the Depositor, the Servicer or the Special
Servicer  or  any  such  Person   against  any  breach  of  its   warranties  or
representations  made herein,  or against any liability which would otherwise be
imposed by reason of its willful  misconduct,  bad faith, fraud or negligence in
the  performance of duties or by reason of reckless  disregard of obligations or
duties  hereunder.  The Depositor,  the Servicer,  the Special  Servicer and any
director,  officer,  employee  or agent of the  Depositor,  the  Servicer or the
Special Servicer may rely in good faith on any document of any kind which, prima
facie, is properly  executed and submitted by any appropriate  Person respecting
any matters arising hereunder. The Depositor, the Servicer, the Special Servicer
and any director,  officer,  employee or agent of the Depositor, the Servicer or
the Special  Servicer shall be  indemnified  and held harmless by the Trust Fund
against any loss,  liability or expense  (including legal fees and expenses) (i)
incurred in connection with any legal action or claim relating to this Agreement
or the Certificates (including,  without limitation, the distribution of reports
and  information as  contemplated  by this  Agreement)  outside of any costs and
expenses that it is required to bear under this Agreement without  reimbursement
or that  constitutes  a  Property  Advance,  other than any loss,  liability  or
expense incurred by reason of willful misconduct, bad faith, fraud or negligence
(or in the case of the  Servicer  or the  Special  Servicer,  by  reason  of any
specific  liability  imposed  for a breach  of the  Servicing  Standard)  in the
performance  of  duties  hereunder  or  by  reason  of  reckless   disregard  of
obligations or duties  hereunder,  in each case by the Person being  indemnified
(provided  that it shall be deemed  non-negligent  for the  Servicer  to service
based on Mortgage Loan  information  provided to it in electronic  format by, or
caused to be provided by, the Depositor  for a period of 30 days after  delivery
to the Servicer of the Mortgage Files),  (ii) imposed by any taxing authority if
such loss, liability or expense is not specifically reimbursable pursuant to the
terms of this  Agreement,  or (iii)  incurred in  connection  with any action or
decision by an Other  Servicer or Other Special  Servicer in  connection  with a
Co-Lender  Split  Note.  None of the  Depositor,  the  Servicer  or the  Special
Servicer  shall be under any  obligation  to appear in,  prosecute or defend any
legal action unless such action is related to its  respective  duties under this
Agreement  and in its  opinion  does not  expose it to any  ultimate  expense or
liability;  provided,  however, that the Depositor,  the Servicer or the Special
Servicer may in its discretion  undertake any action related to its  obligations
hereunder  which  it may  deem  necessary  or  desirable  with  respect  to this
Agreement  and the rights and duties of the parties  hereto and the interests of
the Certificateholders hereunder. In such event, the legal expenses and costs of
such action and any liability resulting  therefrom shall be expenses,  costs and
liabilities of the Trust Fund,  and the Depositor,  the Servicer and the Special
Servicer shall be entitled to be reimbursed therefor from the Collection Account
as provided in Section 3.06 of this Agreement.

                  SECTION 6.04.    Limitation on Resignation of the Servicer and
                                   the Special Servicer; Termination of the 
                                   Servicer and the Special Servicer.

                  (a) The Servicer may assign its rights and delegate its duties
and  obligations  under this Agreement upon sixty days notice,  provided that it
has  obtained  the consent of the  Depositor  and Lehman  Brothers  Inc.  (which
consent may not be unreasonably  withheld and which consent will be deemed given
if such parties do not disapprove the resignation  within 60 days after notice);
and provided,  further,  that:  (i) the purchaser or transferee  accepting  such
assignment  and  delegation  (A)  shall  be  an  established   mortgage  finance
institution,  bank  or  mortgage  servicing  institution,  organized  and  doing
business  under the laws of any state of the United  States or the  District  of
Columbia,  authorized  under  such laws to perform  the duties of a servicer  of
mortgage loans or a Person resulting from a merger,  consolidation or succession
that is permitted  under  Section  6.02,  (B) shall be acceptable to each Rating
Agency as confirmed by a letter from each Rating Agency delivered to the Trustee
that such  assignment  or delegation  will not cause a downgrade,  withdrawal or
qualification of the  then-current  ratings of the  Certificates,  and (C) shall
execute and deliver to the Trustee an agreement  which contains an assumption by
such Person of the due and punctual  performance and observance of each covenant
and condition to be performed or observed by the Servicer  under this  Agreement
from and  after  the date of such  agreement;  (ii) the  Servicer  shall  not be
released  from its  obligations  under this  Agreement  that arose  prior to the
effective date of such  assignment  and delegation  under this Section 6.04; and
(iii) the rate at which the Servicer Compensation (or any component thereof), is
calculated  shall not exceed the rate then in effect.  Upon  acceptance  of such
assignment and  delegation,  the purchaser or transferee  shall be the successor
Servicer  or  Special  Servicer,  as  applicable,  hereunder.  In the event that
neither the Depositor nor any successor  thereto,  if any, is in existence,  any
consent of the Depositor under this Section 6.04(a) shall not be required.

                  (b) Except as provided in this Section 6.04,  the Servicer and
the Special  Servicer  shall not resign from their  respective  obligations  and
duties  hereby  imposed on them.  In  addition,  the  Servicer  may resign  upon
determination  that  its  duties  hereunder  are  no  longer  permissible  under
applicable  law.  Any  such  determination  permitting  the  resignation  of the
Servicer shall be evidenced by an Opinion of Counsel  (obtained at the resigning
Servicer's  expense)  to such  effect  delivered  to the  Trustee.  The  Special
Servicer  has the  right to  resign  at any  time  provided  that (i) a  willing
successor  thereto has been found,  (ii) each of the Rating Agencies confirms in
writing  that the  successor's  appointment  will not  result  in a  withdrawal,
qualification  or downgrade of the current ratings then assigned to any Class of
Certificates,  (iii)  the  resigning  party  pays  all  costs  and  expenses  in
connection with such transfer and (iv) the successor  accepts  appointment prior
to the effectiveness of such resignation.

                  No  resignation  or removal  of the  Servicer  or the  Special
Servicer as  contemplated  by the preceding  paragraphs  shall become  effective
until the Trustee or a successor Servicer or Special Servicer shall have assumed
the Servicer's or the Special Servicer's  responsibilities,  duties, liabilities
and obligations  hereunder.  If no successor Servicer or Special Servicer can be
obtained to perform  such  obligations  for the same  compensation  to which the
terminated  Servicer or Special  Servicer would have been  entitled,  additional
amounts payable to such successor  Servicer or Special Servicer shall be treated
as Realized Losses.

                  SECTION 6.05.     Rights of the Depositor and the Trustee in 
                                    Respect of the Servicer and the Special 
                                    Servicer.

                  The  Servicer  and  the  Special  Servicer  shall  afford  the
Depositor,   the  Trustee,  the  Underwriters  and  the  Rating  Agencies,  upon
reasonable notice, during normal business hours access to all records maintained
by it in  respect  of its rights  and  obligations  hereunder  and access to its
officers  responsible for such obligations.  Upon request,  the Servicer and the
Special  Servicer  shall  furnish to the  Depositor,  the  Underwriters  and the
Trustee its most recent public financial  statements,  which with respect to the
Servicer may be delivered on a consolidated basis, and such other information in
its  possession  regarding  its  business,   affairs,  property  and  condition,
financial  or  otherwise  as  the  party  requesting  such  information,  in its
reasonable  judgment,  determines  to be  relevant  to  the  performance  of the
obligations  hereunder of the Servicer and the Special  Servicer.  The Depositor
may, but is not obligated  to,  enforce the  obligations  of the Servicer or the
Special  Servicer  hereunder  which are in default and may, but is not obligated
to, perform,  or cause a designee to perform,  any defaulted  obligation of such
Person  hereunder or exercise its rights  hereunder,  provided that the Servicer
and  the  Special  Servicer  shall  not be  relieved  of any of its  obligations
hereunder by virtue of such performance by the Depositor or its designee. In the
event  the  Depositor  or its  designee  undertakes  any such  action it will be
reimbursed by the Trust Fund from the Collection  Account as provided in Section
3.06 and Section 6.03(a) hereof to the extent not recoverable  from the Servicer
or the Special  Servicer,  as applicable.  No party to this Agreement shall have
any  responsibility  or liability  for any action or failure to act by any other
party to this  Agreement  or shall be  obligated  to  monitor or  supervise  the
performance of any other party to this  Agreement.  Neither the Servicer nor the
Special  Servicer  shall be under any  obligation  to disclose  confidential  or
proprietary information pursuant to this Section.

                  SECTION 6.06.     Servicer or Special Servicer as Owner of a 
                                    Certificate.

                  The Servicer or an Affiliate of the  Servicer,  or the Special
Servicer or an Affiliate of the Special  Servicer may become the Holder (or with
respect to a Global  Certificate,  Beneficial Owner) of any Certificate with the
same rights it would have if it were not the Servicer or the Special Servicer or
an Affiliate  thereof.  If, at any time during which the Servicer or the Special
Servicer or an Affiliate  of the Servicer or the Special  Servicer is the Holder
or Beneficial  Owner of any  Certificate,  the Servicer or the Special  Servicer
proposes to take action  (including  for this purpose,  omitting to take action)
that (i) is not  expressly  prohibited by the terms hereof and would not, in the
Servicer's or the Special Servicer's good faith judgment,  violate the Servicing
Standard, and (ii) if taken, might nonetheless, in the Servicer's or the Special
Servicer's  good faith  judgment,  be considered by other Persons to violate the
Servicing  Standard,  the Servicer or the Special Servicer may seek the approval
of the  Certificateholders to such action by delivering to the Trustee a written
notice that (i) states that it is delivered  pursuant to this Section 6.06, (ii)
identifies the Percentage  Interest in each Class of  Certificates  beneficially
owned by the Servicer or the Special Servicer or an Affiliate of the Servicer or
the Special  Servicer,  and (iii) describes in reasonable detail the action that
the Servicer or the Special Servicer proposes to take. The Trustee, upon receipt
of such  notice,  shall  forward it to the  Certificateholders  (other  than the
Servicer  and its  Affiliates  or the Special  Servicer and its  Affiliates,  as
applicable)  together with such  instructions  for response as the Trustee shall
reasonably determine. If at any time Certificateholders holding greater than 50%
of the Voting Rights of all Certificateholders (calculated without regard to the
Certificates beneficially owned by the Servicer or its Affiliates or the Special
Servicer or its  Affiliates,  as applicable)  shall have consented in writing to
the proposal described in the written notice, and if the Servicer or the Special
Servicer  shall act as  proposed  in the written  notice,  such action  shall be
deemed to comply with the Servicing  Standard.  The Trustee shall be entitled to
reimbursement from the Servicer or the Special Servicer,  as applicable,  of the
reasonable  expenses of the Trustee incurred  pursuant to this paragraph.  It is
not the intent of the  foregoing  provision  that the  Servicer  or the  Special
Servicer be permitted to invoke the  procedure  set forth herein with respect to
routine  servicing  matters  arising  hereunder,  except in the case of  unusual
circumstances.


                                  ARTICLE VII

                                    DEFAULT

                  SECTION 7.01.  Events of Default.

                  (a) "Servicer Event of Default,"  wherever used herein,  means
any one of the following events:

                   (i)     any   failure  by  the   Servicer  to  remit  to  the
                           Collection  Account or any  failure  by the  Servicer
                           to  remit  to  the  Trustee  for  deposit   into  the
                           Distribution   Account,    Upper-Tier    Distribution
                           Account,  Excess  Interest  Distribution  Account  or
                           Interest  Reserve  Account or any amount  required to
                           be so  deposited  by the  Servicer,  pursuant to, and
                           on  the  day   specified   by  the   terms   of  this
                           Agreement; or

                  (ii)     any  failure  on the  part  of the  Servicer  duly to
                           observe  or  perform  in  any  material  respect  any
                           other of the  covenants or  agreements  or the breach
                           of any  representations  or warranties on the part of
                           the  Servicer   contained  in  this  Agreement  which
                           continues  unremedied  for a period of 30 days (or 60
                           days,  so  long  as the  Servicer  is in  good  faith
                           diligently  pursuing a cure)  after the date on which
                           written  notice of such  failure,  requiring the same
                           to  be  remedied,   shall  have  been  given  to  the
                           Servicer by the  Depositor,  the Special  Servicer or
                           the Trustee,  or to the  Servicer,  the Depositor and
                           the   Trustee   by  the   Holders   of   Certificates
                           evidencing  Percentage  Interests  of at least 25% of
                           any Class  affected  thereby or any failure of by the
                           Servicer  to  make  any P & I  Advances  as  required
                           hereunder; or

                 (iii)     confirmation  in  writing  (a copy of which  shall be
                           provided to the  Servicer by the  Trustee) by Moody's
                           that failure to remove the Servicer  will,  in and of
                           itself,   cause   a   downgrade,   qualification   or
                           withdrawal of the  then-current  ratings  assigned to
                           any Class of Certificates; or

                  (iv)     a  decree   or  order  of  a  court  or   agency   or
                           supervisory  authority  having  jurisdiction  in  the
                           premises  in an  involuntary  case under any  present
                           or future  federal  or state  bankruptcy,  insolvency
                           or similar law for the  appointment  of a conservator
                           or  receiver  or   liquidator   in  any   insolvency,
                           readjustment  of  debt,   marshaling  of  assets  and
                           liabilities  or  similar  proceedings,   or  for  the
                           winding-up  or  liquidation  of  its  affairs,  shall
                           have  been  entered  against  the  Servicer  and such
                           decree  or  order   shall  have   remained  in  force
                           undischarged or unstayed for a period of 60 days; or

                   (v)     the Servicer  shall consent to the  appointment  of a
                           conservator   or  receiver  or   liquidator   in  any
                           insolvency,   readjustment  of  debt,  marshaling  of
                           assets and  liabilities or similar  proceedings of or
                           relating to the  Servicer or of or relating to all or
                           substantially all of its property; or

                  (vi)     the Servicer  shall admit in writing its inability to
                           pay its debts  generally  as they become due,  file a
                           petition  to  take   advantage   of  any   applicable
                           insolvency  or   reorganization   statute,   make  an
                           assignment  for  the  benefit  of its  creditors,  or
                           voluntarily suspend payment of its obligations; or

                 (vii)     the   Servicer   shall  fail  to  make  any  Property
                           Advance   required   to  be  made  by  the   Servicer
                           hereunder  (whether  or not the Trustee or the Fiscal
                           Agent makes such  Advance),  which failure  continues
                           unremedied  for a period  of thirty  (30) days  after
                           the date on which  such  Property  Advance  was first
                           due (or for any  shorter  period as may be  required,
                           if  applicable,  to  avoid  any  lapse  in  insurance
                           coverage   required   under  any   Mortgage  or  this
                           Agreement  with respect to any Mortgaged  Property or
                           to avoid  any  foreclosure  or  similar  action  with
                           respect  to any  Mortgaged  Property  by  reason of a
                           failure  to pay real  estate  taxes  and  assessments
                           and  if  the  Trustee   makes  a  required   Property
                           Advance  pursuant  to  Section  3.08(a)  due  to  the
                           Servicer's  failure  to  make  such an  Advance  when
                           required  hereunder,  such  Event  of  Default  shall
                           occur immediately upon such Advance); or

                (viii)     the  Servicer  shall no  longer  have a rating  of at
                           least  "average"  (or  equivalent)  by  S  & P  as  a
                           servicer  for  mortgage  pools  similar  to the Trust
                           Fund and such  failure to be so rated shall  continue
                           unremedied for 30 days after the  Servicer's  receipt
                           of notice of such  failure or such  lesser  period if
                           S&P  confirms in writing  that  failure to remove the
                           Servicer  at  such  earlier  time  will,  in  and  of
                           itself,   cause   a   downgrade,   qualification   or
                           withdrawal  of  the  then  current   ratings  of  the
                           Certificates.

If a Servicer  Event of Default  shall occur,  then,  and in each and every such
case,  so long as such Servicer  Event of Default shall not have been  remedied,
the Trustee may, and at the written  direction of the Holders of at least 25% of
the aggregate Voting Rights of all Certificates shall, terminate the Servicer.

                  In the event that the  Servicer is also the  Special  Servicer
and the Servicer is terminated  as provided in this Section  7.01,  the Servicer
shall also be terminated as Special Servicer.

                  (b) "Special Servicer Event of Default," wherever used herein,
means any one of the following events:

                   (i)     any failure by the  Special  Servicer to remit to the
                           Collection  Account  or the REO  Account  any  amount
                           required to be so deposited  by the Special  Servicer
                           pursuant to and in accordance  with the terms of this
                           Agreement; or

                  (ii)     any  failure  on the  part  of the  Special  Servicer
                           duly to observe or  perform in any  material  respect
                           any  other  of the  covenants  or  agreements  or the
                           breach of any  representations  or  warranties on the
                           part  of  the  Special  Servicer  contained  in  this
                           Agreement  which  continues  unremedied  for a period
                           of 30  days  (or 60  days,  so  long  as the  Special
                           Servicer  is in  good  faith  diligently  pursuing  a
                           cure)  after  the date on  which  written  notice  of
                           such  failure,  requiring  the  same to be  remedied,
                           shall  have been  given to the  Special  Servicer  by
                           the  Servicer,  the  Depositor or the Trustee,  or to
                           the Special  Servicer,  the  Servicer,  the Depositor
                           and  the  Trustee  by  the  Holders  of  Certificates
                           evidencing  Percentage  Interests  of at least 25% of
                           any Class affected thereby; or

                 (iii)     confirmation  in  writing  (a copy of which  shall be
                           provided to the Special  Servicer by the  Trustee) by
                           Moody's that  failure to remove the Special  Servicer
                           would,   in  and  of  itself,   cause  a   downgrade,
                           qualification   or  withdrawal  of  the  then-current
                           ratings assigned to any Class of Certificates; or

                  (iv)     a  decree   or  order  of  a  court  or   agency   or
                           supervisory  authority  having  jurisdiction  in  the
                           premises  in an  involuntary  case under any  present
                           or future  federal  or state  bankruptcy,  insolvency
                           or similar law for the  appointment  of a conservator
                           or  receiver  or   liquidator   in  any   insolvency,
                           readjustment  of  debt,   marshaling  of  assets  and
                           liabilities  or  similar  proceedings,   or  for  the
                           winding-up  or  liquidation  of  its  affairs,  shall
                           have been  entered  against the Special  Servicer and
                           such  decree or order  shall have  remained  in force
                           undischarged or unstayed for a period of 60 days; or

                   (v)     the Special Servicer shall consent to the appointment
                           of a  conservator  or receiver or  liquidator  in any
                           insolvency,   readjustment  of  debt,  marshaling  of
                           assets and  liabilities or similar  proceedings of or
                           relating to the Special  Servicer,  or of or relating
                           to all or substantially all of its property; or

                  (vi)     the  Special  Servicer  shall  admit in  writing  its
                           inability  to pay its debts  generally as they become
                           due,  file  a  petition  to  take  advantage  of  any
                           applicable insolvency or reorganization statute, make
                           an assignment  for the benefit of its  creditors,  or
                           voluntarily suspend payment of its obligations; or

                 (vii)     the  Special  Servicer  shall no longer have a rating
                           of at least  "average"  (or  equivalent  designation)
                           by S&P  as a  special  servicer  for  mortgage  pools
                           similar to the Trust  Fund and such  failure to be so
                           rated  shall  continue  unremedied  for 30 days after
                           the  Special  Servicer's  receipt  of  notice of such
                           failure  or such  lesser  period if S&P  confirms  in
                           writing that  failure to remove the Special  Servicer
                           at such  earlier time will,  in and of itself,  cause
                           a  downgrade,  qualification  or  withdrawal  of  the
                           then current ratings of the Certificates.

If a Special Servicer Event of Default shall occur,  then, and in each and every
such case, so long as such Special Servicer Event of Default shall not have been
remedied,  the Trustee  may,  and at the written  direction of the Holders of at
least 25% of the aggregate  Voting Rights of all Certificates  shall,  terminate
the Special Servicer.

                  (c) In the event that the Servicer or the Special  Servicer is
terminated pursuant to this Section 7.01, the Trustee (the "Terminating  Party")
shall, by notice in writing to the Servicer or the Special Servicer, as the case
may be (the  "Terminated  Party"),  terminate all of its rights and  obligations
under this Agreement and in and to the Mortgage Loans and the proceeds  thereof,
other  than  any  rights  the   Terminated   Party  may  have   hereunder  as  a
Certificateholder  and any rights or obligations  that accrued prior to the date
of such termination (including the right to receive all amounts accrued or owing
to it under this  Agreement,  plus  interest at the Advance Rate on such amounts
until  received to the extent  such  amounts  bear  interest as provided in this
Agreement, with respect to periods prior to the date of such termination and the
right to the benefits of Section 6.03 notwithstanding any such termination).  On
or after the receipt by the Terminated Party, of such written notice, all of its
authority  and  power  under  this  Agreement,   whether  with  respect  to  the
Certificates  (except  that the  Terminated  Party shall  retain its rights as a
Certificateholder in the event and to the extent that it is a Certificateholder)
or the  Mortgage  Loans  or  otherwise,  shall  pass  to and  be  vested  in the
Terminating  Party pursuant to and under this Section and,  without  limitation,
the Terminating Party is hereby authorized and empowered to execute and deliver,
on behalf of and at the expense of the Terminated Party, as  attorney-in-fact or
otherwise, any and all documents and other instruments,  and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of  termination,  whether to complete  the transfer  and  endorsement  or
assignment  of the  Mortgage  Loans and related  documents,  or  otherwise.  The
Servicer  and the  Special  Servicer  each  agree in the event it is  terminated
pursuant to this  Section  7.01 to  promptly  (and in any event no later than 10
Business Days subsequent to such notice) provide the Terminating  Party with all
documents  and  records  requested  by  the  Terminating  Party  to  enable  the
Terminating Party to assume its functions  hereunder,  and to cooperate with the
Terminating  Party  and  the  successor  to its  responsibilities  hereunder  in
effecting  the  termination  of  its   responsibilities  and  rights  hereunder,
including, without limitation, the transfer to the successor Servicer or Special
Servicer or the Terminating  Party, as applicable,  for  administration by it of
all cash amounts  which shall at the time be or should have been credited by the
Servicer or the Special Servicer to the Collection Account, and any REO Account,
Lock-Box Account or Cash Collateral  Account thereafter be received with respect
to the Mortgage Loans, and shall promptly provide the Terminating  Party or such
successor  Servicer  or  successor  Special  Servicer  (which  may  include  the
Trustee),  as applicable,  all documents and records reasonably requested by it,
such documents and records to be provided in such form as the Terminating  Party
or  such  successor  Servicer  or  Special  Servicer  shall  reasonably  request
(including  electromagnetic  form),  to enable it to assume  the  Servicer's  or
Special Servicer's function hereunder.  All reasonable costs and expenses of the
Terminating Party incurred in connection with transferring the Mortgage Files to
the successor  Servicer or Special Servicer  pursuant to this Section 7.01 shall
be paid by the predecessor  Servicer or Special  Servicer,  as applicable,  upon
presentation  of reasonable  documentation  of such costs and  expenses.  If the
predecessor Servicer or Special Servicer (as the case may be) has not reimbursed
the  Terminating  Party or the successor  Servicer or Special  Servicer for such
expenses within 90 days after the presentation of reasonable documentation, such
expense  shall be reimbursed  by the Trust Fund;  provided  that the  Terminated
Party shall not thereby be relieved of its liability for such  expenses.  If and
to the  extent  that the  Terminated  Party has not  reimbursed  such  costs and
expenses, the Terminating Party shall have an affirmative obligation to take all
reasonable actions to collect such expenses on behalf of the Trust Fund.

                  In the event the Servicer is terminated solely due to an Event
of Default under Section  7.01(a)(iii) or (viii) and the Trustee succeeds to the
Servicer  pursuant to Section 7.01(c),  if the Servicer  delivers to the Trustee
proposed bid materials within five Business Days, the Trustee shall,  within the
next three Business Days,  solicit good faith bids for the rights to service the
Mortgage  Loans  under this  Agreement  from at least  three  Persons  qualified
hereunder in accordance with this Agreement to act as successor  Servicer (or if
three qualified  Persons cannot be located,  from as many Persons as qualified).
The bid proposal  shall require any  Successful  Bidder,  as a condition of such
bid, to enter into this Agreement as successor  Servicer,  and shall agree to be
bound by the terms hereof within 45 days after the termination of Servicer.  The
Trustee shall solicit bids (i) on the basis of such successor Servicer retaining
all  sub-servicers  to continue  the primary  servicing  of the  Mortgage  Loans
pursuant to the terms of the  respective  sub-servicing  agreements and entering
into a sub-servicing  agreement with the terminated  Servicer to service each of
the Mortgage Loans not subject to a  sub-servicing  agreement at a servicing fee
rate of 0.03% per annum per Mortgage Loan serviced  (each a "Servicing  Retained
Bid") and (ii) on the basis of terminating each sub-servicing agreement with the
terminated  Servicer (each a "Servicing Released Bid"). The Trustee shall select
the  qualified  bidder  of a  Servicing  Retained  Bid,  or if none a  Servicing
Released  Bid,  with the highest  cash bid (the  "Successful  Bidder") to act as
successor  Servicer  hereunder;  provided  that the Trustee shall not select the
bidder of a Servicing Retained Bid unless it receives written  confirmation from
the Rating Agencies that the retention of the terminated  Servicer pursuant to a
subservicing  agreement  would not  result in the  withdrawal  qualification  or
downgrade of the then-current ratings of any Class of Certificates.  The Trustee
shall  direct the  Successful  Bidder to enter into this  Agreement as successor
Servicer  pursuant  to the  terms  hereof,  no  later  than  45 days  after  the
termination of the Servicer.

                  Upon the  assignment  and  acceptance of the servicing  rights
hereunder  to  and by the  Successful  Bidder,  including  the  transfer  of the
servicing of the Mortgage Loans, the Trustee shall remit or cause to be remitted
(i), if the  successful  bid was a  Servicing  Retained  Bid, to the  terminated
Servicer the amount of such cash bid received from the Successful Bidder (net of
expenses  in  connection  with  obtaining  such bid and  out-of-pocket  expenses
incurred in connection  with  transferring  the servicing of the Mortgage Loans)
and (ii) if the successful bid was a Servicing Released Bid, to the Servicer and
each sub-servicer its respective Bid Allocation.

                  If the  Successful  Bidder has not entered into this Agreement
as  successor  Servicer  within  45 days  after the  Trustee  was  appointed  as
successor  Servicer or no Successful  Bidder was  identified  within such 45-day
period,   the  terminated   Servicer   shall   reimburse  the  Trustee  for  all
out-of-pocket  expenses  incurred  by the  Trustee in  connection  with such bid
process and the Trustee  shall have no further  obligations  under this  Section
7.01(c)  and may select a successor  Servicer of its choice and  pursuant to the
terms hereof.

                  SECTION 7.02.   Trustee to Act; Appointment of Successor.

                  On and after the time the  Servicer  or the  Special  Servicer
receives  a notice of  termination  pursuant  to  Section  7.01,  subject to the
appointment of a successor  Servicer pursuant to the second paragraph of Section
7.01(c),  the  Terminating  Party shall be its  successor in all respects in its
capacity  as  Servicer  or  Special   Servicer  under  this  Agreement  and  the
transactions  set forth or provided for herein and,  except as provided  herein,
shall be subject to all the responsibilities,  duties,  limitations on liability
and liabilities  relating thereto and arising  thereafter placed on the Servicer
or Special Servicer by the terms and provisions hereof; provided,  however, that
(i) the Terminating Party shall have no responsibilities, duties, liabilities or
obligations  with  respect to any act or  omission  of the  Servicer  or Special
Servicer and (ii) any failure to perform, or delay in performing, such duties or
responsibilities  caused by the Terminated Party's failure to provide,  or delay
in  providing,  records,  tapes,  disks,  information  or  monies  shall  not be
considered a default by such  successor  hereunder.  The  Trustee,  as successor
Servicer or successor Special Servicer,  shall be indemnified to the full extent
provided the Servicer or Special Servicer,  as applicable,  under this Agreement
prior to the Servicer's or the Special Servicer's  termination.  The appointment
of a  successor  Servicer or  successor  Special  Servicer  shall not affect any
liability of the predecessor  Servicer or Special Servicer which may have arisen
prior to its termination as Servicer or Special Servicer.  The Terminating Party
shall  not be  liable  for  any of the  representations  and  warranties  of the
Servicer or Special Servicer herein or in any related document or agreement, for
any  acts or  omissions  of the  predecessor  Servicer  or  predecessor  Special
Servicer or for any losses  incurred in respect of any  Permitted  Investment by
the  Servicer  pursuant  to  Section  3.07  hereunder  nor shall the  Trustee be
required to purchase any Mortgage Loan hereunder.  As compensation therefor, the
Terminating  Party as successor  Servicer or successor Special Servicer shall be
entitled  to the  applicable  portion of the  Servicing  Compensation  or to the
Special  Servicing  Compensation,  as  applicable,  and all  funds  (other  than
reimbursement to the terminated Servicer for amounts owed to it) relating to the
Mortgage Loans that accrue after the date of the Terminating  Party's succession
to which the  Servicer  or  Special  Servicer  would have been  entitled  if the
Servicer or Special Servicer, as applicable,  had continued to act hereunder. In
the event any Advances  made by the Servicer and the Trustee or the Fiscal Agent
shall at any time be  outstanding,  or any amounts of interest  thereon shall be
accrued and  unpaid,  all  amounts  available  to repay  Advances  and  interest
hereunder  shall be applied  entirely to the Advances made by the Trustee or the
Fiscal Agent (and the accrued and unpaid interest thereon),  until such Advances
and interest shall have been repaid in full and then toward Advances made by the
terminated Servicer.  Notwithstanding the above, the Trustee may, if it shall be
unwilling  to so act, or shall,  if it is unable to so act, or if the Holders of
Certificates  entitled to at least 25% of the aggregate Voting Rights so request
in writing to the  Trustee,  or if the  long-term  unsecured  debt rating of the
Trustee  or Fiscal  Agent is not at least "A" by S&P and "Aa2" by  Moody's or if
the Rating Agencies do not provide written  confirmation  that the succession of
the Trustee as Servicer or Special  Servicer,  as  applicable,  will not cause a
downgrade,  qualification or withdrawal of the then-current  ratings assigned to
the  Certificates,   promptly   appoint,   or  petition  a  court  of  competent
jurisdiction to appoint, any established mortgage loan servicing institution the
appointment of which will not result in a downgrade, qualification or withdrawal
of the  then-current  rating or ratings assigned to any Class of Certificates as
evidenced in writing by each Rating Agency,  as the successor to the Servicer or
Special Servicer, as applicable,  hereunder in the assumption of all or any part
of the  responsibilities,  duties or  liabilities  of the  Servicer  or  Special
Servicer  hereunder.  No  appointment  of a successor to the Servicer or Special
Servicer  hereunder shall be effective until the assumption by such successor of
all  the  Servicer's  or  Special   Servicer's   responsibilities,   duties  and
liabilities  hereunder.  Pending  appointment of a successor to the Servicer (or
the Special  Servicer if the Special  Servicer is also the Servicer)  hereunder,
unless the Trustee shall be prohibited by law from so acting,  the Trustee shall
act in such  capacity as herein above  provided.  Pending the  appointment  of a
successor  to the  Special  Servicer,  unless the  Servicer  is also the Special
Servicer,  the Servicer  shall act in such  capacity.  In  connection  with such
appointment  and  assumption   described  herein,  the  Trustee  may  make  such
arrangements  for the compensation of such successor out of payments on Mortgage
Loans as it and such  successor  shall agree;  provided,  however,  that no such
compensation  shall  be  in  excess  of  that  permitted  the  Terminated  Party
hereunder,  provided,  further, that if no successor to the Terminated Party can
be obtained to perform the  obligations of such  Terminated  Party hereunder for
such  compensation,   then,  subject  to  approval  by  the  Directing  Holders,
additional amounts shall be paid to such successor and such amounts in excess of
that permitted the Terminated  Party shall be treated as Realized  Losses.  Upon
determining  that a successor to the Terminated Party cannot be obtained for the
compensation  that the Terminated  Party was  receiving,  the Trustee shall give
notice of that fact to the Directing  Holders.  Once the Trustee has  determined
the amount of compensation  acceptable to a proposed successor to the Terminated
Party, the Trustee shall give notice to the Directing Holders of the identity of
such successor and the proposed  compensation.  The Directing  Holders will then
have  10  Business  Days  during  which  to  propose  their  own  successor  and
compensation  (which must be acceptable to the Rating Agencies,  as evidenced in
writing  that the  appointment  of such  successor,  in and of itself  would not
result in a downgrade,  qualification  or withdrawal by any Rating Agency of the
then-current  ratings assigned to the  Certificates) or to approve the successor
and  compensation  proposed by the Trustee.  The  Depositor,  the  Trustee,  the
Servicer  or  Special  Servicer  and such  successor  shall  take  such  action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.

                  SECTION 7.03.   Notification to Certificateholders.

                  (a) Upon any  termination  pursuant  to Section  7.01 above or
appointment of a successor to the Servicer or the Special Servicer,  the Trustee
shall  give  prompt  written  notice  thereof  to  Certificateholders  at  their
respective  addresses  appearing in the Certificate  Register and to each Rating
Agency.

                  (b)  Within  30 days  after  the  occurrence  of any  Event of
Default of which a Responsible Officer of the Trustee has actual knowledge,  the
Trustee  shall  transmit  by mail to all  Certificateholders  and to each Rating
Agency notice of such Event of Default,  unless such Event of Default shall have
been cured or waived.

                  SECTION 7.04.   Other Remedies of Trustee.

                  During the  continuance  of any Servicer Event of Default or a
Special Servicer Event of Default,  so long as such Servicer Event of Default or
Special Servicer Event of Default, if applicable,  shall not have been remedied,
the Trustee, in addition to the rights specified in Section 7.01, shall have the
right,  in its own name as trustee of an express trust,  to take all actions now
or hereafter  existing at law, in equity or by statute to enforce its rights and
remedies and to protect the interests,  and enforce the rights and remedies,  of
the  Certificateholders  (including  the  institution  and  prosecution  of  all
judicial, administrative and other proceedings and the filing of proofs of claim
and debt in connection  therewith).  In such event, the legal fees, expenses and
costs of such action and any liability  resulting  therefrom  shall be expenses,
costs and liabilities of the Trust Fund, and the Trustee shall be entitled to be
reimbursed  therefor  from the  Collection  Account as provided in Section 3.06.
Except as otherwise expressly provided in this Agreement, no remedy provided for
by this  Agreement  shall be exclusive of any other  remedy,  and each and every
remedy shall be  cumulative  and in addition to any other remedy and no delay or
omission to exercise  any right or remedy  shall impair any such right or remedy
or shall be deemed to be a waiver of any  Servicer  Event of  Default or Special
Servicer Event of Default, if applicable.

                  SECTION 7.05.  Waiver of Past Events of Default; Termination.

                  The Holders of  Certificates  evidencing not less than 66-2/3%
of the  aggregate  Voting  Rights  of the  Certificates  may,  on  behalf of all
Certificateholders, waive any default by the Servicer or Special Servicer in the
performance of its obligations hereunder and its consequences,  except a default
in making any required  deposits  (including P&I Advances) to or, in the case of
the Servicer,  payments from the Collection Account or the Distribution  Account
or in  remitting  payments as  received,  in each case in  accordance  with this
Agreement.  Upon any such waiver of a past default,  such default shall cease to
exist,  and any Event of Default arising  therefrom shall be deemed to have been
remedied for every purpose of this Agreement. No such waiver shall extend to any
subsequent or other default or impair any right consequent thereon.


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                  SECTION 8.01.   Duties of Trustee.

                  (a) The  Trustee,  prior  to the  occurrence  of an  Event  of
Default of which a Responsible  Officer of the Trustee has actual  knowledge and
after the  curing or waiver of all Events of  Default  which may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth  in this  Agreement  and no  permissive  right  of the  Trustee  shall  be
construed as a duty.  During the  continuance  of an Event of Default of which a
Responsible Officer of the Trustee has actual knowledge, the Trustee, subject to
the  provisions of Sections 7.02 and 7.05 shall  exercise such of the rights and
powers vested in it by this Agreement, and use the same degree of care and skill
in  their  exercise,  as a  prudent  person  would  exercise  or use  under  the
circumstances in the conduct of such person's own affairs.

                  (b)   The   Trustee,   upon   receipt   of  any   resolutions,
certificates,   statements,   opinions,  reports,  documents,  orders  or  other
instruments  furnished  to the  Trustee  which are  specifically  required to be
furnished  pursuant to any  provision of this  Agreement,  shall examine them to
determine  whether  they  conform  on  their  face to the  requirements  of this
Agreement; provided, however, that, the Trustee shall not be responsible for the
accuracy or content of any such  resolution,  certificate,  statement,  opinion,
report,  document,  order or other instrument  provided to it hereunder.  If any
such instrument is found not to conform on its face to the  requirements of this
Agreement  in a material  manner,  the  Trustee  shall  take  action as it deems
appropriate  to have the  instrument  corrected,  and if the  instrument  is not
corrected to the  Trustee's  reasonable  satisfaction,  the Trustee will provide
notice thereof to the Certificateholders.

                  (c) Neither the  Trustee nor any of its  officers,  directors,
employees,  agents or "control" persons within the meaning of the Act shall have
any liability  arising out of or in connection  with this  Agreement,  provided,
that, subject to Section 8.02, no provision of this Agreement shall be construed
to relieve the Trustee, or any such person, from liability for its own negligent
action,  its own negligent  failure to act or its own willful  misconduct or its
own bad faith; and provided, further, that:

                   (i)     Prior to the  occurrence  of an Event of  Default  of
                           which  a  Responsible  Officer  of  the  Trustee  has
                           actual  knowledge,  and after the curing or waiver of
                           all such Events of Default  which may have  occurred,
                           the duties and  obligations  of the Trustee  shall be
                           determined  solely by the express  provisions of this
                           Agreement,  the  Trustee  shall not be liable  except
                           for the  performance  of such duties and  obligations
                           as are specifically  set forth in this Agreement,  no
                           implied  covenants or obligations  shall be read into
                           this  Agreement  against  the  Trustee  and,  in  the
                           absence  of bad  faith  on the  part of the  Trustee,
                           the Trustee may  conclusively  rely,  as to the truth
                           of  the  statements   and  the   correctness  of  the
                           opinions  expressed  therein,  upon any  resolutions,
                           certificates,    statements,    reports,    opinions,
                           documents,  orders or other instruments  furnished to
                           the  Trustee  that  conform  on  their  face  to  the
                           requirements     of    this     Agreement     without
                           responsibility   for   investigating   the   contents
                           thereof;

                  (ii)     The  Trustee  shall not be  personally  liable for an
                           error of judgment made in good faith by a Responsible
                           Officer or Responsible  Officers,  unless it shall be
                           proved that the Trustee was negligent in ascertaining
                           the pertinent facts;

                 (iii)     The  Trustee  shall  not be  personally  liable  with
                           respect to any action  taken,  suffered or omitted to
                           be taken by it in good faith in  accordance  with the
                           direction  of Holders  of  Certificates  entitled  to
                           greater  than  50% of the  Percentage  Interests  (or
                           such  other  percentage  as is  specified  herein) of
                           each affected  Class (or the Directing  Holders if so
                           specified   herein),   or  of  the  aggregate  Voting
                           Rights  of the  Certificates,  relating  to the time,
                           method and place of  conducting  any  proceeding  for
                           any remedy  available to the Trustee,  or  exercising
                           any  trust  or  power  conferred  upon  the  Trustee,
                           under this Agreement;

                  (iv)     Neither  the  Trustee  nor  any  of  its   respective
                           directors,  officers,  employees,  agents or  control
                           persons   shall  be   responsible   for  any  act  or
                           omission   of  any   Custodian,   Paying   Agent   or
                           Certificate  Registrar  that  is not the  Trustee  or
                           any  Affiliate  thereof  and that is  selected  other
                           than  by  the   Trustee,   performed  or  omitted  in
                           compliance  with any  custodial  or other  agreement,
                           or any  act or  omission  of  the  Servicer,  Special
                           Servicer,   the   Depositor  or  any  other   Person,
                           including,  without  limitation,  in connection  with
                           actions taken pursuant to this Agreement;

                   (v)     The  Trustee  shall  not be under any  obligation  to
                           appear  in,  prosecute  or defend  any  legal  action
                           which is not incidental to its  respective  duties as
                           Trustee in accordance  with this  Agreement  (and, if
                           it  does,  all  legal  expenses  and  costs  of  such
                           action  shall be  expenses  and  costs  of the  Trust
                           Fund),  and  the  Trustee  shall  be  entitled  to be
                           reimbursed  therefor  from  the  Collection  Account,
                           unless   such   legal   action   arises  out  of  the
                           negligence  or  bad  faith  of  the  Trustee  or  any
                           breach  of an  obligation,  representation,  warranty
                           or covenant of the Trustee contained herein; and

                  (vi)     The Trustee  shall not be charged  with  knowledge of
                           any  act,  failure  to act or  breach  of any  Person
                           upon the  occurrence  of  which  the  Trustee  may be
                           required  to act,  unless a  Responsible  Officer  of
                           the  Trustee   obtains   actual   knowledge  of  such
                           failure.   The  Trustee   shall  be  deemed  to  have
                           actual  knowledge  of the  Servicer's  or the Special
                           Servicer's  failure  to  provide  scheduled  reports,
                           certificates  and statements  when and as required to
                           be  delivered   to  the  Trustee   pursuant  to  this
                           Agreement.

                  None  of the  provisions  contained  in this  Agreement  shall
require either the Trustee,  in its capacity as Trustee, or the Fiscal Agent, to
expend or risk its own funds,  or  otherwise  incur  financial  liability in the
performance  of any of its duties  hereunder,  or in the  exercise of any of its
rights  or  powers,  if in the  opinion  of the  Trustee  or the  Fiscal  Agent,
respectively,  the  repayment of such funds or adequate  indemnity  against such
risk or liability is not  reasonably  assured to it, and none of the  provisions
contained in this  Agreement  shall in any event require the Trustee to perform,
or be responsible  for the manner of performance  of, any of the  obligations of
the Servicer or the Special  Servicer under this  Agreement,  except during such
time,  if any, as the Trustee  shall be the successor to, and be vested with the
rights,  duties,  powers and privileges of, the Servicer or the Special Servicer
in  accordance  with the terms of this  Agreement.  Neither  the Trustee nor the
Fiscal  Agent  shall  be  required  to post  any  surety  or bond of any kind in
connection  with its  performance  of its  obligations  under this Agreement and
neither  the  Trustee  nor the Fiscal  Agent shall be liable for any loss on any
investment of funds pursuant to this Agreement.

                  SECTION 8.02.    Certain Matters Affecting the Trustee.

                  (a)      Except as otherwise provided in Section 8.01:

                   (i)     The Trustee  may  request  and/or rely upon and shall
                           be  protected  in acting or  refraining  from  acting
                           upon   any   resolution,    Officers'    Certificate,
                           certificate  of  auditors  or any other  certificate,
                           statement,   instrument,   opinion,  report,  notice,
                           request,  consent,  order,  appraisal,  bond or other
                           paper or  document  reasonably  believed  by it to be
                           genuine and to have been signed or  presented  by the
                           proper  party or parties and the  Trustee  shall have
                           no   responsibility   to  ascertain  or  confirm  the
                           genuineness of any such party or parties;

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

                 (iii)     (A) The  Trustee  shall  be under  no  obligation  to
                           institute,   conduct   or   defend   any   litigation
                           hereunder  or in  relation  hereto  at  the  request,
                           order     or     direction     of    any    of    the
                           Certificateholders,  pursuant  to the  provisions  of
                           this   Agreement,   unless  such   Certificateholders
                           shall  have   offered  to  the   Trustee   reasonable
                           security or  indemnity  against  the costs,  expenses
                           and  liabilities  which may be  incurred  therein  or
                           thereby;  (B) the  right of the  Trustee  to  perform
                           any  discretionary  act  enumerated in this Agreement
                           shall not be  construed  as a duty,  and the  Trustee
                           shall  not  be   answerable   for   other   than  its
                           negligence or willful  misconduct in the  performance
                           of any such  act;  and (C)  provided,  however,  that
                           subject  to  the   foregoing   clause  (A),   nothing
                           contained  herein  shall  relieve  the Trustee of the
                           obligations,  upon  the  occurrence  of an  Event  of
                           Default  (which  has not  been  cured or  waived)  of
                           which  a  Responsible  Officer  of  the  Trustee  has
                           actual  knowledge,  to  exercise  such of the  rights
                           and  powers  vested in it by this  Agreement,  and to
                           use the  same  degree  of care  and  skill  in  their
                           exercise,  as a prudent  person would exercise or use
                           under  the  circumstances  in  the  conduct  of  such
                           person's own affairs;

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

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

                  (vi)     The  Trustee  may execute any of the trusts or powers
                           hereunder  or  perform  any duties  hereunder  either
                           directly  or by or through  agents or  attorneys  but
                           shall not be relieved of the obligations hereunder.

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

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

                  The  Trustee  shall  have no duty to conduct  any  affirmative
investigation as to the occurrence of any condition  requiring the repurchase of
any Mortgage Loan by the Depositor pursuant to this Agreement or the eligibility
of any Mortgage Loan for purposes of this Agreement.

                  SECTION 8.03.   Trustee and Fiscal Agent Not Liable for 
                                  Certificates or Mortgage Loans.

                  The recitals  contained herein and in the  Certificates  shall
not be taken as the statements of the Trustee, the Fiscal Agent, the Servicer or
the Special  Servicer and the Trustee,  the Fiscal  Agent,  the Servicer and the
Special Servicer assume no responsibility  for their  correctness.  The Trustee,
the Fiscal Agent, the Servicer and the Special Servicer make no  representations
or  warranties  as to the  validity or  sufficiency  of this  Agreement,  of the
Certificates  or any prospectus used to offer the  Certificates  for sale or the
validity,  enforceability  or  sufficiency  of any  Mortgage  Loan,  or  related
document.  Neither the  Trustee nor the Fiscal  Agent shall at any time have any
responsibility  or liability for or with respect to the  legality,  validity and
enforceability  of any  Mortgage,  any  Mortgage  Loan,  or the  perfection  and
priority of any Mortgage or the maintenance of any such perfection and priority,
or for or with  respect to the  sufficiency  of the Trust Fund or its ability to
generate  the  payments  to be  distributed  to  Certificateholders  under  this
Agreement.  Without  limiting the foregoing,  neither the Trustee nor the Fiscal
Agent shall be liable or responsible for: the existence, condition and ownership
of any  Mortgaged  Property;  the  existence  of any  hazard or other  insurance
thereon  (other than if the Trustee  shall  assume the duties of the Servicer or
the Special Servicer  pursuant to Section 7.02) or the  enforceability  thereof;
the existence of any Mortgage Loan or the contents of the related  Mortgage File
on any computer or other record  thereof (other than if the Trustee shall assume
the duties of the Servicer or the Special  Servicer  pursuant to Section  7.02);
the validity of the  assignment of any Mortgage Loan to the Trust Fund or of any
intervening  assignment;  the completeness of any Mortgage File; the performance
or  enforcement of any Mortgage Loan (other than if the Trustee shall assume the
duties of the Servicer or the Special  Servicer  pursuant to Section 7.02);  the
compliance  by the  Depositor,  the  Servicer or the Special  Servicer  with any
warranty or representation  made under this Agreement or in any related document
or the accuracy of any such  warranty or  representation  prior to the Trustee's
receipt of notice or other  discovery  of any  non-compliance  therewith  or any
breach thereof;  any investment of monies by or at the direction of the Servicer
or any loss  resulting  therefrom,  it being  understood  that the Trustee shall
remain  responsible  for  any  Trust  Fund  property  that  it may  hold  in its
individual capacity; the acts or omissions of any of the Depositor, the Servicer
or the Special  Servicer  (other than if the Trustee  shall assume the duties of
the Servicer or Special  Servicer  pursuant to Section 7.02) or any sub-servicer
or any Borrower;  any action of the Servicer or Special  Servicer (other than if
the Trustee shall assume the duties of the Servicer or Special Servicer pursuant
to Section 7.02) or any sub-servicer taken in the name of the Trustee, except to
the extent such action is taken at the express written direction of the Trustee;
the failure of the Servicer or the Special  Servicer or any  sub-servicer to act
or perform any duties  required of it on behalf of the Trust Fund or the Trustee
hereunder;  or any action by or omission of the Trustee taken at the instruction
of the Servicer or the Special  Servicer (other than if the Trustee shall assume
the duties of the  Servicer or the Special  Servicer  pursuant to Section  7.02)
unless the taking of such action is not  permitted by the express  terms of this
Agreement;  provided,  however, that the foregoing shall not relieve the Trustee
of its  obligation  to  perform  its  duties as  specifically  set forth in this
Agreement. Neither the Trustee nor the Fiscal Agent shall be accountable for the
use or application by the Depositor, the Servicer or the Special Servicer of any
of the Certificates or of the proceeds of such  Certificates,  or for the use or
application  of any funds paid to the  Depositor,  the  Servicer  or the Special
Servicer in respect of the  assignment of the Mortgage  Loans or deposited in or
withdrawn  from  the  Collection  Account,   Distribution  Account,   Upper-Tier
Distribution  Account,   Lock-Box  Account,  Cash  Collateral  Account,  Reserve
Accounts,  Interest Reserve Account,  Excess Interest  Distribution  Account and
Repurchase  Price Return of Premium  Distribution  Account or any other  account
maintained by or on behalf of the Servicer or the Special  Servicer,  other than
any funds held by the Trustee or the Fiscal Agent,  as  applicable.  Neither the
Trustee  nor the  Fiscal  Agent  shall  have any  responsibility  for filing any
financing  or  continuation  statement  in any  public  office at any time or to
otherwise  perfect or maintain the  perfection of any security  interest or lien
granted to it  hereunder  (unless  the Trustee  shall have become the  successor
Servicer) or to record this Agreement. In making any calculation hereunder which
includes as a component  thereof the payment or  distribution  of interest for a
stated period at a stated rate "to the extent  permitted by applicable law," the
Trustee  shall  assume that such payment is so  permitted  unless a  Responsible
Officer of the Trustee has actual  knowledge,  or receives an Opinion of Counsel
(at the expense of the Person  asserting  the  impermissibility)  to the effect,
that such payment is not permitted by applicable law.

                  SECTION 8.04.   Trustee and Fiscal Agent May Own Certificates.

                  The Trustee, the Fiscal Agent and any agent of the Trustee and
Fiscal  Agent in its  individual  capacity or any other  capacity may become the
owner or  pledgee  of  Certificates,  and may deal  with the  Depositor  and the
Servicer in banking transactions,  with the same rights it would have if it were
not Trustee, Fiscal Agent or such agent.

                  SECTION 8.05.   Payment of Trustee's Fees and Expenses; 
                                  Indemnification.

                  (a) The Trustee or any successor Trustee shall be entitled, on
each  Distribution  Date,  to the Trustee Fee (which shall not be limited by any
provision of law in regard to the compensation of a trustee of an express trust)
for all services  rendered by the Trustee in the  execution of the trusts hereby
created  and in the  exercise  and  performance  of any of the powers and duties
hereunder of the Trustee,  which  Trustee Fee shall be paid to the Trustee prior
to  the   distribution   on   such   Distribution   Date  of   amounts   to  the
Certificateholders.  In  the  event  that  the  Trustee  assumes  the  servicing
responsibilities  of the Servicer or the Special Servicer  hereunder pursuant to
or  otherwise  arising  from the  resignation  or removal of the Servicer or the
Special Servicer, the Trustee shall be entitled to the compensation to which the
Servicer or the Special Servicer, as the case may be, would have been entitled.

                  (b) The  Trustee  and the Fiscal  Agent  shall each be paid or
reimbursed  by the Trust  Fund upon its  request  for all  reasonable  expenses,
disbursements  and advances  incurred or made by the Trustee or the Fiscal Agent
pursuant  to and in  accordance  with any of the  provisions  of this  Agreement
(including the reasonable compensation and the expenses and disbursements of its
counsel  and of all  persons  not  regularly  in its  employ) to the extent such
payments are  "unanticipated  expenses incurred by the REMIC" within the meaning
of  Treasury  Regulations  Section  1.860G-1(b)(iii)  except  any such  expense,
disbursement or advance as may arise from its  negligence,  bad faith or willful
misconduct;  provided,  however,  that, subject to the last paragraph of Section
8.01,  neither the Trustee nor the Fiscal  Agent shall  refuse to perform any of
its duties  hereunder  solely as a result of the  failure to be paid the Trustee
Fee and the Trustee's expenses or any sums due to the Fiscal Agent.

                  The  Servicer and the Special  Servicer  covenant and agree to
pay or reimburse  the Trustee for the  reasonable  expenses,  disbursements  and
advances  incurred or made by the Trustee in connection with any transfer of the
servicing   responsibilities   of  the   Servicer  or  the   Special   Servicer,
respectively,  hereunder,  pursuant to or otherwise arising from the resignation
or removal of the  Servicer,  in accordance  with any of the  provisions of this
Agreement  (and  including the  reasonable  and necessary  fees and expenses and
disbursements of its counsel and all other persons not regularly in its employ),
except  any  such  expense,  disbursement  or  advance  as may  arise  from  the
negligence  or bad faith of the Trustee or  expenses  incurred by the Trustee in
its capacity as successor Servicer.

                  (c) Each of the Paying Agent, the Certificate  Registrar,  the
Custodian,  the Depositor,  the Servicer,  the Special  Servicer and the Trustee
(each, a "Cross-Indemnifying  Party") shall indemnify the Servicer,  the Special
Servicer,  the Trustee and the Fiscal Agent and their respective  Affiliates and
each of the directors, officers, employees and agents of the Trustee, the Fiscal
Agent and their respective  Affiliates (each, a "Cross-Indemnified  Party"), and
hold  each of  them  harmless  against  any and  all  claims,  losses,  damages,
penalties,  fines, forfeitures,  reasonable and necessary legal fees and related
costs,   judgments,   and  any  other  costs,   fees  and   expenses   that  the
Cross-Indemnified   Party  may  sustain  in  connection   with  this   Agreement
(including,  without  limitation,  reasonable fees and  disbursements of counsel
incurred by the Cross-Indemnified  Party in any action or proceeding between the
Cross-Indemnifying   Party  and  the  Cross-Indemnified  Party  or  between  the
Cross-Indemnified  Party and any third party or  otherwise)  as a result of each
such Cross-Indemnifying  Party's respective willful misconduct, bad faith, fraud
and/or  negligence in the performance of each of its respective duties hereunder
or by reason of reckless  disregard  of its  respective  obligations  and duties
hereunder  (including in the case of the Servicer,  any agent of the Servicer or
sub-servicer).

                  (d) The Trust Fund shall  indemnify the Trustee and the Fiscal
Agent and  their  respective  Affiliates  and each of the  directors,  officers,
employees  and  agents of the  Trustee,  the Fiscal  Agent and their  respective
Affiliates  (each,  a  "Trust-Indemnified  Party")  from,  and hold it  harmless
against,  any and all  losses,  liabilities,  damages,  claims or  unanticipated
expenses  (including,  without limitation,  reasonable fees and disbursements of
counsel  incurred  by the  Trust-Indemnified  Party in any action or  proceeding
between any of the Paying Agent, the Certificate Registrar,  the Custodian,  the
Depositor, the Servicer and the Special Servicer and the Trust-Indemnified Party
or between the Trust-Indemnified Party and any third party or otherwise) arising
in respect of this Agreement or the Certificates, in each case to the extent and
only  to the  extent,  such  payments  are  expressly  reimbursable  under  this
Agreement  or are  "unanticipated  expenses  incurred  by the REMIC"  within the
meaning of  Treasury  Regulations  Section  1.860G-1(b)(3)(iii),  other than (i)
those resulting from the negligence,  fraud, bad faith or willful  misconduct of
the  Trust-Indemnified  Party and (ii) those as to which such  Trust-Indemnified
Party is  entitled to  indemnification  pursuant  to Section  8.05(c).  The term
"unanticipated  expenses  incurred by a REMIC" shall include any fees,  expenses
and disbursement of any separate trustee or co-trustee appointed hereunder, only
to the  extent  such  fees,  expenses  and  disbursements  were  not  reasonably
anticipated as of the Closing Date and the losses, liabilities,  damages, claims
or expenses  (including  reasonable  attorneys'  fees) incurred or advanced by a
Trust-Indemnified  Party in connection  with any litigation  arising out of this
Agreement,  including, without limitation, under Section 2.03, Section 3.10, the
third  paragraph of Section 3.11,  Section 4.05 and Section  7.01.  The right of
reimbursement of the Trust-Indemnified  Parties under this Section 8.05(d) shall
be senior to the rights of all Certificateholders.

                  (e)  Notwithstanding  anything  herein to the  contrary,  this
Section 8.05 shall survive the  termination or maturity of this Agreement or the
resignation  or removal of the Trustee or the Fiscal Agent,  as the case may be,
as regards rights accrued prior to such resignation or removal and (with respect
to any acts or omissions  during  their  respective  tenures)  the  resignation,
removal or termination of the Servicer,  the Special Servicer, the Paying Agent,
the Certificate Registrar or the Custodian.

                  (f) This Section 8.05 shall be expressly construed to include,
but not be limited to, such indemnities,  compensation, expenses, disbursements,
advances, losses, liabilities, damages and the like, as may pertain or relate to
any environmental law or environmental matter.

                  SECTION 8.06.    Eligibility Requirements for Trustee.

                  The  Trustee  hereunder  shall  satisfy  the  requirements  of
Section 26(a)(1) of the Investment Company Act of 1940, as amended, and shall at
all times be a corporation or association organized and doing business under the
laws of any state or the United States of America, authorized under such laws to
exercise  corporate  trust powers and to accept the trust  conferred  under this
Agreement,  having a combined capital and surplus of at least  $50,000,000 and a
rating on its  unsecured  long-term  debt of at least "BBB" by S&P and "Baa2" by
Moody's  (or at any time when  there is no Fiscal  Agent  appointed  and  acting
hereunder or any such Fiscal Agent so  appointed  has a rating on its  long-term
unsecured  debt that is lower  than "AA" by S&P and  "Aa2" by  Moody's  (without
regard to any plus or minus or numeric  qualifier)  the rating on the  unsecured
long term debt of the Trustee must be at least "AA" by S&P and "Aa2" by Moody's,
or meet  different  standards  provided  that  each  Rating  Agency  shall  have
confirmed in writing that such different  standards would not, in and of itself,
result in a downgrade,  qualification or withdrawal of the then-current  ratings
assigned to the  Certificates)  and subject to  supervision  or  examination  by
federal or state authority and shall not be an Affiliate of the Servicer (except
during  any period  when the  Trustee  has  assumed  the duties of the  Servicer
pursuant to Section 7.02). If a corporation or association  publishes reports of
condition  at least  annually,  pursuant  to law or to the  requirements  of the
aforesaid supervising or examining authority,  then for purposes of this Section
the combined capital and surplus of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In the event that the place of  business  from which the Trustee
administers the Trust Fund is a state or local  jurisdiction  that imposes a tax
on the Trust Fund or the net income of a REMIC  (other than a tax  corresponding
to a tax imposed under the REMIC  Provisions)  the Trustee shall elect either to
(i) resign  immediately  in the manner and with the effect  specified in Section
8.07,  (ii) pay such tax and continue as Trustee or (iii)  administer  the Trust
Fund from a state and local  jurisdiction  that does not impose  such a tax.  In
case at any time the Trustee shall cease to be eligible in  accordance  with the
provisions of this Section,  the Trustee shall resign  immediately in the manner
and with the effect specified in Section 8.07.

                  SECTION 8.07.    Resignation and Removal of the Trustee.

                  The Trustee may at any time resign and be discharged  from the
trusts hereby created by giving  written  notice  thereof to the Depositor,  the
Servicer,  the  Special  Servicer  and each Rating  Agency.  Upon such notice of
resignation,  the Fiscal  Agent shall also be deemed to have been  removed  and,
accordingly,  the  Servicer  shall  promptly  appoint a successor  Trustee,  the
appointment  of which  would  not,  in and of  itself,  result  in a  downgrade,
qualification  or withdrawal by any Rating  Agency of the  then-current  ratings
assigned to the  Certificates,  and a successor  Fiscal  Agent (if  necessary to
satisfy the  requirements  contained in Section 8.06), the appointment of which,
if the  successor  Trustee is not rated by each Rating  Agency in one of its two
highest long-term debt rating categories, would not, in and of itself, result in
a  downgrade,   qualification   or  withdrawal  by  any  Rating  Agency  of  the
then-current  ratings assigned to the Certificates,  by written  instrument,  in
triplicate, which instrument shall be delivered to the resigning Trustee, with a
copy to the Fiscal Agent deemed removed, and the successor Trustee and successor
Fiscal Agent. If no successor Trustee and successor Fiscal Agent shall have been
so appointed  and have accepted  appointment  within 30 days after the giving of
such notice of  resignation,  the  resigning  Trustee  and the Fiscal  Agent may
petition any court of competent  jurisdiction for the appointment of a successor
Trustee and successor Fiscal Agent.

                  If at any time the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 8.06 and shall fail to resign after
written request therefor by the Depositor or the Servicer, or if at any time the
Trustee  shall  become  incapable  of acting,  or shall be adjudged  bankrupt or
insolvent,  or a receiver of the Trustee or of its property  shall be appointed,
or any  public  officer  shall take  charge or control of the  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation,  or upon a  confirmation  in writing by any Rating  Agency that not
terminating the Trustee,  or the Fiscal Agent,  as applicable,  would, in and of
itself,  cause the then-current  rating assigned to any Class of Certificates to
be qualified,  withdrawn or downgraded, then the Depositor or the Servicer shall
remove the Trustee and the Fiscal Agent and the Servicer shall promptly  appoint
a successor  Trustee and  successor  Fiscal Agent by written  instrument,  which
shall be  delivered  to the Trustee  and the Fiscal  Agent so removed and to the
successor Trustee and the successor Fiscal Agent.

                  The  Holders of  Certificates  entitled to at least 50% of the
Voting  Rights may at any time remove the Trustee and the Fiscal  Agent (and any
removal of the Trustee shall be deemed to be a removal also of the Fiscal Agent)
and appoint a successor Trustee and successor Fiscal Agent by written instrument
or  instruments,   in  eight   originals,   signed  by  such  Holders  or  their
attorneys-in-fact  duly authorized,  one complete set of which instruments shall
be delivered to the  Depositor,  one complete set to the Servicer,  one complete
set to the Trustee so  removed,  one  complete  set to the Fiscal  Agent  deemed
removed, one complete set to the successor Trustee so appointed and one complete
set to the successor Fiscal Agent so appointed.

                  In the event of removal of the Trustee, the Fiscal Agent shall
be deemed to have been removed.

                  In the event that the Trustee or Fiscal Agent is terminated or
removed  pursuant to this Section 8.07, all of its rights and obligations  under
this Agreement and in and to the Mortgage Loans shall be terminated,  other than
any rights or obligations  that accrued prior to the date of such termination or
removal  (including  the right to receive all fees,  expenses and other  amounts
accrued or owing to it under this  Agreement,  plus interest at the Advance Rate
on all such amounts  until  received to the extent such amounts bear interest as
provided in this  Agreement,  with respect to periods  prior to the date of such
termination or removal).

                  Any resignation or removal of the Trustee and Fiscal Agent and
appointment  of a successor  Trustee  and, if such trustee is not rated at least
"AA" by each Rating  Agency,  a successor  Fiscal  Agent  pursuant to any of the
provisions of this Section 8.07 shall not become  effective until  acceptance of
appointment by the successor  Trustee and, if necessary,  successor Fiscal Agent
as provided in Section 8.08.

                  All reasonable costs and expenses of the Depositor or Servicer
and the successor  Trustee incurred in connection with transferring the Mortgage
Files to the  successor  Trustee and  amending  this  Agreement  to reflect such
succession  as successor  Trustee and  otherwise  causing the transfer  required
pursuant to this  Section  8.07 shall be paid by the  predecessor  Trustee  upon
presentation  of reasonable  documentation  of such costs and expenses or if not
paid by such predecessor, after exercising reasonable diligence in attempting to
receive such compensation from the predecessor Trustee, then by the Trust Fund.

                  SECTION 8.08.   Successor Trustee and Fiscal Agent.

                  (a) Any  successor  Trustee  and any  successor  Fiscal  Agent
appointed as provided in Section 8.07 shall execute,  acknowledge and deliver to
the Depositor,  to the Servicer and to the  predecessor  Trustee and predecessor
Fiscal  Agent,  as the  case may be,  instruments  accepting  their  appointment
hereunder,  and thereupon the resignation or removal of the predecessor  Trustee
and predecessor  Fiscal Agent shall become effective and such successor  Trustee
and successor Fiscal Agent,  without any further act, deed or conveyance,  shall
become fully vested with all the rights,  powers,  duties and obligations of its
predecessor hereunder, with the like effect as if originally named as Trustee or
Fiscal Agent herein, provided that the appointment of such successor Trustee and
successor  Fiscal  Agent  shall  not,  as  evidenced  in  writing,  result  in a
downgrade,  qualification or withdrawal of the then-current  ratings assigned to
the Certificates. The predecessor Trustee shall deliver to the successor Trustee
all Mortgage Files and related  documents and  statements  held by it hereunder,
and the  Depositor  and the  predecessor  Trustee shall execute and deliver such
instruments  and do such other  things as may  reasonably  be required  for more
fully and certainly  vesting and  confirming  in the successor  Trustee all such
rights,  powers,  duties and  obligations.  No  successor  Trustee  shall accept
appointment  as  provided  in  this  Section  8.08  unless  at the  time of such
acceptance  such  successor  Trustee shall be eligible  under the  provisions of
Section 8.06.

                  Upon  acceptance  of  appointment  by a  successor  Trustee as
provided in this Section 8.08, the Depositor shall mail notice of the succession
of such Trustee  hereunder to all Holders of  Certificates at their addresses as
shown in the  Certificate  Register.  If the Depositor fails to mail such notice
within 10 days after  acceptance of  appointment by the successor  Trustee,  the
successor  Trustee  shall  cause such  notice to be mailed at the expense of the
Depositor.

                  (b) Any successor  Trustee or Fiscal Agent appointed  pursuant
to this  Agreement  shall  satisfy  the  eligibility  requirements  set forth in
Section 8.06 hereof.

                  SECTION 8.09.    Merger or Consolidation of Trustee.

                  Any  corporation  into  which  the  Trustee  may be  merged or
converted or with which it may be consolidated or any corporation resulting from
any merger,  conversion or  consolidation to which the Trustee shall be a party,
or any corporation succeeding to all or substantially all of the corporate trust
business  of the  Trustee,  shall be the  successor  of the  Trustee  hereunder,
provided that such corporation shall be eligible under the provisions of Section
8.06,  without  the  execution  or filing of any paper or any further act on the
part  of  any  of  the  parties   hereto,   anything   herein  to  the  contrary
notwithstanding.

                  SECTION 8.10.   Appointment of Co-Trustee or Separate Trustee.

                  Notwithstanding  any other provisions hereof, at any time, for
the purpose of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust Fund or property securing the same may at the time be located,
the  Depositor  and the Trustee  acting  jointly  shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee to act (at the expense of the Trustee) as co-trustee or co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  Person or  Persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations,  rights
and trusts as the Depositor and the Trustee may consider necessary or desirable.
If the Depositor shall not have joined in such appointment  within 15 days after
the  receipt by it of a request  so to do, or in case an Event of Default  shall
have occurred and be continuing,  the Trustee alone shall have the power to make
such  appointment.  Except as required by applicable  law, the  appointment of a
co-trustee   or  separate   trustee   shall  not  relieve  the  Trustee  of  its
responsibilities,  obligations  and  liabilities  hereunder.  No  co-trustee  or
separate trustee hereunder shall be required to meet the terms of eligibility as
a  successor   Trustee   under   Section  8.06   hereunder   and  no  notice  to
Certificateholders  of the appointment of co-trustee(s)  or separate  trustee(s)
shall be required under Section 8.08 hereof.

                  In the case of any  appointment  of a  co-trustee  or separate
trustee  pursuant  to  this  Section  8.10,  all  rights,   powers,  duties  and
obligations  conferred or imposed upon the Trustee shall be conferred or imposed
upon and  exercised  or performed  by the Trustee and such  separate  trustee or
co-trustee jointly (it being understood that such separate trustee or co-trustee
is not  authorized to act separately  without the Trustee  joining in such act),
except  to the  extent  that  under  any law of any  jurisdiction  in which  any
particular act or acts are to be performed  (whether as Trustee  hereunder or as
successor  to the  Servicer  hereunder),  the Trustee  shall be  incompetent  or
unqualified  to perform such act or acts,  in which event such  rights,  powers,
duties and obligations  (including the holding of title to the Trust Fund or any
portion  thereof in any such  jurisdiction)  shall be exercised and performed by
such separate trustee or co-trustee solely at the direction of the Trustee.

                  No trustee under this Agreement shall be personally  liable by
reason of any act or omission of any prior  trustee  under this  Agreement.  The
Depositor and the Trustee acting jointly may at any time accept the  resignation
of or remove any separate  trustee or co-trustee,  or if the separate trustee or
co-trustee  is an employee of the Trustee,  the Trustee  acting alone may accept
the resignation of or remove any separate trustee or co-trustee.

                  Any  notice,  request or other  writing  given to the  Trustee
shall be deemed to have been  given to each of the then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee or co-trustee shall refer to this Agreement and
the conditions of this Article VIII.  Every such instrument  shall be filed with
the Trustee.  Each separate  trustee and co-trustee,  upon its acceptance of the
trusts conferred,  shall be vested with the estates or property specified in its
instrument of appointment, either jointly with the Trustee or separately, as may
be  provided  therein,   subject  to  all  the  provisions  of  this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  In no
event shall any such separate trustee or co-trustee be entitled to any provision
relating to the conduct of affecting the liability of or affording protection to
such  separate  trustee or  co-trustee  that  imposes a standard of conduct less
stringent  than  that  imposed  by  the  Trustee  hereunder,  affording  greater
protection  than that  afforded to the Trustee  hereunder or providing a greater
limit on liability than that provided to the Trustee hereunder.

                  Any  separate   trustee  or  co-trustee   may,  at  any  time,
constitute  the  Trustee  its agent or  attorney-in-fact,  with  full  power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate trustee
or co-trustee shall die, become incapable of acting,  resign or be removed,  all
of its  estates,  properties,  rights,  remedies and trusts shall vest in and be
exercised  by  the  Trustee,  to  the  extent  permitted  by  law,  without  the
appointment of a new or successor trustee.

                  SECTION 8.11.    Fiscal Agent Appointed; Concerning the Fiscal
                                   Agent.

                  (a) The  Trustee  hereby  appoints  ABN AMRO Bank N.V.  as the
initial Fiscal Agent hereunder for the purposes of exercising and performing the
obligations and duties imposed upon the Fiscal Agent by Sections 3.24 and 4.06.

                  (b) The Fiscal  Agent  undertakes  to perform  such duties and
only such duties as are specifically set forth in Sections 3.24 and 4.06.

                  (c) No  provision  of this  Agreement  shall be  construed  to
relieve the Fiscal Agent from liability for its own negligent  failure to act or
its own  willful  misfeasance  or for a breach of a  representation  or warranty
contained herein; provided,  however, that (i) the duties and obligations of the
Fiscal Agent shall be  determined  solely by the express  provisions of Sections
3.24 and 4.06,  the Fiscal Agent shall not be liable except for the  performance
of such duties and  obligations,  no implied  covenants or obligations  shall be
read into this  Agreement  against  the Fiscal  Agent and, in the absence of bad
faith on the part of the Fiscal Agent, the Fiscal Agent may  conclusively  rely,
as to the truth and  correctness  of the  statements  or  conclusions  expressed
therein,  upon any resolutions,  certificates,  statements,  opinions,  reports,
documents,  orders or other  instruments  furnished  to the Fiscal  Agent by the
Depositor,  the Servicer, the Special Servicer or the Trustee and which on their
face  do not  contradict  the  requirements  of this  Agreement,  and  (ii)  the
provisions of clause (ii) of Section 8.01(c) shall apply to the Fiscal Agent.

                  (d)  Except as  otherwise  provided  in Section  8.11(c),  the
Fiscal Agent also shall have the benefit of  provisions  of clauses  (i),  (ii),
(iii)  (other  than the  proviso  thereto),  (iv),  (v) (other  than the proviso
thereto) and (vi) of Section 8.02(a).


                                   ARTICLE IX

                                  TERMINATION

                  SECTION 9.01.   Termination.

                  (a) The respective  obligations  and  responsibilities  of the
Servicer, the Special Servicer, the Depositor,  the Trustee and the Fiscal Agent
created  hereby with respect to the  Certificates  (other than the obligation to
make  certain  payments  and to send certain  notices to  Certificateholders  as
hereinafter set forth) shall terminate  immediately  following the occurrence of
the last action required to be taken by the Trustee  pursuant to this Article IX
on the Termination  Date;  provided,  however,  that in no event shall the trust
created hereby continue beyond the expiration of twenty-one years from the death
of the  last  survivor  of the  descendants  of  Joseph  P.  Kennedy,  the  late
Ambassador  of the  United  States  to the  United  Kingdom,  living on the date
hereof.

                  (b) The Trust Fund,  the  Upper-Tier  REMIC and the Lower-Tier
REMIC  shall be  terminated  and the  assets of the Trust  Fund shall be sold or
otherwise  disposed  of in  connection  therewith,  only  pursuant to a "plan of
complete liquidation" within the meaning of Code Section 860F(a)(4)(A) providing
for the actions  contemplated  by the  provisions  hereof  pursuant to which the
applicable Notice of Termination is given and requiring that the Trust Fund, the
Upper-Tier REMIC and the Lower-Tier REMIC shall terminate on a Distribution Date
occurring  not more than 90 days  following  the date of adoption of the plan of
complete  liquidation.  For  purposes  of this  Section  9.01(b),  the Notice of
Termination  given pursuant to Section 9.01(c) shall  constitute the adoption of
the plan of complete liquidation as of the date such notice is given, which date
shall be specified by the Trustee in the final federal income tax returns of the
Upper-Tier  REMIC and the Lower-Tier  REMIC. The Loan REMICs shall be terminated
in such a complete liquidation  simultaneously with the Upper-Tier REMIC and the
Lower-Tier  REMIC and in accordance  with the provisions of the respective  Loan
REMIC  Declarations;  provided,  that any Loan  REMIC  shall  terminate  without
liquidation  on  any  early   Distribution   Date  following  a  Final  Recovery
Determination  or other  payment in full with  respect to the  related  Mortgage
Loan.  Notwithstanding  the termination of the Trust REMICs,  the Loan REMICs or
the Trust  Fund,  the  Trustee  shall be  responsible  for  filing the final Tax
Returns for the Trust  REMICs and the Loan REMICs and  applicable  income tax or
information  returns  for the  Grantor  Trust for the  period  ending  with such
termination,  and shall  retain  books and  records  with  respect  to the Trust
REMICs,  the Loan REMICs and the Grantor  Trust for the same period of retention
for which it maintains its own tax returns or other reasonable period.

                  (c) The Depositor,  and if the Depositor does not exercise the
option,  the  Special  Servicer,  and if neither the  Depositor  nor the Special
Servicer  exercises the option,  the Servicer and, if none of the Servicer,  the
Special Servicer or the Depositor exercises the option, the holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or  after  the  Early   Termination   Notice  Date  specifying  the  Anticipated
Termination  Date,  on any  Distribution  Date on  which  the  aggregate  Stated
Principal  Balance as of the day immediately  prior to such Distribution Date of
the Mortgage Loans  remaining in the Trust Fund is less than 1% of the aggregate
Stated  Principal  Balance of the  Mortgage  Loans as of the  Cut-off  Date,  by
purchasing  on such date all, but not less than all, of the  Mortgage  Loans and
REO Properties then included in the Trust Fund, and all other property  acquired
in respect of any Mortgage Loan, at a purchase price,  payable in cash, equal to
the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan   (excluding   any  REO
                                    Mortgage Loan) included in the Trust Fund as
                                    of the last day of the month  preceding such
                                    Distribution  Date  (less  any P&I  Advances
                                    previously made on account of principal);

                           (B)      the  fair   market   value   of  all   other
                                    property   (including   any  REO   Property)
                                    included  in the  Trust  Fund as of the last
                                    day   of   the    month    preceding    such
                                    Distribution   Date,  as  determined  by  an
                                    Independent   appraiser  acceptable  to  the
                                    Servicer  as of the date  not  more  than 30
                                    days  prior  to the  last  day of the  month
                                    preceding such Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal  balance  of  each  such  Mortgage
                                    Loan   (including   for  this   purpose  any
                                    Mortgage  Loan  as to  which  title  to  the
                                    related   Mortgaged    Property   has   been
                                    acquired)  at the  Mortgage  Rate  (plus the
                                    Excess Rate, to the extent  applicable),  to
                                    the  last  day  of  the  Collection   Period
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest thereon, and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase  Return of  Premium  Amount;
                                    and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  Appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other assets of the Trust Fund pursuant to this Section  9.01(c) shall
be borne by the party  exercising  its purchase  rights  hereunder.  The Trustee
shall  be  entitled  to  rely  conclusively  on  any  determination  made  by an
Independent appraiser pursuant to this subsection (c).

                  Anything in this Section 9.01 to the contrary notwithstanding,
the holders of the Class A-2,  Class A-3,  Class A-4, Class B, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class J, Class K, Class L, Class M-1 and
Class M-2  Certificates  shall receive that portion of the proceeds of a sale of
the assets of the Trust Fund allocable to Excess  Interest,  as their  interests
may appear based upon their original Certificate Balances.

                  (d) If the  Trust  Fund  has not  been  previously  terminated
pursuant to subsection (c) of this Section 9.01, the Trustee shall  determine as
soon as  practicable  the  Distribution  Date on which  the  Trustee  reasonably
anticipates,  based on information with respect to the Mortgage Loans previously
provided to it, that the final  distribution  will be made (i) to the Holders of
outstanding  Regular  Certificates,  and  to  the  Trustee  in  respect  of  the
Lower-Tier  Regular  Interests  notwithstanding  that such  distribution  may be
insufficient to distribute in full the Certificate  Balance of each  Certificate
or Lower-Tier Regular Interest, together with amounts required to be distributed
on such Distribution  Date pursuant to Section 4.01(a),  (b), (c) or (d) or (ii)
if no such Classes of Certificates are then  outstanding,  to the Holders of the
Class LR Certificates of any amount  remaining in the Collection  Account or the
Distribution  Account,  to the Holders of the Class R Certificates of any amount
remaining in the Upper-Tier  Distribution  Account,  to the Holders of the Class
A-2, Class A-3, Class A-4, Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class J, Class K, Class L, Class M-1 and Class M-2  Certificates  their
allocable  shares of any amount  remaining in the Excess  Interest  Distribution
Account,  and to the Holders of the Class X Certificates of any amount remaining
in the Repurchase Price Return of Premium  Distribution  Account,  in each case,
following  the  later to  occur of (A) the  receipt  or  collection  of the last
payment  due on  any  Mortgage  Loan  included  in the  Trust  Fund  or (B)  the
liquidation  or  disposition  pursuant to Section 3.18 of the last asset held by
the Trust Fund.

                  (e) Notice of any  termination  of the Trust Fund  pursuant to
this Section 9.01 shall be mailed by the Trustee to affected  Certificateholders
with a copy to the  Servicer,  the Special  Servicer  and each Rating  Agency at
their addresses shown in the Certificate  Registrar as soon as practicable after
the Trustee shall have received,  given or been deemed to have received a Notice
of Termination but in any event not more than thirty days, and not less than ten
days,  prior to the  Anticipated  Termination  Date.  The  notice  mailed by the
Trustee to affected Certificateholders shall:

                   (i)     specify the Anticipated Termination Date on which the
                           final  distribution  is  anticipated  to be  made  to
                           Holders  of  Certificates  of the  Classes  specified
                           therein;

                  (ii)     specify  the amount of any such  final  distribution,
                           if known; and

                 (iii)     state    that    the    final     distribution     to
                           Certificateholders    will   be   made    only   upon
                           presentation  and  surrender of  Certificates  at the
                           office of the Paying Agent therein specified.

If the Trust Fund is not terminated on any Anticipated  Termination Date for any
reason,  the  Trustee  shall  promptly  mail  notice  thereof  to each  affected
Certificateholder.

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

                  (g) The  Holder  of 100% of the  Percentage  Interests  in the
Class LR Certificates or the most subordinate Class of Certificates  outstanding
(other than the Class M-2  Certificates)  may purchase any Mortgage  Loan on its
Anticipated  Repayment  Date,  if  any,  at a  price  equal  to  the  sum of the
following:

                   (i)     100% of the  outstanding  principal  balance  of such
                           Mortgage  Loan on  such  Anticipated  Repayment  Date
                           (less any P&I Advances  previously made on account of
                           principal);

                  (ii)     all unpaid interest accrued on such principal balance
                           of such  Mortgage  Loan at the Mortgage Rate thereof,
                           to  the  last  day  of the  Interest  Accrual  Period
                           preceding such  Anticipated  Repayment Date (less any
                           P&I Advances previously made on account of interest);

                 (iii)     the  aggregate  amount of all  unreimbursed  Advances
                           with respect to such  Mortgage  Loan,  with  interest
                           thereon  at the  Advance  Rate,  and  unpaid  Special
                           Servicing   Compensation,   Servicing   Compensation,
                           Trustee Fees and Trust Fund expenses; and

                  (iv)     the amount of any  Liquidation  Expenses  incurred by
                           the Trust Fund in connection with such purchase;

provided,  that, such Holder,  at its expense,  has provided the Trustee with an
Opinion of Counsel to the effect  that such  purchase  would not (x) result in a
gain which would be subject to the tax on net income  derived  from  "prohibited
transactions"  imposed by Code Section  860F(a)(1)  or  otherwise  result in the
imposition of any other tax on the Lower-Tier REMIC, the Upper-Tier REMIC or any
Loan REMIC under the REMIC  Provisions or (y) cause the  Upper-Tier  REMIC,  the
Lower-Tier  REMIC or any Loan REMIC to fail to qualify as a REMIC;  such opinion
relying  upon  appraisals  of the fair market value (for the purposes of Section
860F(c)(1)  of the Code) of such  Mortgage  Loan by at least  three  Independent
appraisers.

                  Notwithstanding  the foregoing,  such Mortgage Loan may not be
purchased if the fair market value of the Mortgage  Loan is greater than 100% of
the outstanding principal balance of such Mortgage Loan.

                  The Holder of 100% of the most subordinate Class of Sequential
Certificates (provided that the Class M-2 Certificates shall not be considered a
Class  for such  purposes)  may  purchase  any  Mortgage  Loan on or  after  its
Anticipated  Repayment Date under the same terms and conditions  hereunder as in
the case of a purchase by the Holder of the Class LR  Certificates if the Holder
of the  Class  LR  Certificates  either  (i)  notifies  the  Holder  of the most
subordinate  Class of  Sequential  Certificates  that it will not purchase  such
Mortgage  Loan or (ii) does not, in fact,  purchase  such  Mortgage  Loan on its
Anticipated Repayment Date.

                  The proceeds of any such purchase hereunder shall be deposited
in the Collection Account and disbursed as provided herein.

                  Notwithstanding  anything to the  contrary  contained  in this
Section 9.01(g), if the Class LR or most subordinate Class of Certificates shall
be held by an Affiliate of the Depositor, such Affiliate may not exercise any of
the purchase  rights under this Section  9.01(g) with respect to a Mortgage Loan
that is in default.


                                   ARTICLE X

                            MISCELLANEOUS PROVISIONS

                  SECTION 10.01.  Counterparts.

                  This Agreement may be executed simultaneously in any number of
counterparts,  each of which counterparts shall be deemed to be an original, and
such counterparts shall constitute but one and the same instrument.

                  SECTION 10.02.    Limitation on Rights of Certificateholders.

                  The death or  incapacity  of any  Certificateholder  shall not
operate  to  terminate  this  Agreement  or the Trust  Fund,  nor  entitle  such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any action or  proceeding in any court for a partition or winding up of the
Trust Fund, nor otherwise affect the rights,  obligations and liabilities of the
parties hereto or any of them.

                  No  Certificateholder  shall have any right to vote (except as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

                  No  Certificateholder  shall have any right to  institute  any
suit,  action or proceeding in equity or at law upon or under or with respect to
this Agreement or any Mortgage Loan,  unless such Holder  previously  shall have
given to the Trustee a written notice of default and of the continuance thereof,
as  hereinbefore   provided,   and  unless  also  the  Holders  of  Certificates
representing  Percentage  Interests  of at least 25% of each  affected  Class of
Certificates  shall have made written request upon the Trustee to institute such
action,  suit or proceeding in its own name as Trustee  hereunder and shall have
offered to the Trustee such  reasonable  indemnity as it may require against the
costs,  expenses  and  liabilities  to be incurred  therein or thereby,  and the
Trustee,  for 60 days after its  receipt of such  notice,  request  and offer of
indemnity, shall have neglected or refused to institute any such action, suit or
proceeding.  It is  understood  and intended,  and expressly  covenanted by each
Certificateholder  with every other  Certificateholder  and the Trustee, that no
one or more  Holders of  Certificates  of any Class  shall have any right in any
manner whatever by virtue of any provision of this Agreement to affect,  disturb
or prejudice the rights of the Holders of any other of such Certificates,  or to
obtain or seek to obtain  priority  over or preference to any other such Holder,
or to enforce  any right  under  this  Agreement,  except in the  manner  herein
provided  and for the  equal,  ratable  and  common  benefit  of all  Holders of
Certificates of such Class. For the protection and enforcement of the provisions
of this  Section,  each and every  Certificateholder  and the  Trustee  shall be
entitled to such relief as can be given either at law or in equity.

                  SECTION 10.03.   Governing Law.

                  THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                  SECTION 10.04.   Notices.

                  All demands,  notices and communications hereunder shall be in
writing, shall be deemed to have been given upon receipt (except that notices to
Holders of Class M-1, Class M-2, Class R and Class LR Certificates or Holders of
any Class of  Certificates  no longer held through a Depository and instead held
in  registered,  definitive  form  shall be deemed to have been given upon being
sent by first class mail, postage prepaid) as follows:

                           If to the Trustee, to:

                                    LaSalle National Bank
                                    135 South LaSalle Street
                                    Suite 1625
                                    Chicago, Illinois  60674-4107

                                    Attention:     Asset-Backed Securities
                                                   Trust Services, CMAT 1999-C1

                           If to the Fiscal Agent, to:

                                    ABN AMRO Bank, N.V.
                                    c/o LaSalle National Bank
                                    135 South LaSalle Street, Suite 1625
                                    Chicago, Illinois  60674-4107

                                    Attention:     Asset-Backed Securities
                                                   Trust Services, CMAT 1999-C1

                           If to the Depositor, to:

                                    Asset Securitization Corporation
                                    2 World Financial Center
                                    Building B, 21st Floor
                                    New York, New York  10281-1198

                                    Attention:     Brad Altberger

                           and to:

                                    Asset Securitization Corporation
                                    2 World Financial Center
                                    Building B, 21st Floor
                                    New York, New York  10281-1198

                                    Attention:     General Counsel

                           and to:

                                    Asset Securitization Corporation
                                    101 California Street
                                    San Francisco, CA 94111

                                    Attention:     Marlyn A. Marincas

                           With a copy to:

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

                                    Attention:     Anna H. Glick

                           If to the Servicer, to:

                                    First Union National Bank
                                    Charlotte Plaza, 23rd Floor
                                    201 South College Street
                                    Charlotte, North Carolina  28288-1075

                                    Attention:  Commercial Mortgage Asset Trust,
                                                Commercial Mortgage
                                                Pass-Through Certificates,
                                                Series 1999-C1

                           With a copy to:

                                    Mayer Brown & Platt
                                    Bank of America Corporate Center
                                    100 North Tryon Street
                                    Suite 2400
                                    Charlotte, North Carolina  28202
                                    Attention:     Christopher J. Brady

                           If to the Special Servicer, to:

                                    Lennar Partners, Inc.
                                    760 N.W. 107th Avenue
                                    Suite 400
                                    Miami, Florida  33172

                                    Attention:     Ronald E. Schrager

                           With copies to:

                                    Bilzin Sumberg Dunn Price & Axelrod LLP
                                    2500 First Union Financial Center
                                    Miami, Florida  33131

                                    Attention:     Brian Bilzin

                           If to either Mortgage Loan Seller, to:

                                    The Capital Company of America LLC
                                    2 World Financial Center
                                    Building B, 21st Floor
                                    New York, New York  10281-1198

                                    Attention:     Brad Altberger

                           and to:

                                    The Capital Company of America LLC
                                    2 World Financial Center
                                    Building B, 21st Floor
                                    New York, New York  10281-1198

                                    Attention:     General Counsel

                           and to:

                                    The Capital Company of America LLC
                                    101 California Street
                                    San Francisco, CA 94111

                                    Attention:     Marlyn A. Marincas

                           If to NHA, to:

                                    Nomura Holding America, Inc.
                                    2 World Financial Center
                                    Building B, 19th Floor
                                    New York, New York  10281-1198

                                    Attention:     Ray Carli

                           and to:

                                    Nomura Holding America, Inc.
                                    2 World Financial Center
                                    Building B, 18th Floor
                                    New York, New York  10281-1198

                                    Attention:     Legal Department

                           If to any Certificateholder, to:

                                    the address set forth in the
                                    Certificate Register,

                           If to the Underwriters, to:

                                    Goldman, Sachs & Co.
                                    85 Broad Street,
                                    New York, New York  10004
                                    Attention:  Christine Kwak

                                    Lehman Brothers Inc.
                                    3 World Financial Center
                                    New York, New York  10285

                                    Attention: Trish Hall/Commercial Mortgage
                                               Trading

                                    Donaldson, Lufkin & Jenrette Securities
                                    Corporation
                                    277 Park Avenue, 9th Floor
                                    New York, New York  10172
                                    Attention:  Raymond Potter

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.


                  SECTION 10.05.   Severability of Provisions.

                  If any one or more of the covenants, agreements, provisions or
terms of this Agreement shall be for any reason  whatsoever held invalid,  then,
to  the  extent  permitted  by  applicable  law,  such  covenants,   agreements,
provisions  or terms shall be deemed  severable  from the  remaining  covenants,
agreements, provisions or terms of this Agreement and shall in no way affect the
validity or  enforceability  of the other provisions of this Agreement or of the
Certificates or the rights of the Holders thereof.

                  SECTION 10.06.   Notice to the Depositor and Each Rating 
                                   Agency.

                  (a) The Trustee shall use its best efforts to promptly provide
notice to the Depositor, each Underwriter and each Rating Agency with respect to
each of the following of which a  Responsible  Officer of the Trustee has actual
knowledge:

                   (i)     any material change or amendment to this Agreement;

                  (ii)     the  occurrence  of any Event of Default that has not
                           been cured;

                 (iii)     the    merger,    consolidation,    resignation    or
                           termination of the Servicer,  Special  Servicer,  the
                           Trustee or Fiscal Agent;

                  (iv)     the   repurchase  of  Mortgage   Loans   pursuant  to
                           Section 2.03(d) or 2.03(e);

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

                  (vi)     any  change  in  the   location  of  the   Collection
                           Account or the Distribution Account;

                 (vii)     any  event  that  would  result in the  voluntary  or
                           involuntary  termination  of  any  insurance  of  the
                           accounts of the Servicer;

                (viii)     each  report  to   Certificateholders   described  in
                           Section 4.02 and Section 3.22;

                  (ix)     any change in the lien priority of a Mortgage Loan;

                   (x)     any new  lease of an anchor  or a  termination  of an
                           anchor lease at a retail Mortgaged Property;

                  (xi)     any  termination  of  licensing  certification  at  a
                           Mortgaged      Property     securing     a     Senior
                           Housing/Healthcare Loan;

                 (xii)     any material damage to a Mortgaged Property;

                (xiii)     any  amendment,  modification,  consent  or waiver to
                           or of any provision of a Mortgage Loan; and

                 (xiv) any substitution or release of collateral hereunder.

                  (b) The Servicer shall promptly  furnish to each Rating Agency
(and to the Special Servicer with respect to clause (iii) and (iv) below) copies
of the following:

                   (i)     each  of  its  annual  statements  as  to  compliance
                           described in Section 3.14;

                  (ii)     each of its annual  independent  public  accountants'
                           servicing reports described in Section 3.15;

                 (iii)     a copy of each  rent  roll  and  each  operating  and
                           other financial  statement and occupancy reports,  to
                           the  extent  such   information  is  required  to  be
                           delivered  under a  Mortgage  Loan,  in each  case to
                           the  extent  collected   pursuant  to  Section  3.03;
                           however,  with  respect to S&P,  the  Servicer  shall
                           provide only the quarterly  and annual  statements or
                           reports; and

                  (iv)     a copy of any  notice  with  respect to a breach of a
                           representation   or  warranty  with  respect  to  any
                           Mortgage Loan.

                  (c) The  Servicer  shall  furnish  each  Rating  Agency,  each
Underwriter  and the Depositor with such  information  with respect to the Trust
Fund, a Mortgaged  Property,  a Borrower  and any  Mortgage  Loan as such Rating
Agency, such Underwriter or the Depositor shall reasonably request and which the
Servicer can  reasonably  obtain  without  undue cost.  The Servicer may request
reimbursement,   for  its   reasonable   copying  costs  with  respect  to  such
information,  from the requesting  party (other than the Rating  Agencies).  The
Rating Agencies shall not be charged any fee or expense in connection therewith.
The Servicer shall send copies to the Depositor of any  information  provided to
any Rating Agency.

                  (d)  Notices  to each  Rating  Agency  shall be  addressed  as
follows:

                           Standard & Poor's Rating Services
                           Division of The McGraw Hill Companies
                           26 Broadway
                           New York, New York  10004
                           Attention:   Commercial Mortgage Surveillance

                           Moody's Investors Service, Inc.
                           99 Church Street
                           New York, New York  10007
                           Attention:   Managing Director
                                        Commercial Mortgage-Backed Securities

or in each case to such other  address as either  Rating Agency shall specify by
written notice to the parties hereto.  In addition,  with respect to any request
for  Rating  Agency  confirmation  pursuant  to any of the  provisions  of  this
Agreement,  the party  seeking such Rating Agency  confirmation  shall deliver a
copy of such request to the Depositor.

                  SECTION 10.07.  Amendment.

                  This Agreement or any Custodial  Agreement may be amended from
time to time by the Depositor,  the Servicer,  the Special Servicer, the Trustee
and the Fiscal Agent, without the consent of any of the Certificateholders,  (i)
to cure any ambiguity,  (ii) to correct or supplement  any provisions  herein or
therein that may be defective or inconsistent  with any other provisions  herein
or  therein,  (iii) to amend any  provision  hereof to the extent  necessary  or
desirable to maintain  the rating or ratings  assigned to each of the Classes of
Regular  Certificates  by each Rating  Agency,  (iv) to amend or supplement  any
provisions  herein or therein  that shall not  adversely  affect in any material
respect the  interests  of any  Certificateholder  not  consenting  thereto,  as
evidenced  in  writing by an Opinion  of  Counsel,  at the  expense of the party
requesting  such  amendment,  or confirmation in writing from each Rating Agency
that such amendment or supplement will not result in a qualification, withdrawal
or downgrading of the then-current ratings assigned to the Certificates,  (v) to
amend or supplement any provision  hereof to the extent  necessary to reallocate
any responsibilities or rights as between the Servicer and the Special Servicer,
upon  confirmation  in writing  from each Rating  Agency that such  amendment or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates  or (vi) to make any other
provisions  with respect to matters or questions  arising under this  Agreement,
which shall not be  inconsistent  with the provisions of this Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the  then-current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

                  This Agreement or any Custodial  Agreement may also be amended
from time to time by the  Depositor,  the Servicer,  the Special  Servicer,  the
Trustee and the Fiscal  Agent with the  consent of the  Holders of  Certificates
representing not less than 66-2/3% of the Percentage  Interests of each Class of
Certificates  affected by the amendment for the purpose of adding any provisions
to or  changing  in any  manner or  eliminating  any of the  provisions  of this
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction under this Agreement,  without the
                           consent   of  the   Holders   of   all   Certificates
                           representing  all of the Percentage  Interests of the
                           Class or Classes affected hereby;

                 (iii)     alter the Servicing  Standard or the  obligations  of
                           the Servicer,  the Special  Servicer,  the Trustee or
                           the Fiscal  Agent to make a P&I  Advance or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section   hereof  which  relates  to  the
                           amendment  of this  Agreement  without the consent of
                           all the holders of all Certificates  representing all
                           Percentage Interests of the Class or Classes affected
                           thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend this Agreement to modify, eliminate
or add to any of its provisions to such extent as shall be necessary to maintain
the qualification of the Trust REMICs as two separate REMICs, of the Loan REMICs
as three  separate  REMICs and of the portion of the Trust Fund exclusive of the
Trust REMICs as a grantor trust,  or to prevent the imposition of any additional
material  state  or  local  taxes,  at  all  times  that  any  Certificates  are
outstanding;  provided, however, that such action, as evidenced by an Opinion of
Counsel  (obtained at the expense of the Trust Fund), is necessary or helpful to
maintain such  qualification or to prevent the imposition of any such taxes, and
would  not  adversely  affect  in  any  material  respect  the  interest  of any
Certificateholder.

                  In the event that  neither  the  Depositor  nor any  successor
thereto,  if any, is in existence,  any amendment under this Section 10.07 shall
be effective  with the consent of the  Trustee,  the Fiscal  Agent,  the Special
Servicer  and the  Servicer,  in  writing,  and to the extent  required  by this
Section, the Certificateholders.  Promptly after the execution of any amendment,
the Servicer shall forward to the Trustee and the Trustee shall furnish  written
notification  of the substance of such amendment to each  Certificateholder  and
each Rating Agency.

                  It   shall   not   be    necessary    for   the   consent   of
Certificateholders  under this Section 10.07 to approve the  particular  form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance  thereof.  The method of obtaining such consents and of evidencing
the  authorization  of the  execution  thereof  by  Certificateholders  shall be
subject to such reasonable  regulations as the Trustee may prescribe;  provided,
however, that such method shall always be by affirmation and in writing.

                  Notwithstanding  any contrary provision of this Agreement,  no
amendment shall be made to this Agreement or any Custodial  Agreement unless, if
requested by the Servicer and/or the Trustee, the Servicer and the Trustee shall
have received an Opinion of Counsel, at the expense of the party requesting such
amendment (or, if such amendment is required by either Rating Agency to maintain
the rating issued by it or requested by the Trustee for any purpose described in
clause (i) or (ii) of the first sentence of this Section, then at the expense of
the Trust Fund), to the effect that such amendment will not cause the Upper-Tier
REMIC,  Lower-Tier  REMIC or any Loan REMIC to fail to qualify as a REMIC at any
time that any  Certificates  are  outstanding,  cause a tax to be imposed on the
Trust Fund under the REMIC Provisions  (other than a tax at the highest marginal
corporate tax rate on net income from foreclosure property) or cause the portion
of the Trust Fund  exclusive of the Trust REMICs to fail to qualify as a grantor
trust.

                  Prior to the execution of any  amendment to this  Agreement or
any Custodial Agreement, the Trustee, the Fiscal Agent, the Special Servicer and
the  Servicer  may request and shall be  entitled to rely  conclusively  upon an
Opinion of Counsel,  at the expense of the party  requesting such amendment (or,
if such  amendment  is required by either  Rating  Agency to maintain the rating
issued by it or  requested  by the Trustee for any purpose  described  in clause
(i), (ii),  (iii) or (v) (which do not modify or otherwise  relate solely to the
obligations,  duties or rights of the  Trustee)  of the first  sentence  of this
Section,  then at the expense of the Trust Fund)  stating that the  execution of
such amendment is authorized or permitted by this Agreement. The Trustee and the
Fiscal Agent may, but shall not be obligated  to, enter into any such  amendment
which  affects  the  Trustee's  or the  Fiscal  Agent's  own  rights,  duties or
immunities under this Agreement.

                  SECTION 10.08.   Confirmation of Intent.

                  It is the  express  intent  of the  parties  hereto  that  the
conveyance of the Trust Fund  (including the Mortgage Loans) by the Depositor to
the Trustee on behalf of  Certificateholders  as  contemplated by this Agreement
and the sale by the  Depositor  of the  Certificates  be, and be treated for all
purposes as, a sale by the Depositor of the undivided  portion of the beneficial
interest in the Trust Fund represented by the Certificates.  It is, further, not
the  intention  of the parties  that such  conveyance  be deemed a pledge of the
Trust Fund by the Depositor to the Trustee to secure a debt or other  obligation
of the Depositor.  However, in the event that, notwithstanding the intent of the
parties, the Trust Fund is held to continue to be property of the Depositor then
(a) this  Agreement  shall  also be  deemed  to be a  security  agreement  under
applicable  law; (b) the transfer of the Trust Fund provided for herein shall be
deemed  to  be  a  grant  by  the   Depositor   to  the  Trustee  on  behalf  of
Certificateholders  of  a  first  priority  security  interest  in  all  of  the
Depositor's  right,  title and interest in and to the Trust Fund and all amounts
payable  to the  holders  of the  Mortgage  Loans in  accordance  with the terms
thereof and all proceeds of the  conversion,  voluntary or  involuntary,  of the
foregoing  into cash,  instruments,  securities  or other  property,  including,
without  limitation,  all  amounts  from  time to time held or  invested  in the
Collection Account, the Distribution Account,  Upper-Tier  Distribution Account,
Excess  Interest  Distribution  Account and  Repurchase  Price Return of Premium
Distribution  Account  whether in the form of cash,  instruments,  securities or
other  property;  (c) the  possession  by the Trustee (or the  Custodian  on its
behalf) of Notes and such other  items of property  as  constitute  instruments,
money,  negotiable  documents or chattel paper shall be deemed to be "possession
by the secured party" for purposes of perfecting the security  interest pursuant
to Section 9-305 of the Delaware and Illinois  Uniform  Commercial Code; and (d)
notifications to Persons holding such property, and acknowledgments, receipts or
confirmations from Persons holding such property,  shall be deemed notifications
to,   or   acknowledgments,    receipts   or   confirmations   from,   financial
intermediaries, bailees or agents (as applicable) of the Trustee for the purpose
of perfecting such security interest under applicable law. Any assignment of the
interest of the Trustee pursuant to any provision hereof shall also be deemed to
be an assignment of any security  interest created hereby.  The Depositor shall,
and  upon  the  request  of the  Servicer,  the  Trustee  shall,  to the  extent
consistent with this Agreement (and at the expense of the Trust Fund), take such
actions as may be  necessary to ensure that,  if this  Agreement  were deemed to
create a security  interest in the Mortgage Loans,  such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of this Agreement.  It is
the intent of the  parties  that such a  security  interest  would be  effective
whether any of the Certificates are sold, pledged or assigned.

                  SECTION 10.09.   Streit Act.

                  Any  provisions  required to be contained in this Agreement by
Section 126 and/or  Section  130-k or Article 4-A of the New York Real  Property
Law are hereby incorporated  herein, and such provisions shall be in addition to
those conferred or imposed by this  Agreement;  provided,  however,  that to the
extent that such Section 126 and/or Section 130-k shall not have any effect, and
if said Section 126 and/or Section 130-k should at any time be repealed or cease
to  apply  to  this  Agreement  or  be  construed  by  judicial  decision  to be
inapplicable,  said  Section  126 and/or  Section  130-k shall cease to have any
further  effect upon the  provisions  of this  Agreement.  In case of a conflict
between the provisions of this Agreement and any mandatory provisions of Article
4-A of the New York Real Property Law, such mandatory provisions of said Article
4-A shall  prevail,  provided  that if said  Article 4-A shall not apply to this
Agreement,  should at any time be repealed,  or cease to apply to this Agreement
or be  construed  by  judicial  decision  to  be  inapplicable,  such  mandatory
provisions  of such Article 4-A shall cease to have any further  effect upon the
provisions of this Agreement.

                  SECTION 10.10.    Intended Third-Party Beneficiaries.

                  Goldman, Sachs & Co., Lehman Brothers Inc. Donaldson, Lufkin &
Jenrette Securities  Corporation and Nomura Securities  International,  Inc. are
intended to be third-party beneficiaries hereunder. No other Person other than a
party to this  Agreement  and any  Certificateholder  shall have any rights with
respect  to the  enforcement  of any of the  rights  or  obligations  hereunder.
Without limiting the foregoing, the parties to this Agreement specifically state
that no  Borrower,  property  manager or other  party to a  Mortgage  Loan is an
intended third-party beneficiary of this Agreement.

<PAGE>

                  IN WITNESS WHEREOF, the Depositor,  the Servicer,  the Special
Servicer,  the Trustee and the Fiscal Agent have caused their names to be signed
hereto by their respective  officers thereunto duly authorized all as of the day
and year first above written.


Signed and acknowledged                     ASSET SECURITIZATION CORPORATION,
in the presence of                          as Depositor

/s/ Jay Gracin
- -----------------------------------
Print Name:  Jay Gracin
                                            By:  /s/ Marlyn A. Marincas
/s/ Suzanne Gilligan                             ------------------------------
- -----------------------------------              Name:   Marlyn A. Marincas
Print Name:  Suzanne Gilligan                    Title:  Director



Signed and acknowledged                     FIRST UNION NATIONAL BANK,
in the presence of                          as Servicer

/s/ Peta-Gay Arnett
- ------------------------------------        By:  /s/ Timothy S. Ryan
Print Name:  Peta-Gay Arnett                     ------------------------------
__________________________________               Name:   Timothy S. Ryan
Print Name:                                      Title:  Vice President



Signed and acknowledged                     LENNAR PARTNERS, INC.,
in the presence of                          as Special Servicer


__________________________________          By:  /s/ Shelly Rubin
Print Name:                                 -----------------------------------
                                                 Name:   Shelly Rubin
__________________________________               Title:  Vice President
Print Name:                                      


Signed and acknowledged                     LASALLE NATIONAL BANK,
in the presence of:                         as Trustee, Custodian, Certificate
                                            Registrar and Paying Agent
__________________________________
Print Name:
                                            By:  /s/ Lora J. Peloquin
__________________________________               ------------------------------
Print Name:                                      Name:   Lona J. Peloquin
                                                 Title:  Assistant Vice
                                                           President


Signed and acknowledged                     ABN AMRO Bank N.V.,
in the presence of                          as Fiscal Agent

__________________________________
Print Name:                                 By:  /s/ Robert C. Smolka
                                                -------------------------------
__________________________________               Name:   Robert C. Smolka
Print Name:                                      Title:  Group Vice President


Signed and acknowledged                     By:  /s/ Kenneth M. Gonski
in the presence of                               ------------------------------
                                                 Name:   Kenneth M. Gonski
                                                 Title:  Vice President
__________________________________
Print Name:

__________________________________
Print Name:

<PAGE>

ACCEPTED AND AGREED TO SOLELY
WITH RESPECT TO SECTION 3.28(c)

THE CAPITAL COMPANY OF AMERICA LLC,
a Delaware limited liability company


By:  /s/ Marlyn A. Marincas
     -------------------------------
     Name:   Marlyn A. Marincas
     Title:  Director

<PAGE>

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



     On this 25th day of March,  1999,  before  me,  the  undersigned,  a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared Marlyn A. Marincas,  to me known who, by me duly sworn,  did depose and
acknowledge  before me and say that s/he resides at Two World Financial  Center,
New  York,  New  York;  that  s/he  is  the  Director  of  ASSET  SECURITIZATION
CORPORATION,  a Delaware  corporation,  the  corporation  described  in and that
executed the  foregoing  instrument;  and that s/he signed  her/his name thereto
under  authority of the board of directors of said  corporation and on behalf of
such corporation.

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


                                            /s/ Nez Mustafic
                                            -----------------------------------
                                            NOTARY PUBLIC in and for the
                                            State of New York.
                                            My Commission expies.  4/14/99

                                            (stamp)

                                            (seal)

This instrument prepared by:

__________________________________
Name:     Cadwalader, Wickersham & Taft
Address:  100 Maiden Lane
          New York, New York  10038

<PAGE>

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


     On this 25th day of March,  1999,  before  me,  the  undersigned,  a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared  Timothy S. Ryan,  to me known who,  by me duly  sworn,  did depose and
acknowledge  before me and say that s/he  resides at 201 South  College  Street,
Charlotte,  NC; that s/he is the Vice  President;  of FIRST UNION NATIONAL BANK,
the  corporation  described in and that executed the foregoing  instrument;  and
that  he/she  signed  his/her  name  thereto  under  authority  of the  board of
directors of said corporation and on behalf of such corporation.

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

                                            /s/ Joanne Bouton
                                            -----------------------------------
                                            NOTARY PUBLIC in and for the
                                            State of New York.
                                            My Commission expies.  4-7-2000

                                            (stamp)

                                            (seal)

This instrument prepared by:

__________________________________
Name:     Cadwalader, Wickersham & Taft
Address:  100 Maiden Lane
          New York, New York  10038

<PAGE>

STATE OF FLORIDA     )
                     ) ss.:
COUNTY OF MIAMI-DADE )


     On this 25 day of March, 1999, before me, the undersigned,  a Notary Public
in and for the  State  of  Florida,  duly  commissioned  and  sworn,  personally
appeared  Shelly  Rubin,  to me known  who,  by me duly  sworn,  did  depose and
acknowledge  before me and say that he  resides at 700 NW 107th  Avenue,  Miami,
Florida;  that he is the Vice  President of LENNAR  PARTNERS,  INC., the company
described in and that executed the foregoing instrument;  and that he/she signed
his/her  name  thereto  under  authority  of the  board  of  directors  of  said
corporation and on behalf of such corporation.

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


                                            /s/ Caridad E. Laire
                                            -----------------------------------
                                            NOTARY PUBLIC in and for the
                                            State of New York.
                                            My Commission expires.  7-23-2001

                                            (stamp)

                                            (seal)

This instrument prepared by:

__________________________________
Name:     Cadwalader, Wickersham & Taft
Address:  100 Maiden Lane
          New York, New York  10038

<PAGE>

STATE OF ILLINOIS )
                  ) ss.:
COUNTY OF COOK    )


     On this 25th day of March,  1999,  before  me,  the  undersigned,  a Notary
Public in and for the State of Illinois, duly commissioned and sworn, personally
appeared  Lora J.  Peloquin,  to me known who, by me duly sworn,  did depose and
acknowledge  before me and say that s/he  resides at 135 South  LaSalle  Street;
that s/he is a Assistant Vice  President of LASALLE  NATIONAL BANK, a nationally
chartered  bank,  the  corporation  described in and that executed the foregoing
instrument;  and that he/her signed his/her name thereto under  authority of the
board of directors of said corporation and on behalf of such corporation.

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


                                            /s/ Michael C. Dombai
                                            ------------------------------------
                                            NOTARY PUBLIC in and for the
                                            State of New York.
                                            My Commission expires.  12-01-2001

                                            (stamp)

                                            (seal)

This instrument prepared by:

__________________________________
Name:     Cadwalader, Wickersham & Taft
Address:  100 Maiden Lane
          New York, New York  10038

<PAGE>

STATE OF ILLINOIS     )
                      ) ss.:
COUNTY OF COOK        


     On this 25th day of March,  1999,  before  me,  the  undersigned,  a Notary
Public in and for the State of Illinois, duly commissioned and sworn, personally
appeared  Kenneth M. Gonski,  to me known who, by me duly sworn,  did depose and
acknowledge  before me and say that s/he  resides at 135 South  LaSalle  Street,
Chicago,  Illinois; that s/he is a Group V.P. of ABN AMRO BANKN.V., a nationally
chartered  bank,  the  corporation  described in and that executed the foregoing
instrument;  and that s/he signed  her/his name thereto  under  authority of the
board of directors of said corporation and on behalf of such corporation.

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


                                            /s/ Michael C. Dombai
                                            -----------------------------------
                                            NOTARY PUBLIC in and for the
                                            State of New York.
                                            My Commission expires.  12-01-2001

                                            (stamp)

                                            (seal)

This instrument prepared by:

__________________________________
Name:     Cadwalader, Wickersham & Taft
Address:  100 Maiden Lane
          New York, New York  10038

<PAGE>

STATE OF ILLINOIS         )
                          ) ss.:
COUNTY OF COOK            )


     On this 25th day of March,  1999,  before  me,  the  undersigned,  a Notary
Public in and for the State of Illinois, duly commissioned and sworn, personally
appeared  Robert C.  Smolka,  to me known who, by me duly sworn,  did depose and
acknowledge  before me and say that s/he  resides at 135 South  LaSalle  Street,
Chicago,  Illinois; that s/he is a Group Vice President of ABN AMRO BANK N.V., a
nationally  chartered bank, the  corporation  described in and that executed the
foregoing instrument;  and that s/he signed her/his name thereto under authority
of the board of directors of said corporation and on behalf of such corporation.

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


                                            /s/ Michael C. Dombai
                                            -----------------------------------
                                            NOTARY PUBLIC in and for the
                                            State of New York.
                                            My Commission expires.  12-01-2001

                                            (stamp)

                                            (seal)

This instrument prepared by:

__________________________________
Name:     Cadwalader, Wickersham & Taft
Address:  100 Maiden Lane
          New York, New York  10038

<PAGE>


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



     On this 25th day of March,  1999,  before  me,  the  undersigned,  a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared Marlyn A. Marincas,  to me known who, by me duly sworn,  did depose and
acknowledge  before me and say that she resides at Two World  Financial  Center;
that she is a Director of The Capital Company of America LLC, a Delaware limited
liability  company,  the company  described in and that  executed the  foregoing
instrument; and that she signed her name thereto under authority of the board of
members of said company and on behalf of such company.

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

                                            /s/ Anna H. Glick
                                            ------------------------------------
                                            NOTARY PUBLIC in and for the
                                            State of New York.
                                            My Commission expires:

                                            (stamp)

                                            (seal)

This instrument prepared by:

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

<PAGE>




                                   EXHIBIT A-1

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.


<PAGE>



                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1 CLASS A-1

Pass-Through Rate:  [__________]%

First Distribution Date:                       Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                              Scheduled Final
Certificate Balance of the                     Distribution Date:
Class A-1 Certificates:                        January 17, 2032
$[400,000,000]

CUSIP: 201730 AA 6                             ISIN: US201730AA66

Common Code: [__________]                      Initial Certificate
                                               Balance of this Certificate:
                                               $[___________]

No.:  A-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-1 Certificates.  The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are Class A-2,  Class A-3, Class A-4, Class B, Class C, Class D, Class
E,  Class X,  Class F,  Class G,  Class H, Class J, Class K, Class L, Class M-1,
Class  M-2,  Class R and  Class LR  Certificates  (together  with the  Class A-1
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  A-1  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class A-1  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither  the  Special  Servicer  nor the
Depositor exercises the option, the Servicer and, if the Depositor,  the Special
Servicer or the Servicer do not exercise their respective option, the Holders of
the Class LR Certificates representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
the aggregate Stated  Principal  Balance of the Mortgage Loans is less than 1.0%
of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans as of the
Cut-off Date) specifying the Anticipated  Termination  Date, on any Distribution
Date on which the  aggregate  Stated  Principal  Balance of the  Mortgage  Loans
remaining in the Trust Fund is less than 1% of the  aggregate  Stated  Principal
Balance of the Mortgage Loans as of the Cut-off Date, by purchasing on such date
all, but not less than all, of the Mortgage Loans and REO Property then included
in the Trust Fund, and all property acquired in respect of any Mortgage Loan, at
a purchase price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class A-1
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:
                                    _____________________________________
                                               Authorized Officer



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

                  This is one of the Class A-1  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:
                                    _____________________________________
                                                 Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class A-1  Certificate  of the entire  Percentage  Interest  represented  by the
within Class A-1 Certificates to the above-named Assignee(s) and to deliver such
Class A-1 Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                               
                                      __________________________________________
                                      Signature by or on behalf of
                                      Assignor(s)


                                      __________________________________________
                                      Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     ___________________________________________


                                     ___________________________________________
                                     [Please print or type name(s)]



                                     ___________________________________________
                                     Title



                                     ___________________________________________
                                     Taxpayer Identification Number



<PAGE>

                                   EXHIBIT A-2

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS A-2  CERTIFICATE  IS  SUBORDINATE  TO ONE OR MORE  OTHER  CLASSES OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.




<PAGE>

                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS A-2

Pass-Through Rate:  [__________]%

First Distribution Date:                      Cut-off Date:  March 11, 1999
April 19, 1999                         
                                       
Aggregate Initial                             Scheduled Final
Certificate Balance of the                    Distribution Date:
Class A-2 Certificates:                       January 17, 2032
$[930,000,000]                         
                                       
CUSIP: 201730 AB 4                            ISIN: US201730AB40
                                       
Common Code: [__________]                     Initial Certificate
                                              Balance of this Certificate:
                                              $[__________]
                                
No.:  A-2-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-2 Certificates.  The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-3,  Class A-4,  Class B, Class C, Class D,
Class E,  Class X,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1, Class M-2, Class R and Class LR  Certificates  (together with the Class A-2
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  A-2  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class A-2  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class A-2
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:                                            
                                    ________________________________________
                                             Authorized Officer



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

                  This is one of the Class A-2  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:                       
                                    _______________________________________
                                               Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto_________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class A-2  Certificate  of the entire  Percentage  Interest  represented  by the
within Class A-2 Certificates to the above-named Assignee(s) and to deliver such
Class A-2 Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________            
                                 ______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)



                                 ______________________________________________
                                 Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions,  if be made by wire transfer in  immediately  available  funds to
_____________________________________________________________________________for
the  account  of _______________________________________________________________
account number _________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                             By: 
                                 __________________________________________


                                 __________________________________________
                                           [Please print or type name(s)]



                                 __________________________________________
                                                Title



                                 __________________________________________
                                           Taxpayer Identification Number



<PAGE>


                                   EXHIBIT A-3

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS A-3  CERTIFICATE  IS  SUBORDINATE  TO ONE OR MORE  OTHER  CLASSES OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS A-3

Pass-Through Rate:  [__________]%

First Distribution Date:                   Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                          Scheduled Final
Certificate Balance of the                 Distribution Date:
Class A-3 Certificates:                    January 17, 2032
$[368,115,000]

CUSIP: 201730 AC 2                         ISIN: US201730AC23

Common Code: [__________]                  Initial Certificate
                                           Balance of this Certificate:
                                           $[__________]

No.:  A-3-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-3 Certificates.  The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2,  Class A-4,  Class B, Class C, Class D,
Class E,  Class X,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1, Class M-2, Class R and Class LR  Certificates  (together with the Class A-3
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  A-3  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class A-3  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither  the  Special  Servicer  nor the
Depositor exercises the option, the Servicer and, if the Depositor,  the Special
Servicer or the Servicer do not exercise their respective option, the Holders of
the Class LR Certificates representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
the aggregate Stated  Principal  Balance of the Mortgage Loans is less than 1.0%
of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans as of the
Cut-off Date) specifying the Anticipated  Termination  Date, on any Distribution
Date on which the  aggregate  Stated  Principal  Balance of the  Mortgage  Loans
remaining in the Trust Fund is less than 1% of the  aggregate  Stated  Principal
Balance of the Mortgage Loans as of the Cut-off Date, by purchasing on such date
all, but not less than all, of the Mortgage Loans and REO Property then included
in the Trust Fund, and all property acquired in respect of any Mortgage Loan, at
a purchase price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class A-3
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:
                                    _________________________________________
                                               Authorized Officer



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

                  This is one of the Class A-3  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Authenticating Agent



                                By: 
                                    _______________________________________
                                               Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-3 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class A-3  Certificate  of the entire  Percentage  Interest  represented  by the
within Class A-3 Certificates to the above-named Assignee(s) and to deliver such
Class A-3 Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                              
                                          ______________________________________
                                          Signature by or on behalf of
                                          Assignor(s)


                                          ______________________________________
                                          Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

                  Distributions,  if be  made by wire  transfer  in  immediately
available funds to___________________________________________________________for
the  account  of   _____________________________________________________________
account number ___________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                By: 
                                    __________________________________________


                                    __________________________________________
                                    [Please print or type name(s)]



                                    __________________________________________
                                    Title



                                    __________________________________________
                                    Taxpayer Identification Number



<PAGE>






                                   EXHIBIT A-4

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR, THE SERVICER, THE TRUSTEE, THE FISCAL AGENT OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR  THE  UNDERLYING
MORTGAGE  LOANS  ARE  INSURED  OR  GUARANTEED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY.

                  PRINCIPAL   PAYMENTS  ON  THIS   CERTIFICATE  ARE  PAYABLE  IN
INSTALLMENTS  AS SET FORTH  HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE
BALANCE OF THIS CERTIFICATE AT ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE
BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS A-4  CERTIFICATE  IS  SUBORDINATE  TO ONE OR MORE  OTHER  CLASSES OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS A-4

Pass-Through Rate:  [__________]%

First Distribution Date:                    Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class A-4 Certificates:                     January 17, 2032
$[__________]

CUSIP: 201730 AD 0                          ISIN: US201730AD06

Common Code: [__________]                   Initial Certificate
                                            Balance of this Certificate:
                                            $[___________]

No.:  A-4-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class A-4 Certificates.  The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2,  Class A-3,  Class B, Class C, Class D,
Class E,  Class X,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1, Class M-2, Class R and Class LR  Certificates  (together with the Class A-4
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  A-4  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class A-4  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither  the  Special  Servicer  nor the
Depositor exercises the option, the Servicer and, if the Depositor,  the Special
Servicer or the Servicer do not exercise their respective option, the Holders of
the Class LR Certificates representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
the aggregate Stated  Principal  Balance of the Mortgage Loans is less than 1.0%
of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans as of the
Cut-off Date) specifying the Anticipated  Termination  Date, on any Distribution
Date on which the  aggregate  Stated  Principal  Balance of the  Mortgage  Loans
remaining in the Trust Fund is less than 1% of the  aggregate  Stated  Principal
Balance of the Mortgage Loans as of the Cut-off Date, by purchasing on such date
all, but not less than all, of the Mortgage Loans and REO Property then included
in the Trust Fund, and all property acquired in respect of any Mortgage Loan, at
a purchase price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class A-4
Certificate to be duly executed.

Dated:  March __, 1999.


                                  LASALLE NATIONAL BANK, not in its individual 
                                  capacity but solely as Trustee



                                  By:______________________________
                                           Authorized Officer



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

                  This is one of the Class A-4  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Authenticating Agent



                                  By:  
                                     ___________________________________
                                              Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-4 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class A-4  Certificate  of the entire  Percentage  Interest  represented  by the
within Class A-4 Certificates to the above-named Assignee(s) and to deliver such
Class A-4 Certificate to the following address: 

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                                                             
                                  _____________________________________________
                                  Signature by or on behalf of
                                  Assignor(s)


                                  _____________________________________________
                                  Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions,  if be made by wire transfer in  immediately  available  funds to
_____________________________________________________________________________for
the  account  of _______________________________________________________________
account number ________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     __________________________________________


                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number



<PAGE>


                                   EXHIBIT A-5

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS B  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (II) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,   THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY  OBLIGATION  OR  LIABILITY.  THE  TRANSFEREE  OF A
BENEFICIAL INTEREST IN A "GLOBAL CERTIFICATE" THAT IS A "RESTRICTED CERTIFICATE"
(EACH AS DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT)  SHALL BE DEEMED TO
REPRESENT  THAT IT IS NOT A PLAN OR A PERSON  ACTING  ON  BEHALF  OF ANY PLAN OR
USING THE ASSETS OF ANY PLAN TO ACQUIRE SUCH  INTEREST,  OTHER THAN AN INSURANCE
COMPANY USING THE ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES WHEREBY SUCH
PURCHASE  AND THE  SUBSEQUENT  HOLDING  OF SUCH  CERTIFICATE  BY SUCH  INSURANCE
COMPANY WOULD NOT  CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE
MEANING  OF  SECTION  406  OR 407 OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A
MATERIALLY SIMILAR CHARACTERIZATION UNDER ANY SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS B

Pass-Through Rate:  [__________]%

First Distribution Date:                    Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class B Certificates:                       January 17, 2032
$[106,875,000]

CUSIP: 201730 AE 8                          ISIN: US201730AE88

Common Code: [__________]                   Initial Certificate
                                            Balance of this Certificate:
                                            $[_________]

No.:  B-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class B  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class C, Class D,
Class E,  Class X,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class B
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  B  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class B Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither  the  Special  Servicer  nor the
Depositor exercises the option, the Servicer and, if the Depositor,  the Special
Servicer or the Servicer do not exercise their respective option, the Holders of
the Class LR Certificates representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
the aggregate Stated  Principal  Balance of the Mortgage Loans is less than 1.0%
of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans as of the
Cut-off Date) specifying the Anticipated  Termination  Date, on any Distribution
Date on which the  aggregate  Stated  Principal  Balance of the  Mortgage  Loans
remaining in the Trust Fund is less than 1% of the  aggregate  Stated  Principal
Balance of the Mortgage Loans as of the Cut-off Date, by purchasing on such date
all, but not less than all, of the Mortgage Loans and REO Property then included
in the Trust Fund, and all property acquired in respect of any Mortgage Loan, at
a purchase price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class B
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:                                         
                                    ____________________________________________
                                                 Authorized Officer



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

                  This is one of the  Class B  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:                                       
                                     ___________________________________________
                                                   Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class B  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class B Certificate of the entire Percentage Interest  represented by the within
Class B Certificates to the above-named  Assignee(s) and to deliver such Class B
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                                                          
                                         ______________________________________
                                         Signature by or on behalf of
                                         Assignor(s)


                                         ______________________________________
                                         Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

                  Distributions,  if be  made by wire  transfer  in  immediately
available funds to  ____________________________________________________________
for the account of______________________________________________________________
account number _______________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                By: 
                                    __________________________________________

                                    __________________________________________
                                    [Please print or type name(s)]



                                    __________________________________________
                                    Title



                                    __________________________________________
                                    Taxpayer Identification Number



<PAGE>





                                   EXHIBIT A-6

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS C  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (II) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,   THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY  OBLIGATION  OR  LIABILITY.  THE  TRANSFEREE  OF A
BENEFICIAL INTEREST IN A "GLOBAL CERTIFICATE" THAT IS A "RESTRICTED CERTIFICATE"
(EACH AS DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT)  SHALL BE DEEMED TO
REPRESENT  THAT IT IS NOT A PLAN OR A PERSON  ACTING  ON  BEHALF  OF ANY PLAN OR
USING THE ASSETS OF ANY PLAN TO ACQUIRE SUCH  INTEREST,  OTHER THAN AN INSURANCE
COMPANY USING THE ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES WHEREBY SUCH
PURCHASE  AND THE  SUBSEQUENT  HOLDING  OF SUCH  CERTIFICATE  BY SUCH  INSURANCE
COMPANY WOULD NOT  CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE
MEANING  OF  SECTION  406  OR 407 OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A
MATERIALLY SIMILAR CHARACTERIZATION UNDER ANY SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS C

Pass-Through Rate:  [__________]%

First Distribution Date:                   Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                          Scheduled Final
Certificate Balance of the                 Distribution Date:
Class C Certificates:                      January 17, 2032
$[130,624,000]

CUSIP: 201730 AF 5                         ISIN: US201730AF53

Common Code: [__________]                  Initial Certificate
                                           Balance of this Certificate:
                                           $[___________]

No.:  C-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class C  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class D,
Class E,  Class X,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class C
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  C  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class C Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither  the  Special  Servicer  nor the
Depositor exercises the option, the Servicer and, if the Depositor,  the Special
Servicer or the Servicer do not exercise their respective option, the Holders of
the Class LR Certificates representing greater than a 50% Percentage Interest in
such Class may effect an early termination of the Trust Fund, upon not less than
30 days' prior Notice of Termination  given to the Trustee and Servicer any time
on or after the Early  Termination  Notice Date (defined as any date as of which
the aggregate Stated  Principal  Balance of the Mortgage Loans is less than 1.0%
of the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans as of the
Cut-off Date) specifying the Anticipated  Termination  Date, on any Distribution
Date on which the  aggregate  Stated  Principal  Balance of the  Mortgage  Loans
remaining in the Trust Fund is less than 1% of the  aggregate  Stated  Principal
Balance of the Mortgage Loans as of the Cut-off Date, by purchasing on such date
all, but not less than all, of the Mortgage Loans and REO Property then included
in the Trust Fund, and all property acquired in respect of any Mortgage Loan, at
a purchase price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class C
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Trustee



                                 By:
                                    ____________________________________________
                                                Authorized Officer



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

                  This is one of the  Class C  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                LASALLE NATIONAL BANK, not in its individual
                                capacity but solely as Authenticating Agent



                                By:                                         
                                   _____________________________________________
                                                   Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto_________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class C  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class C Certificate of the entire Percentage Interest  represented by the within
Class C Certificates to the above-named  Assignee(s) and to deliver such Class C
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                                                         
                                         ______________________________________
                                         Signature by or on behalf of
                                         Assignor(s)


                                         ______________________________________
                                         Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to ___
________________________________________________________________________________
for the account of _____________________________________________________________
account number __________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     __________________________________________


                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number



<PAGE>






                                   EXHIBIT A-7

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS D  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (II) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,   THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY  OBLIGATION  OR  LIABILITY.  THE  TRANSFEREE  OF A
BENEFICIAL INTEREST IN A "GLOBAL CERTIFICATE" THAT IS A "RESTRICTED CERTIFICATE"
(EACH AS DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT)  SHALL BE DEEMED TO
REPRESENT  THAT IT IS NOT A PLAN OR A PERSON  ACTING  ON  BEHALF  OF ANY PLAN OR
USING THE ASSETS OF ANY PLAN TO ACQUIRE SUCH  INTEREST,  OTHER THAN AN INSURANCE
COMPANY USING THE ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES WHEREBY SUCH
PURCHASE  AND THE  SUBSEQUENT  HOLDING  OF SUCH  CERTIFICATE  BY SUCH  INSURANCE
COMPANY WOULD NOT  CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE
MEANING  OF  SECTION  406  OR 407 OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A
MATERIALLY SIMILAR CHARACTERIZATION UNDER ANY SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.
<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS D

Pass-Through Rate:  [__________]%

First Distribution Date:                      Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                             Scheduled Final
Certificate Balance of the                    Distribution Date:
Class D Certificates:                         January 17, 2032
$[136,562,000]

CUSIP: 201730 AG 3                            ISIN: US201730AG37

Common Code: [__________]                     Initial Certificate
                                              Balance of this Certificate:
                                              $[___________]

No.:  D-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class D  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class E,  Class X,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class D
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  D  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class D Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class D
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Trustee



                                 By:                                      
                                    ____________________________________________
                                               Authorized Officer



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

                  This is one of the  Class D  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:
                                    ____________________________________________
                                                   Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto_________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class D  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class D Certificate of the entire Percentage Interest  represented by the within
Class D Certificates to the above-named  Assignee(s) and to deliver such Class D
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                                                           
                                      __________________________________________
                                      Signature by or on behalf of
                                      Assignor(s)


                                      __________________________________________
                                      Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to ___
________________________________________________________________________________
for the account of _____________________________________________________________
account number ________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     __________________________________________


                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number



<PAGE>



                                   EXHIBIT A-8

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

THIS  CLASS E  CERTIFICATE  IS  SUBORDINATE  TO ONE OR  MORE  OTHER  CLASSES  OF
CERTIFICATES  AS AND TO THE  EXTENT  SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  SECTION 4975 OF THE INTERNAL
REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE"),  OR ANY  ESSENTIALLY  SIMILAR
FEDERAL,  STATE OR LOCAL  LAW (A  "SIMILAR  LAW")  (EACH,  A  "PLAN"),  OR (B) A
COLLECTIVE  INVESTMENT  FUND IN WHICH  SUCH  PLANS ARE  INVESTED,  AN  INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY  SIMILAR  LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE ASSETS OF ANY SUCH PLAN,  OTHER THAN AN  INSURANCE  COMPANY  USING THE
ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE
SUBSEQUENT  HOLDING OF SUCH  CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD NOT
CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION
406 OR  407  OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A  MATERIALLY  SIMILAR
CHARACTERIZATION  UNDER ANY SIMILAR LAW.  TRANSFEREES OF THIS CERTIFICATE TAKING
DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER
IN THE FORM OF  EXHIBIT  D-2 OF THE  POOLING  AND  SERVICING  AGREEMENT  TO SUCH
EFFECT,  OR (II) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,   THE  TRUSTEE  OR  THE
CERTIFICATE  REGISTRAR TO ANY  OBLIGATION  OR  LIABILITY.  THE  TRANSFEREE  OF A
BENEFICIAL INTEREST IN A "GLOBAL CERTIFICATE" THAT IS A "RESTRICTED CERTIFICATE"
(EACH AS DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT)  SHALL BE DEEMED TO
REPRESENT  THAT IT IS NOT A PLAN OR A PERSON  ACTING  ON  BEHALF  OF ANY PLAN OR
USING THE ASSETS OF ANY PLAN TO ACQUIRE SUCH  INTEREST,  OTHER THAN AN INSURANCE
COMPANY USING THE ASSETS OF ITS GENERAL ACCOUNT UNDER CIRCUMSTANCES WHEREBY SUCH
PURCHASE  AND THE  SUBSEQUENT  HOLDING  OF SUCH  CERTIFICATE  BY SUCH  INSURANCE
COMPANY WOULD NOT  CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE
MEANING  OF  SECTION  406  OR 407 OF  ERISA,  SECTION  4975  OF THE  CODE,  OR A
MATERIALLY SIMILAR CHARACTERIZATION UNDER ANY SIMILAR LAW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

<PAGE>


                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS E

Pass-Through Rate:  [__________]%

First Distribution Date:                    Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class E Certificates:                       January 17, 2032
$[35,625,000]

CUSIP: 201730 AH 1                          ISIN: US201730AH10

Common Code: [__________]                   Initial Certificate
                                            Balance of this Certificate:
                                            $[___________]

No.:  E-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class E  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D,  Class X,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class E
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  E  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class E Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of principal);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the last  survivor  of the  descendants  of Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class E
Certificate to be duly executed.

Dated:  March __, 1999.


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Trustee



                                  By:                                     
                                     ___________________________________________
                                                 Authorized Officer



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

                  This is one of the  Class E  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:
                                     ___________________________________________
                                                  Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto_________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class E  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class E Certificate of the entire Percentage Interest  represented by the within
Class E Certificates to the above-named  Assignee(s) and to deliver such Class E
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                            
                                  _____________________________________________
                                  Signature by or on behalf of
                                  Assignor(s)


                                  _____________________________________________
                                  Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions,  if be made by wire transfer in  immediately  available  funds to
________________________________________________________________________________
forthe  account  of ____________________________________________________________
account number ______________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     __________________________________________


                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number



<PAGE>




                                   EXHIBIT A-9

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THE CERTIFICATES ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY, THE OUTSTANDING NOTIONAL BALANCE OF THIS CERTIFICATE AT ANY
TIME MAY BE LESS THAN THE INITIAL NOTIONAL BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

THIS CERTIFICATE IS ISSUED ON MARCH __, 1999, AT AN ISSUE PRICE OF [__________]%
OF THE INITIAL CLASS X NOTIONAL AMOUNT, INCLUDING ACCRUED INTEREST, AND A STATED
REDEMPTION PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS HEREON, AND IS
ISSUED WITH ORIGINAL  ISSUE  DISCOUNT  ("OID") FOR FEDERAL  INCOME TAX PURPOSES.
ASSUMING THAT THIS  CERTIFICATE  PAYS IN ACCORDANCE  WITH  PROJECTED  CASH FLOWS
REFLECTING  THE  PREPAYMENT  ASSUMPTION  THAT EACH ARD LOAN  WILL  PREPAY ON ITS
ANTICIPATED  REPAYMENT  DATE AND THAT EACH OTHER  MORTGAGE LOAN WILL NOT PREPAY:
(I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL CLASS X NOTIONAL  AMOUNT IS
APPROXIMATELY  [__________]%;   (II)  THE  ANNUAL  YIELD  TO  MATURITY  OF  THIS
CERTIFICATE,  COMPOUNDED MONTHLY, IS APPROXIMATELY [__________]%;  AND (III) THE
AMOUNT OF OID  ALLOCABLE TO THE SHORT FIRST  ACCRUAL  PERIOD  (MARCH __, 1999 TO
APRIL  19,  1999)  AS A  PERCENTAGE  OF THE  INITIAL  CLASS X  NOTIONAL  AMOUNT,
CALCULATED USING THE EXACT METHOD, IS APPROXIMATELY [__________]%.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS X

Pass-Through Rate:  [__________]%

First Distribution Date:                 Cut-off Date:  March 11, 1999
April 19, 1999

Aggregate Initial                        Scheduled Final
Notional Balance of the                  Distribution Date:
Class X Certificates:                    January 17, 2032
$[2,374,987,404]

CUSIP: 201730 AJ 7                       CINS: [__________]

Common Code: [__________]                Initial Notional
ISIN: US201730AJ75                       Balance of this Certificate:
                                         $[__________]

No.:  X-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class X  Certificates.  The Class X  Certificateholders
will  also  be  entitled  to  receive  that  portion  of  any  Repurchase  Price
constituting  clause (v) of the  definition  thereof as set forth in the Pooling
and Servicing Agreement (as defined below). The Trust Fund, described more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  and  multifamily  properties  and held in trust by the  Trustee  and
serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans are
to be  serviced,  pursuant to the Pooling and  Servicing  Agreement  (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement  are Class A-1,  Class A-2,  Class A-3,  Class A-4,  Class B, Class C,
Class D,  Class E,  Class F,  Class G, Class H, Class J, Class K, Class L, Class
M-1,  Class  M-2,  Class  R and  Class  LR  Certificates  (together  with  the X
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  X  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class X Certificates  will be calculated based on a 360-day year
consisting of twelve 30-day months on the outstanding Notional Balance hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Notional Balance.  Such Certificates shall be
delivered by the Certificate Registrar in accordance with Section 5.02(e) of the
Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the last  survivor  of the  descendants  of Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.


<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class X
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:                                      
                                    ____________________________________________
                                                 Authorized Officer



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

                  This is one of the  Class X  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Authenticating Agent



                                 By:                                      
                                    ____________________________________________
                                              Authorized Officer




<PAGE>


<TABLE>
<CAPTION>


                                     Schedule A

                         Certificate Balance of Individual
                         Certificates or Regulation S Global
                         Certificate exchanged or transferred
                         for, or issued in exchange for or upon    Remaining Principal
                         transfer of, an interest in this Rule     Amount of this Rule
Date                     144A Global Certificate                   144A Global Certificate    Notation Made By
<S>                     <C>                                       <C>                        <C>              

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>


<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class X  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class X Certificate of the entire Percentage Interest  represented by the within
Class X Certificates to the above-named  Assignee(s) and to deliver such Class X
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                           
                                   ____________________________________________
                                   Signature by or on behalf of
                                   Assignor(s)


                                   ________________________________
                                   Taxpayer Identification Number
 



<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions,  if be made by wire transfer in  immediately  available  funds to
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     __________________________________________


                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number





<PAGE>





                                  EXHIBIT A-10

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL  ACCOUNT
UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT  HOLDING OF SUCH
CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD  NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.  TRANSFEREES OF THIS  CERTIFICATE  TAKING  DELIVERY IN CERTIFICATED
FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER IN THE FORM OF EXHIBIT D-2
OF THE POOLING AND SERVICING  AGREEMENT TO SUCH EFFECT, OR (II) IN THE EVENT THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS CLASS F CERTIFICATE IS  SUBORDINATE TO ONE OR MORE CLASSES OF  CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON MARCH __, 1999,  AND BASED ON ITS ISSUE PRICE OF
[__________]%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL  PRINCIPAL  BALANCE (PLUS [__] DAYS OF INTEREST AT
THE  PASS-THROUGH  RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT ("OID")
FOR  FEDERAL  INCOME  TAX  PURPOSES.  ASSUMING  THAT  THIS  CERTIFICATE  PAYS IN
ACCORDANCE WITH PROJECTED CASH FLOWS  REFLECTING THE PREPAYMENT  ASSUMPTION THAT
EACH ARD LOAN WILL PREPAY ON ITS ANTICIPATED  REPAYMENT DATE AND THAT EACH OTHER
MORTGAGE  LOAN WILL NOT  PREPAY:  (I) THE AMOUNT OF OID AS A  PERCENTAGE  OF THE
INITIAL  PRINCIPAL  BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  [__________]%;
(II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE,  COMPOUNDED  MONTHLY,  IS
APPROXIMATELY [__________]%;  AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT
FIRST  ACCRUAL  PERIOD (MARCH __, 1999 TO APRIL 19, 1999) AS A PERCENTAGE OF THE
INITIAL  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE,  CALCULATED  USING  THE EXACT
METHOD, IS APPROXIMATELY [__________]%.


<PAGE>






                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS F

Pass-Through Rate:  [__________]%

First Distribution Date:                    Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                           Scheduled Final
Certificate Balance of the                  Distribution Date:
Class F Certificates:                       January 17, 2032
$[53,437,000]

CUSIP: 201730 AK 4                          CINS: [__________]

Common Code: [__________]                   Initial Certificate
ISIN: US201730AK49                          Balance of this Certificate:
                                            $[___________]



No.:  F-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class F  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D,  Class E,  Class X,  Class G, Class H, Class J, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class F
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  F  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class F Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class F
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:
                                    ____________________________________________
                                              Authorized Officer



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

                  This is one of the  Class F  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:
                                    ____________________________________________
                                               Authorized Officer




<PAGE>



<TABLE>
<CAPTION>


                                     Schedule A

                         Certificate Balance of Individual
                         Certificates or Regulation S Global
                         Certificate exchanged or transferred
                         for, or issued in exchange for or upon    Remaining Principal
                         transfer of, an interest in this Rule     Amount of this Rule
Date                     144A Global Certificate                   144A Global Certificate    Notation Made By
<S>                     <C>                                       <C>                        <C>              

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>


<PAGE>




                                   ASSIGNMENT

                   FOR VALUE RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
 _______________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class F  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class F Certificate of the entire Percentage Interest  represented by the within
Class F Certificates to the above-named  Assignee(s) and to deliver such Class F
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                                                       
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.


                                 By: __________________________________________



                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number





<PAGE>



                                  EXHIBIT A-11

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL  ACCOUNT
UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT  HOLDING OF SUCH
CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD  NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.  TRANSFEREES OF THIS  CERTIFICATE  TAKING  DELIVERY IN CERTIFICATED
FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER IN THE FORM OF EXHIBIT D-2
OF THE POOLING AND SERVICING  AGREEMENT TO SUCH EFFECT, OR (II) IN THE EVENT THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS CLASS G CERTIFICATE IS  SUBORDINATE TO ONE OR MORE CLASSES OF  CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON MARCH __, 1999,  AND BASED ON ITS ISSUE PRICE OF
[__________]%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT  ("OID") FOR
FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE
WITH PROJECTED CASH FLOWS  REFLECTING  THE PREPAYMENT  ASSUMPTION  THAT EACH ARD
LOAN WILL PREPAY ON ITS ANTICIPATED  REPAYMENT DATE AND THAT EACH OTHER MORTGAGE
LOAN WILL NOT  PREPAY:  (I) THE  AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL
PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  [__________]%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY [__________]%;  AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT
FIRST  ACCRUAL  PERIOD (MARCH __, 1999 TO APRIL 19, 1999) AS A PERCENTAGE OF THE
INITIAL  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE,  CALCULATED  USING  THE EXACT
METHOD, IS APPROXIMATELY [__________]%.


<PAGE>






                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS G

Pass-Through Rate:  [__________]%

First Distribution Date:                  Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                         Scheduled Final
Certificate Balance of the                Distribution Date:
Class G Certificates:                     January 17, 2032
$[59,375,000]

CUSIP: 201730 AL 2                        CINS: [__________]

Common Code: [__________]                 Initial Certificate
ISIN: US201730AL22                        Balance of this Certificate:
                                          $[__________]

No.:  G-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class G  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D,  Class E,  Class X,  Class F, Class H, Class J, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class G
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  G  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class G Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor,  the Servicer or the Holder of the Class LR Certificates
as described  above;  or (ii) the later of (a) the receipt or  collection of the
last payment due on any  Mortgage  Loan  included in the Trust Fund,  or (b) the
liquidation and disposition  pursuant to the Pooling and Servicing  Agreement of
the last  asset held by the Trust  Fund.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the last  survivor  of the  descendants  of Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class G
Certificate to be duly executed.

Dated:  March __, 1999.


                                LASALLE NATIONAL BANK, not in its individual 
                                capacity but solely as Trustee



                                By:
                                   _____________________________________________
                                                  Authorized Officer



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

                  This is one of the  Class G  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Authenticating Agent



                                 By:
                                    ____________________________________________
                                                Authorized Officer




<PAGE>



<TABLE>
<CAPTION>


                                     Schedule A

                         Certificate Balance of Individual
                         Certificates or Regulation S Global
                         Certificate exchanged or transferred
                         for, or issued in exchange for or upon    Remaining Principal
                         transfer of, an interest in this Rule     Amount of this Rule
Date                     144A Global Certificate                   144A Global Certificate    Notation Made By
<S>                     <C>                                       <C>                        <C>              

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>



<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class G  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class G Certificate of the entire Percentage Interest  represented by the within
Class G Certificates to the above-named  Assignee(s) and to deliver such Class G
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                            
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By:
                                     __________________________________________



                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number



<PAGE>





                                  EXHIBIT A-12

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL  ACCOUNT
UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT  HOLDING OF SUCH
CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD  NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.  TRANSFEREES OF THIS  CERTIFICATE  TAKING  DELIVERY IN CERTIFICATED
FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER IN THE FORM OF EXHIBIT D-2
OF THE POOLING AND SERVICING  AGREEMENT TO SUCH EFFECT, OR (II) IN THE EVENT THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS CLASS H CERTIFICATE IS  SUBORDINATE TO ONE OR MORE CLASSES OF  CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON MARCH __, 1999,  AND BASED ON ITS ISSUE PRICE OF
[__________]%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT  ("OID") FOR
FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE
WITH PROJECTED CASH FLOWS  REFLECTING  THE PREPAYMENT  ASSUMPTION  THAT EACH ARD
LOAN WILL PREPAY ON ITS ANTICIPATED  REPAYMENT DATE AND THAT EACH OTHER MORTGAGE
LOAN WILL NOT  PREPAY:  (I) THE  AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL
PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  [__________]%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY [__________]%;  AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT
FIRST  ACCRUAL  PERIOD (MARCH __, 1999 TO APRIL 19, 1999) AS A PERCENTAGE OF THE
INITIAL  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE,  CALCULATED  USING  THE EXACT
METHOD, IS APPROXIMATELY [__________]%.


<PAGE>






                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS H

Pass-Through Rate:  [__________]%

First Distribution Date:                 Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                        Scheduled Final
Certificate Balance of the               Distribution Date:
Class H Certificates:                    January 17, 2032
$[23,750,000]

CUSIP: 201730 AM 0                       CINS: [__________]

Common Code: [__________]                Initial Certificate
ISIN: US201730AM05                       Balance of this Certificate:
                                         $[__________]

No.:  H-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class H  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D,  Class E,  Class X,  Class F, Class G, Class J, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class H
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  H  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class H Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class H
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                            By:                                 
                                               _________________________________
                                                        Authorized Officer



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

                  This is one of the  Class H  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                  LASALLE NATIONAL BANK, not in its individual 
                                  capacity but solely as Authenticating Agent



                                  By:                                           
                                     ___________________________________________
                                                  Authorized Officer




<PAGE>




<TABLE>
<CAPTION>


                                     Schedule A

                         Certificate Balance of Individual
                         Certificates or Regulation S Global
                         Certificate exchanged or transferred
                         for, or issued in exchange for or upon    Remaining Principal
                         transfer of, an interest in this Rule     Amount of this Rule
Date                     144A Global Certificate                   144A Global Certificate    Notation Made By
<S>                     <C>                                       <C>                        <C>              

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>


<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class H  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class H Certificate of the entire Percentage Interest  represented by the within
Class H Certificates to the above-named  Assignee(s) and to deliver such Class H
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________


Date: ___________                                                        
                                  ______________________________________________
                                  Signature by or on behalf of
                                  Assignor(s)


                                  ______________________________________________
                                  Taxpayer Identification Number




<PAGE>





                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: __________________________________________



                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number



<PAGE>





                                  EXHIBIT A-13

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL  ACCOUNT
UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT  HOLDING OF SUCH
CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD  NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.  TRANSFEREES OF THIS  CERTIFICATE  TAKING  DELIVERY IN CERTIFICATED
FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER IN THE FORM OF EXHIBIT D-2
OF THE POOLING AND SERVICING  AGREEMENT TO SUCH EFFECT, OR (II) IN THE EVENT THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS CLASS J CERTIFICATE IS  SUBORDINATE TO ONE OR MORE CLASSES OF  CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.


<PAGE>






                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS J

Pass-Through Rate:  [__________]%

First Distribution Date:                 Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                        Scheduled Final
Certificate Balance of the               Distribution Date:
Class J Certificates:                    January 17, 2032
$[29,687,000]

CUSIP: 201730 AN 8                       CINS: [__________]

Common Code: [__________]                Initial Certificate
ISIN: US201730AN87                       Balance of this Certificate:
                                         $[___________]

No.:  J-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class J  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D,  Class E,  Class X,  Class F, Class G, Class H, Class K, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class J
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  J  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class J Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class J
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Trustee



                                 By:                                            
                                    ____________________________________________
                                                Authorized Officer



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

                  This is one of the  Class J  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:
                                    ____________________________________________
                                               Authorized Officer




<PAGE>



<TABLE>
<CAPTION>


                                     Schedule A

                         Certificate Balance of Individual
                         Certificates or Regulation S Global
                         Certificate exchanged or transferred
                         for, or issued in exchange for or upon    Remaining Principal
                         transfer of, an interest in this Rule     Amount of this Rule
Date                     144A Global Certificate                   144A Global Certificate    Notation Made By
<S>                     <C>                                       <C>                        <C>              

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>



<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class J  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class J Certificate of the entire Percentage Interest  represented by the within
Class J Certificates to the above-named  Assignee(s) and to deliver such Class J
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                               
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number







<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: __________________________________________



                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number



<PAGE>





                                  EXHIBIT A-14

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL  ACCOUNT
UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT  HOLDING OF SUCH
CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD  NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.  TRANSFEREES OF THIS  CERTIFICATE  TAKING  DELIVERY IN CERTIFICATED
FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER IN THE FORM OF EXHIBIT D-2
OF THE POOLING AND SERVICING  AGREEMENT TO SUCH EFFECT, OR (II) IN THE EVENT THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS CLASS K CERTIFICATE IS  SUBORDINATE TO ONE OR MORE CLASSES OF  CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON MARCH __, 1999,  AND BASED ON ITS ISSUE PRICE OF
[__________]%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT  ("OID") FOR
FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE
WITH PROJECTED CASH FLOWS  REFLECTING  THE PREPAYMENT  ASSUMPTION  THAT EACH ARD
LOAN WILL PREPAY ON ITS ANTICIPATED  REPAYMENT DATE AND THAT EACH OTHER MORTGAGE
LOAN WILL NOT  PREPAY:  (I) THE  AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL
PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  [__________]%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY [__________]%;  AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT
FIRST  ACCRUAL  PERIOD (MARCH __, 1999 TO APRIL 19, 1999) AS A PERCENTAGE OF THE
INITIAL  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE,  CALCULATED  USING  THE EXACT
METHOD, IS APPROXIMATELY [__________]%.


<PAGE>






                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS K

Pass-Through Rate:  [__________]%

First Distribution Date:                 Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                        Scheduled Final
Certificate Balance of the               Distribution Date:
Class K Certificates:                    January 17, 2032
$[41,562,000]

CUSIP: 201730 AP 3                       CINS: [__________]

Common Code: [__________]                Initial Certificate
ISIN: US201730AP36                       Balance of this Certificate:
                                         $[___________]

No.:  K-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class K  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D,  Class E,  Class X,  Class F, Class G, Class H, Class J, Class L, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class K
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  K  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class K Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class K
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:                                            
                                    ____________________________________________
                                                 Authorized Officer



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

                  This is one of the  Class K  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Authenticating Agent



                                 By:                                            
                                    ____________________________________________
                                                  Authorized Officer




<PAGE>



<TABLE>
<CAPTION>


                                     Schedule A

                         Certificate Balance of Individual
                         Certificates or Regulation S Global
                         Certificate exchanged or transferred
                         for, or issued in exchange for or upon    Remaining Principal
                         transfer of, an interest in this Rule     Amount of this Rule
Date                     144A Global Certificate                   144A Global Certificate    Notation Made By
<S>                     <C>                                       <C>                        <C>              

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>



<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class K  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class K Certificate of the entire Percentage Interest  represented by the within
Class K Certificates to the above-named  Assignee(s) and to deliver such Class K
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                              
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                  By: __________________________________________



                                      __________________________________________
                                      [Please print or type name(s)]



                                      __________________________________________
                                      Title



                                      __________________________________________
                                      Taxpayer Identification Number





<PAGE>






                                  EXHIBIT A-15

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL  ACCOUNT
UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT  HOLDING OF SUCH
CERTIFICATE  BY SUCH  INSURANCE  COMPANY  WOULD  NOT  CONSTITUTE  OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.  TRANSFEREES OF THIS  CERTIFICATE  TAKING  DELIVERY IN CERTIFICATED
FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A LETTER IN THE FORM OF EXHIBIT D-2
OF THE POOLING AND SERVICING  AGREEMENT TO SUCH EFFECT, OR (II) IN THE EVENT THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS CLASS L CERTIFICATE IS  SUBORDINATE TO ONE OR MORE CLASSES OF  CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON MARCH __, 1999,  AND BASED ON ITS ISSUE PRICE OF
[__________]%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT  ("OID") FOR
FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE
WITH PROJECTED CASH FLOWS  REFLECTING  THE PREPAYMENT  ASSUMPTION  THAT EACH ARD
LOAN WILL PREPAY ON ITS ANTICIPATED  REPAYMENT DATE AND THAT EACH OTHER MORTGAGE
LOAN WILL NOT  PREPAY:  (I) THE  AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL
PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  [__________]%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY [__________]%;  AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT
FIRST  ACCRUAL  PERIOD (MARCH __, 1999 TO APRIL 19, 1999) AS A PERCENTAGE OF THE
INITIAL  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE,  CALCULATED  USING  THE EXACT
METHOD, IS APPROXIMATELY [__________]%.


<PAGE>






                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS L

Pass-Through Rate:  [__________]%

First Distribution Date:                  Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                         Scheduled Final
Certificate Balance of the                Distribution Date:
Class L Certificates:                     January 17, 2032
$[17,813,000]

CUSIP: 201730 AQ 1                        CINS: [__________]

Common Code: [__________]                 Initial Certificate
ISIN: US201730AQ19                        Balance of this Certificate:
                                          $[___________]

No.:  L-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class L  Certificates.  The Trust Fund,  described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D,  Class E,  Class X,  Class F, Class G, Class H, Class J, Class K, Class
M-1,  Class M-2,  Class R and Class LR  Certificates  (together with the Class L
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,   if  any,  allocable  to  the  Class  L  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class L Certificates  will be calculated based on a 360-day year
consisting  of twelve  30-day  months  on the  outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such  agreements,  (iii) to amend any provision of the Pooling and
Servicing  Agreement to the extent necessary or desirable to maintain the rating
or ratings  assigned  to each of the  Classes of  Regular  Certificates  by each
Rating Agency,  (iv) to amend or supplement  any  provisions in such  agreements
that shall not  adversely  affect in any material  respect the  interests of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,   at  the  expense  of  the  party  requesting  such  amendment  or
confirmation  in  writing  from  each  Rating  Agency  that  such  amendment  or
supplement will not result in a qualification,  withdrawal or downgrading of the
then-current  ratings  assigned  to the  Certificates,  or (v) to make any other
provisions  with respect to matters or questions  arising  under the Pooling and
Servicing Agreement,  which shall not be inconsistent with the provisions of the
Pooling  and   Servicing   Agreement   and  will  not  result  in  a  downgrade,
qualification or withdrawal of the then-current  rating or ratings then assigned
to any outstanding Class of Certificates,  as confirmed by each Rating Agency in
writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.

<PAGE>



                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class L
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Trustee



                                 By:                                            
                                    ____________________________________________
                                                 Authorized Officer



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

                  This is one of the  Class L  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Authenticating Agent



                                            By:                                 
                                               _________________________________
                                                         Authorized Officer




<PAGE>



<TABLE>
<CAPTION>


                                   Schedule A

                         Certificate Balance of Individual
                         Certificates or Regulation S Global
                         Certificate exchanged or transferred
                         for, or issued in exchange for or upon    Remaining Principal
                         transfer of, an interest in this Rule     Amount of this Rule
Date                     144A Global Certificate                   144A Global Certificate    Notation Made By
<S>                     <C>                                       <C>                        <C>              

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

</TABLE>


<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
 _______________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class L  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class L Certificate of the entire Percentage Interest  represented by the within
Class L Certificates to the above-named  Assignee(s) and to deliver such Class L
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                             
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: __________________________________________



                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number





<PAGE>






                                  EXHIBIT A-16

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN. TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN CERTIFICATED FORM SHALL
BE  REQUIRED  EITHER (I) TO  DELIVER A LETTER IN THE FORM OF EXHIBIT  D-2 OF THE
POOLING  AND  SERVICING  AGREEMENT  TO SUCH  EFFECT,  OR (II) IN THE  EVENT  THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.  THE  TRANSFEREE OF A BENEFICIAL  INTEREST IN A "GLOBAL
CERTIFICATE" THAT IS A "RESTRICTED  CERTIFICATE" (EACH AS DEFINED IN THE POOLING
AND SERVICING AGREEMENT) SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PLAN OR A
PERSON  ACTING ON BEHALF OF ANY PLAN OR USING THE  ASSETS OF ANY PLAN TO ACQUIRE
SUCH INTEREST,  OTHER THAN AN INSURANCE  COMPANY USING THE ASSETS OF ITS GENERAL
ACCOUNT UNDER CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE SUBSEQUENT HOLDING OF
SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD NOT CONSTITUTE OR RESULT IN A
PROHIBITED  TRANSACTION  WITHIN  THE  MEANING  OF  SECTION  406 OR 407 OF ERISA,
SECTION 4975 OF THE CODE,  OR A MATERIALLY  SIMILAR  CHARACTERIZATION  UNDER ANY
SIMILAR LAW.

THIS CLASS M-1 CERTIFICATE IS SUBORDINATE TO ONE OR MORE CLASSES OF CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON MARCH __, 1999,  AND BASED ON ITS ISSUE PRICE OF
[__________]%,  INCLUDING  ACCRUED  INTEREST,  AND A STATED  REDEMPTION PRICE AT
MATURITY EQUAL TO ITS INITIAL PRINCIPAL BALANCE (PLUS 15 DAYS OF INTEREST AT THE
PASS-THROUGH  RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT  ("OID") FOR
FEDERAL INCOME TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE
WITH PROJECTED CASH FLOWS  REFLECTING  THE PREPAYMENT  ASSUMPTION  THAT EACH ARD
LOAN WILL PREPAY ON ITS ANTICIPATED  REPAYMENT DATE AND THAT EACH OTHER MORTGAGE
LOAN WILL NOT  PREPAY:  (I) THE  AMOUNT OF OID AS A  PERCENTAGE  OF THE  INITIAL
PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY  [__________]%;  (II) THE
ANNUAL  YIELD  TO  MATURITY  OF  THIS  CERTIFICATE,   COMPOUNDED   MONTHLY,   IS
APPROXIMATELY [__________]%;  AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT
FIRST  ACCRUAL  PERIOD (MARCH __, 1999 TO APRIL 19, 1999) AS A PERCENTAGE OF THE
INITIAL  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE,  CALCULATED  USING  THE EXACT
METHOD, IS APPROXIMATELY [__________]%.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, Class M-1

Pass-Through Rate:  [__________]%

First Distribution Date:                 Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                        Scheduled Final
Certificate Balance of the               Distribution Date:
Class M-1 Certificates:                  January 17, 2032
$[41,562,404]

CUSIP: 201730 AR 9                       Initial Certificate
                                         Balance of this Certificate:
ISIN: US201730AR91                       $[__________]

No.:  M-1-

                  This certifies  that Cede & Co. is the  registered  owner of a
beneficial ownership interest in a Trust Fund, including the distributions to be
made with respect to the Class M-1 Certificates.  The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial and multifamily  properties and held in trust by the Trustee
and serviced by the Servicer. The Trust Fund was created, and the Mortgage Loans
are to be serviced,  pursuant to the Pooling and Servicing Agreement (as defined
below).  The Holder of this  Certificate,  by virtue of the  acceptance  hereof,
assents to the terms,  provisions  and  conditions  of the Pooling and Servicing
Agreement  and is bound  thereby.  Also issued  under the Pooling and  Servicing
Agreement are the Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C,
Class D, Class E, Class X, Class F, Class G, Class H, Class J, Class K, Class L,
Class  M-2,  Class R and  Class LR  Certificates  (together  with the  Class M-1
Certificates,  the "Certificates";  the Holders of Certificates issued under the
Pooling  and  Servicing  Agreement  are  collectively   referred  to  herein  as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  M-1  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class M-1  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such agreements, (iii) to amend any provision hereof to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes  of  Regular  Certificates  by each  Rating  Agency,  (iv) to  amend  or
supplement any provisions in such agreements that shall not adversely  affect in
any material  respect the  interests  of any  Certificateholder  not  consenting
thereto, as evidenced in writing by an Opinion of Counsel, at the expense of the
party  requesting  such  amendment or  confirmation  in writing from each Rating
Agency that such  amendment or  supplement  will not result in a  qualification,
withdrawal  or  downgrading  of  the   then-current   ratings  assigned  to  the
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the  then-current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class M-1
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Trustee



                                 By:                                            
                                    ____________________________________________
                                                 Authorized Officer



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

                  This is one of the Class M-1  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                  LASALLE NATIONAL BANK, not in its individual 
                                  capacity but solely as Authenticating Agent



                                  By:                                           
                                     ___________________________________________
                                                   Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class M-1 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class M-1  Certificate  of the entire  Percentage  Interest  represented  by the
within Class M-1 Certificates to the above-named Assignee(s) and to deliver such
Class M-1 Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number




<PAGE>



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: __________________________________________



                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number












<PAGE>




                                  EXHIBIT A-17

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY,  THE OUTSTANDING CERTIFICATE BALANCE OF THIS CERTIFICATE AT
ANY TIME MAY BE LESS THAN THE INITIAL CERTIFICATE BALANCE SET FORTH BELOW.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(A)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

THIS CLASS M-2 CERTIFICATE IS SUBORDINATE TO ONE OR MORE CLASSES OF CERTIFICATES
AS AND TO THE EXTENT SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), SECTION 4975 OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), OR ANY ESSENTIALLY SIMILAR FEDERAL, STATE
OR LOCAL LAW (A "SIMILAR LAW") (EACH, A "PLAN"), OR (B) A COLLECTIVE  INVESTMENT
FUND IN WHICH SUCH PLANS ARE  INVESTED,  AN  INSURANCE  COMPANY  USING ASSETS OF
SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH INCLUDE ASSETS OF PLANS (OR WHICH
ARE DEEMED  PURSUANT TO ERISA OR ANY SIMILAR LAW TO INCLUDE  ASSETS OF PLANS) OR
OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH
PLAN. TRANSFEREES OF THIS CERTIFICATE TAKING DELIVERY IN CERTIFICATED FORM SHALL
BE  REQUIRED  EITHER (I) TO  DELIVER A LETTER IN THE FORM OF EXHIBIT  D-2 OF THE
POOLING  AND  SERVICING  AGREEMENT  TO SUCH  EFFECT,  OR (II) IN THE  EVENT  THE
TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A) OR (B) ABOVE,  EXCEPT IN THE CASE
OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE TRANSFERRED  UNLESS THE TRANSFEREE
REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH ENTITY  SHALL  PROVIDE AN OPINION OF
COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE CERTIFICATE REGISTRAR THAT THE
PURCHASE  OR  HOLDING  OF THE  CERTIFICATES  BY OR ON  BEHALF OF A PLAN WILL NOT
RESULT IN THE ASSETS OF THE TRUST BEING  DEEMED TO BE "PLAN  ASSETS" AND SUBJECT
TO  THE  FIDUCIARY   RESPONSIBILITY   PROVISIONS  OF  ERISA  OR  THE  PROHIBITED
TRANSACTION PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW, WILL NOT CONSTITUTE
OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF SECTION 406 OR 407
OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT THE  SERVICER,  THE
SPECIAL SERVICER, THE DEPOSITOR, THE TRUSTEE OR THE CERTIFICATE REGISTRAR TO ANY
OBLIGATION OR LIABILITY.

TRANSFERS  AND  EXCHANGES  OF  PORTIONS  OF  THIS  CERTIFICATE  ARE  SUBJECT  TO
RESTRICTIONS  AS PROVIDED IN THE POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED, AND CERTAIN OTHER ASSETS.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS M-2

Pass-Through Rate:  [__________]%

First Distribution Date:                 Cut-off Date: March 11, 1999
April 19, 1999

Aggregate Initial                        Scheduled Final
Certificate Balance of the               Distribution Date:
Class M-1 Certificates:                  January 17, 2032
$1,000

CUSIP: 201730 AS 7                       Initial Certificate
                                         Balance of this Certificate:
ISIN: US201730AS74                       $1,000

No.:  M-2-

                  This certifies that Asset Securitization  Corporation.  is the
registered owner of a beneficial  ownership interest in a Trust Fund,  including
the  distributions  to be made with respect to the Class M-2  Certificates.  The
Trust Fund, described more fully below, consists primarily of a pool of Mortgage
Loans secured by first liens on commercial and  multifamily  properties and held
in trust by the  Trustee  and  serviced  by the  Servicer.  The  Trust  Fund was
created, and the Mortgage Loans are to be serviced,  pursuant to the Pooling and
Servicing  Agreement  (as defined  below).  The Holder of this  Certificate,  by
virtue of the acceptance hereof, assents to the terms, provisions and conditions
of the Pooling and Servicing  Agreement and is bound thereby.  Also issued under
the Pooling and  Servicing  Agreement are the Class A-1,  Class A-2,  Class A-3,
Class A-4,  Class B, Class C, Class D, Class E, Class X, Class F, Class G, Class
H,  Class J, Class K,  Class L,  Class  M-1,  Class R and Class LR  Certificates
(together with the Class M-2 Certificates,  the  "Certificates";  the Holders of
Certificates  issued under the Pooling and Servicing  Agreement are collectively
referred to herein as "Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

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

                  Pursuant to the terms of the Pooling and Servicing  Agreement,
the  Trustee,  or the Paying  Agent on behalf of the  Trustee,  will  distribute
(other than the final  distribution on any Certificate),  on the seventeenth day
of each month (each such date, a  "Distribution  Date");  provided,  that if the
seventeenth day of any month is not a Business Day, the Distribution  Date shall
be the following  Business Day, to the Person in whose name this  Certificate is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if  any,  allocable  to the  Class  M-2  Certificates  for  such
Distribution  Date,  all as more fully  described  in the Pooling and  Servicing
Agreement.  Holders of this Certificate may be entitled to Prepayment  Premiums,
as provided in the Pooling and Servicing Agreement.

                  During  each  Interest  Accrual  Period  (as  defined  below),
interest on the Class M-2  Certificates  will be  calculated  based on a 360-day
year consisting of twelve 30-day months on the outstanding  Certificate  Balance
hereof.

                  Interest  accrued  on  this  Certificate  during  an  Interest
Accrual Period,  plus the aggregate  unpaid  Interest  Shortfall with respect to
this  Certificate,  if any, will be payable on the related  Distribution Date to
the extent  provided in the  Pooling  and  Servicing  Agreement.  The  "Interest
Accrual Period" with respect to any Distribution  Date commences on and includes
the eleventh  day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on and  includes  the tenth day of the month in which such
Distribution Date occurs.  Each Interest Accrual Period is assumed to consist of
30 days.

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such agreements, (iii) to amend any provision hereof to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes  of  Regular  Certificates  by each  Rating  Agency,  (iv) to  amend  or
supplement any provisions in such agreements that shall not adversely  affect in
any material  respect the  interests  of any  Certificateholder  not  consenting
thereto, as evidenced in writing by an Opinion of Counsel, at the expense of the
party  requesting  such  amendment or  confirmation  in writing from each Rating
Agency that such  amendment or  supplement  will not result in a  qualification,
withdrawal  or  downgrading  of  the   then-current   ratings  assigned  to  the
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the  then-current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN WITNESS  WHEREOF,  the  Trustee  has caused  this Class M-2
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Trustee



                                 By:                                            
                                    ____________________________________________
                                                Authorized Officer



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

                  This is one of the Class M-2  Certificates  referred to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                  LASALLE NATIONAL BANK, not in its individual
                                  capacity but solely as Authenticating Agent



                                  By:                                           
                                     ___________________________________________
                                                  Authorized Officer





<PAGE>




                                   ASSIGNMENT

                   FOR VALUE RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class M-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class M-2  Certificate  of the entire  Percentage  Interest  represented  by the
within Class M-2 Certificates to the above-named Assignee(s) and to deliver such
Class M-2 Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                               
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     __________________________________________


                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number











<PAGE>






                                  EXHIBIT A-18

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "RESIDUAL
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(2) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE  "CODE").  A TRANSFEREE  OF THIS  CERTIFICATE,  BY
ACCEPTANCE  HEREOF,  IS DEEMED TO HAVE  ACCEPTED  THIS  CERTIFICATE  SUBJECT  TO
CERTAIN RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN SECTION 5.02(L) OF THE
POOLING AND SERVICING  AGREEMENT,  AND SHALL BE REQUIRED TO FURNISH AN AFFIDAVIT
TO THE TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT, AMONG OTHER THINGS, (A) IT
IS NOT A  DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED  IN CODE  SECTION
860(E)(E)(5),  OR AN AGENT (INCLUDING A BROKER,  NOMINEE OR OTHER MIDDLEMAN) FOR
SUCH DISQUALIFIED  ORGANIZATION AND IS OTHERWISE A PERMITTED TRANSFEREE,  (B) IT
HAS HISTORICALLY PAID ITS DEBTS AS THEY HAVE COME DUE AND INTENDS TO CONTINUE TO
PAY ITS  DEBTS AS THEY COME DUE IN THE  FUTURE,  AND (C) IT  INTENDS  TO PAY ANY
TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME DUE. ANY PURPORTED
TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT IS NOT A PERMITTED
TRANSFEREE OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS  SHALL BE ABSOLUTELY
NULL AND VOID AND  SHALL  VEST NO RIGHTS IN ANY  PURPORTED  TRANSFEREE.  IF THIS
CERTIFICATE  REPRESENTS  A  "NON-ECONOMIC  RESIDUAL  INTEREST",  AS  DEFINED  IN
TREASURY REGULATIONS SECTION  1.860E-1(C),  TRANSFERS OF THIS CERTIFICATE MAY BE
DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO SATISFY A REGULATORY
SAFE HARBOR UNDER WHICH SUCH TRANSFERS WILL NOT BE  DISREGARDED,  THE TRANSFEROR
MAY BE  REQUIRED,  AMONG OTHER  THINGS,  TO SATISFY  ITSELF AS TO THE  FINANCIAL
CONDITION OF THE PROPOSED TRANSFEREE.

THE HOLDER OF THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED
TO CONSENT TO ACT AS "TAX  MATTERS  PERSON" OF THE  UPPER-TIER  REMIC AND TO THE
APPOINTMENT  OF THE  TRUSTEE AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX MATTERS
PERSON OR AS  OTHERWISE  PROVIDED  IN THE  POOLING AND  SERVICING  AGREEMENT  TO
PERFORM THE FUNCTIONS OF A "TAX MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF
CHAPTER 63 OF SUBTITLE F OF THE CODE.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL  ACCREDITED INVESTOR"
AS SUCH TERM IS DEFINED IN RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER
THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF
ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY  ACT OF 1974,  AS AMENDED  ("ERISA"),  SECTION  4975 OF THE CODE OR ANY
ESSENTIALLY  SIMILAR  FEDERAL,  STATE OR LOCAL LAW (A "SIMILAR  LAW")  (EACH,  A
"PLAN"),  OR (B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED,
AN INSURANCE COMPANY USING ASSETS OF SEPARATE ACCOUNTS OR GENERAL ACCOUNTS WHICH
INCLUDE  ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY SIMILAR
LAW TO  INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING  THE  ASSETS OF ANY SUCH  PLAN.  TRANSFEREES  OF THIS  CERTIFICATE
TAKING DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A
LETTER IN THE FORM OF EXHIBIT D-2 OF THE POOLING AND SERVICING AGREEMENT TO SUCH
EFFECT,  OR (II) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,   THE  TRUSTEE  OR  THE
CERTIFICATE REGISTRAR TO ANY OBLIGATION OR LIABILITY.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE  SERVICER,  THE  SPECIAL  SERVICER  AND THE  DEPOSITOR  AGAINST  ANY
LIABILITY  THAT MAY RESULT IF THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS
NOT MADE IN ACCORDANCE WITH FEDERAL AND STATE LAWS.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                             SERIES 1999-C1, CLASS R

CUSIP: 201730 AT 5                        Percentage Interest: 100%
ISIN: US201730AT57

No.:  R-1

                  This  certifies that Asset  Securitization  Corporation is the
registered owner of the Percentage Interest evidenced by this Certificate in the
Trust  Fund.  The Class R  Certificateholder  is not  entitled  to  interest  or
principal  distributions.  The Class R  Certificateholder  will be  entitled  to
receive the proceeds of the remaining assets of the Upper-Tier REMIC, if any, on
the Final Scheduled Distribution Date for the Certificates,  after distributions
in respect of any accrued  but unpaid  interest  on the  Certificates  and after
distributions  in  reduction of  principal  balance  have reduced the  principal
balances of the  Certificates to zero. It is not anticipated  that there will be
any  assets  remaining  in the  Upper-Tier  REMIC  or  Trust  Fund on the  Final
Scheduled   Distribution   Date  following  the  distributions  on  the  Regular
Certificates.  The Trust Fund, described more fully below, consists primarily of
a pool of Mortgage  Loans secured by first liens on commercial  and  multifamily
properties  and held in trust by the Trustee and serviced by the  Servicer.  The
Trust Fund was created,  and the Mortgage Loans are to be serviced,  pursuant to
the Pooling and  Servicing  Agreement  (as  defined  below).  The Holder of this
Certificate,  by  virtue  of  the  acceptance  hereof,  assents  to  the  terms,
provisions  and  conditions of the Pooling and Servicing  Agreement and is bound
thereby.  Also issued under the Pooling and  Servicing  Agreement  are the Class
A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C, Class D, Class E, Class
X, Class F,  Class G,  Class H, Class J, Class K, Class L, Class M-1,  Class M-2
and  Class  LR  Certificates  (together  with  the  Class  R  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

                  This Certificate  represents a "residual  interest" in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in Sections 860G(a)(2) and 860D of the Code.

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

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such agreements, (iii) to amend any provision hereof to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes  of  Regular  Certificates  by each  Rating  Agency,  (iv) to  amend  or
supplement any provisions in such agreements that shall not adversely  affect in
any material  respect the  interests  of any  Certificateholder  not  consenting
thereto, as evidenced in writing by an Opinion of Counsel, at the expense of the
party  requesting  such  amendment or  confirmation  in writing from each Rating
Agency that such  amendment or  supplement  will not result in a  qualification,
withdrawal  or  downgrading  of  the   then-current   ratings  assigned  to  the
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the  then-current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN  WITNESS  WHEREOF,  the  Trustee  has  caused  this Class R
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual
                                 capacity but solely as Trustee



                                 By:                                            
                                    ____________________________________________
                                                  Authorized Officer



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

                  This is one of the  Class R  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Authenticating Agent



                                 By:                                            
                                    ____________________________________________
                                                  Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class R  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class R Certificate of the entire Percentage Interest  represented by the within
Class R Certificates to the above-named  Assignee(s) and to deliver such Class R
Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                             
                                 _______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 _______________________________________________
                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                By:
                                    __________________________________________


                                    __________________________________________
                                    [Please print or type name(s)]



                                    __________________________________________
                                    Title



                                    __________________________________________
                                    Taxpayer Identification Number













<PAGE>




                                  EXHIBIT A-19

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR, THE ORIGINATOR,  THE SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE
FISCAL AGENT OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE CERTIFICATES NOR
THE  UNDERLYING  MORTGAGE  LOANS ARE INSURED OR GUARANTEED  BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "RESIDUAL
INTEREST"  IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(2) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED (THE "CODE"), AND CERTAIN OTHER ASSETS. A TRANSFEREE OF
THIS  CERTIFICATE,  BY  ACCEPTANCE  HEREOF,  IS  DEEMED  TO HAVE  ACCEPTED  THIS
CERTIFICATE SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFERABILITY,  AS SET FORTH IN
SECTION 5.02(L) OF THE POOLING AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO
FURNISH AN AFFIDAVIT TO THE TRANSFEROR AND THE TRUSTEE TO THE EFFECT THAT, AMONG
OTHER THINGS, (A) IT IS NOT A DISQUALIFIED ORGANIZATION, AS SUCH TERM IS DEFINED
IN CODE SECTION 860(E)(E)(5),  OR AN AGENT (INCLUDING A BROKER, NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE,  (B) IT HAS  HISTORICALLY  PAID ITS  DEBTS AS THEY HAVE COME DUE AND
INTENDS TO CONTINUE TO PAY ITS DEBTS AS THEY COME DUE IN THE FUTURE,  AND (C) IT
INTENDS TO PAY ANY TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME
DUE. ANY PURPORTED TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT
IS NOT A PERMITTED  TRANSFEREE  OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS
SHALL BE  ABSOLUTELY  NULL AND VOID AND SHALL  VEST NO  RIGHTS IN ANY  PURPORTED
TRANSFEREE.  IF THIS CERTIFICATE  REPRESENTS A "NON-ECONOMIC RESIDUAL INTEREST",
AS  DEFINED IN  TREASURY  REGULATIONS  SECTION  1.860E-1(C),  TRANSFERS  OF THIS
CERTIFICATE  MAY BE  DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO
SATISFY  A  REGULATORY  SAFE  HARBOR  UNDER  WHICH  SUCH  TRANSFERS  WILL NOT BE
DISREGARDED,  THE  TRANSFEROR  MAY BE REQUIRED,  AMONG OTHER THINGS,  TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED TRANSFEREE.

THE HOLDER OF THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED
TO CONSENT TO ACT AS "TAX  MATTERS  PERSON" OF THE  LOWER-TIER  REMIC AND TO THE
APPOINTMENT  OF THE  TRUSTEE AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX MATTERS
PERSON OR AS  OTHERWISE  PROVIDED  IN THE  POOLING AND  SERVICING  AGREEMENT  TO
PERFORM THE FUNCTIONS OF A "TAX MATTERS PARTNER" FOR PURPOSES OF SUBCHAPTER C OF
CHAPTER 63 OF SUBTITLE F OF THE CODE.

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF  RULE  144A  ("QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A  PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A OR (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL  ACCREDITED INVESTOR"
AS SUCH TERM IS DEFINED IN RULE 501(A)(1), (2), (3) OR (7) OF REGULATION D UNDER
THE 1933 ACT AND (B) IN ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF
ANY STATE OF THE UNITED STATES.

THIS CERTIFICATE SHOULD NOT BE PURCHASED BY A TRANSFEREE THAT IS (A) AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, INCLUDING AN INDIVIDUAL RETIREMENT
ACCOUNT OR A KEOGH  PLAN,  WHICH IS SUBJECT TO THE  EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974,  AS AMENDED  ("ERISA"),  SECTION 4975 OF THE CODE,  OR ANY
ESSENTIALLY  SIMILAR  FEDERAL,  STATE OR LOCAL LAW (A "SIMILAR  LAW")  (EACH,  A
"PLAN"),  OR (B) A COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED,
AN INSURANCE COMPANY USING ASSETS OF SEPARATE ACCOUNTS OR GENERAL ACCOUNTS WHICH
INCLUDE  ASSETS OF PLANS (OR WHICH ARE DEEMED  PURSUANT  TO ERISA OR ANY SIMILAR
LAW TO  INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH
PLAN OR USING  THE  ASSETS OF ANY SUCH  PLAN.  TRANSFEREES  OF THIS  CERTIFICATE
TAKING DELIVERY IN  CERTIFICATED  FORM SHALL BE REQUIRED EITHER (I) TO DELIVER A
LETTER IN THE FORM OF EXHIBIT D-2 OF THE POOLING AND SERVICING AGREEMENT TO SUCH
EFFECT,  OR (II) IN THE EVENT THE TRANSFEREE IS SUCH AN ENTITY  SPECIFIED IN (A)
OR (B)  ABOVE,  EXCEPT IN THE CASE OF A RESIDUAL  CERTIFICATE,  WHICH MAY NOT BE
TRANSFERRED  UNLESS THE  TRANSFEREE  REPRESENTS  IT IS NOT SUCH AN ENTITY,  SUCH
ENTITY SHALL PROVIDE AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO
THE CERTIFICATE REGISTRAR THAT THE PURCHASE OR HOLDING OF THE CERTIFICATES BY OR
ON BEHALF OF A PLAN WILL NOT RESULT IN THE ASSETS OF THE TRUST  BEING  DEEMED TO
BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA
OR THE PROHIBITED  TRANSACTION  PROVISIONS OF ERISA AND THE CODE OR SIMILAR LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION WITHIN THE MEANING OF
SECTION  406 OR 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT SUBJECT
THE  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,   THE  TRUSTEE  OR  THE
CERTIFICATE REGISTRAR TO ANY OBLIGATION OR LIABILITY.

ANY HOLDER  DESIRING TO EFFECT A TRANSFER OF THIS  CERTIFICATE  SHALL,  AND DOES
HEREBY AGREE TO, INDEMNIFY THE CERTIFICATE  REGISTRAR,  THE TRUSTEE,  THE FISCAL
AGENT,  THE  SERVICER,  THE  SPECIAL  SERVICER  AND THE  DEPOSITOR  AGAINST  ANY
LIABILITY  THAT MAY RESULT IF THE TRANSFER IS NOT EXEMPT FROM THE 1933 ACT OR IS
NOT MADE IN ACCORDANCE WITH FEDERAL AND STATE LAWS.




<PAGE>





                         COMMERCIAL MORTGAGE ASSET TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1999-C1, CLASS LR

CUSIP: 201730 AU 2                      Percentage Interest: 100%
ISIN: US201730AU21

No.: LR-1

                  This  certifies that Asset  Securitization  Corporation is the
registered owner of the Percentage Interest evidenced by this Certificate in the
Trust  Fund.  The Class LR  Certificateholder  is not  entitled  to  interest or
principal  distributions.  The Class LR  Certificateholder  will be  entitled to
receive the proceeds of the remaining assets of the Lower-Tier REMIC, if any, on
the Final Scheduled Distribution Date for the Certificates,  after distributions
in respect of any accrued  but unpaid  interest  on the  Certificates  and after
distributions  in  reduction of  principal  balance  have reduced the  principal
balances of the  Certificates to zero. It is not anticipated  that there will be
any  assets  remaining  in the  Lower-Tier  REMIC  or  Trust  Fund on the  Final
Scheduled   Distribution   Date  following  the  distributions  on  the  Regular
Certificates.  The Trust  Fund was  created,  and the  Mortgage  Loans are to be
serviced,  pursuant to the Pooling and Servicing  Agreement (as defined  below).
The Holder of this Certificate,  by virtue of the acceptance hereof,  assents to
the terms,  provisions and conditions of the Pooling and Servicing Agreement and
is bound thereby.  Also issued under the Pooling and Servicing Agreement are the
Class A-1,  Class A-2, Class A-3, Class A-4, Class B, Class C, Class D, Class E,
Class X, Class F, Class G, Class H, Class J, Class K, Class L, Class M-1,  Class
M-2 and  Class R  Certificates  (together  with the Class LR  Certificates,  the
"Certificates";  the  Holders  of  Certificates  issued  under the  Pooling  and
Servicing    Agreement    are    collectively     referred    to    herein    as
"Certificateholders").

                  This  Certificate  is issued  pursuant  to, and in  accordance
with, the terms of a Pooling and Servicing  Agreement dated as of March 11, 1999
(the  "Pooling  and  Servicing  Agreement"),  by and among Asset  Securitization
Corporation,  as  Depositor,  First Union  National  Bank,  as Servicer,  Lennar
Partners, Inc., as Special Servicer,  LaSalle National Bank, as Trustee, and ABN
AMRO Bank N.V., as Fiscal Agent. To the extent not defined  herein,  capitalized
terms used herein  shall have the meanings  assigned  thereto in the Pooling and
Servicing Agreement.

                  This Certificate  represents a "residual  interest" in a "real
estate mortgage investment  conduit," as those terms are defined,  respectively,
in Sections 860G(a)(2) and 860D of the Code and certain other assets.

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

                  All  distributions  (other than the final  distribution on any
Certificate)  will be made by the Paying Agent to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the tenth day of the month in which the related Distribution Date occurs
or,  if such  day is not a  Business  Day,  the  preceding  Business  Day.  Such
distributions shall be made on each Distribution Date other than the Termination
Date to each  Certificateholder  of record on the  related  Record Date by check
mailed by first class mail to the address set forth therefor in the  Certificate
Register or, provided that such Certificateholder shall have provided the Paying
Agent with wire instructions in writing at least five Business Days prior to the
related  Record Date, by wire  transfer of  immediately  available  funds to the
account  of such  Certificateholder  at a bank or other  entity  located  in the
United States and having appropriate facilities therefor. The final distribution
on each Certificate shall be made in like manner,  but only upon presentment and
surrender of such  Certificate  at the office of the Trustee or its agent (which
may be the  Paying  Agent or the  Certificate  Registrar  acting as such  agent)
maintained  in the  Borough  of  Manhattan  that is  specified  in the notice to
Certificateholders of such final distribution.

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

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

                  As provided in the Pooling and Servicing Agreement,  the Trust
Fund  includes (i) such  Mortgage  Loans as from time to time are subject to the
Pooling and  Servicing  Agreement,  together  with the Mortgage  Files  relating
thereto; (ii) all scheduled or unscheduled payments on or collections in respect
of the Mortgage Loans due after the Cut-off Date;  (iii) any REO Property;  (iv)
all revenues  received in respect of any REO Property;  (v) the Servicer's,  the
Special  Servicer's and the Trustee's  rights under the insurance  policies with
respect to the Mortgage Loans required to be maintained  pursuant to the Pooling
and  Servicing  Agreement  and any proceeds  thereof;  (vi) any  Assignments  of
Leases, Rents and Profits and any security agreements;  (vii) any indemnities or
guaranties  given as  additional  security  for any Mortgage  Loans;  (viii) all
assets  deposited in the  Collection  Account,  the  Distribution  Account,  the
Upper-Tier  Distribution  Account, the Excess Interest Distribution Account, the
Repurchase Price Return of Premium Distribution Account and the Interest Reserve
Account,   including  reinvestment  income;  (ix)  any  environmental  indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Mortgage Loan Purchase and Sale  Agreements  and  Bloomfield  Purchase
Agreement;  and (xi) the  proceeds of any of the  foregoing.  As provided in the
Pooling and  Servicing  Agreement,  withdrawals  may be made from certain of the
above-accounts for purposes other than distributions to Certificateholders.

                  This Certificate does not purport to summarize the Pooling and
Servicing  Agreement,  and  reference  is  made  to the  Pooling  and  Servicing
Agreement for the interests, rights, benefits,  obligations and duties evidenced
hereby, and the limitations  thereon,  and the rights,  duties and immunities of
the Trustee.

                  As provided in the Pooling and Servicing Agreement and subject
to certain  limitations set forth therein,  this  Certificate is transferable or
exchangeable  only  upon  surrender  of  this  Certificate  to  the  Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
requirements in Article V of the Pooling and Servicing Agreement. Upon surrender
for registration of transfer of this Certificate, subject to the requirements of
Article V of the Pooling and Servicing Agreement,  the Trustee shall execute and
the  Authenticating  Agent shall duly authenticate in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate  Certificate Balance.  Such Certificates shall
be delivered by the Certificate  Registrar in accordance with Section 5.02(e) of
the Pooling and Servicing Agreement.

                  Prior to due presentation of this Certificate for registration
of transfer, the Depositor, the Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, the Certificate  Registrar,  any Paying Agent and any agent of any
of them may treat the Person in whose name this Certificate is registered as the
owner hereof for all purposes,  and none of the  Depositor,  the  Servicer,  the
Special Servicer, the Trustee, the Fiscal Agent, the Certificate Registrar,  any
Paying  Agent or any  agent of any of them  shall be  affected  by notice to the
contrary.

                  No fee or service  charge shall be imposed by the  Certificate
Registrar  for its  services  in  respect of any  registration  of  transfer  or
exchange  referred to in Section  5.02 of the Pooling  and  Servicing  Agreement
other than for transfers to  Institutional  Accredited  Investors as provided in
Section  5.02(h)  of that  Agreement.  In  connection  with any  transfer  to an
Institutional Accredited Investor, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may be amended from time to time by the  Depositor,  the  Servicer,  the Special
Servicer,  the Trustee and the Fiscal  Agent,  without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  therein  that  may be  defective  or  inconsistent  with  any  other
provisions in such agreements, (iii) to amend any provision hereof to the extent
necessary or desirable to maintain the rating or ratings assigned to each of the
Classes  of  Regular  Certificates  by each  Rating  Agency,  (iv) to  amend  or
supplement any provisions in such agreements that shall not adversely  affect in
any material  respect the  interests  of any  Certificateholder  not  consenting
thereto, as evidenced in writing by an Opinion of Counsel, at the expense of the
party  requesting  such  amendment or  confirmation  in writing from each Rating
Agency that such  amendment or  supplement  will not result in a  qualification,
withdrawal  or  downgrading  of  the   then-current   ratings  assigned  to  the
Certificates,  or (v) to make any other  provisions  with  respect to matters or
questions arising under the Pooling and Servicing Agreement,  which shall not be
inconsistent with the provisions of the Pooling and Servicing Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the  then-current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

                  The Pooling and Servicing Agreement or any Custodial Agreement
may also be  amended  from  time to time by the  Depositor,  the  Servicer,  the
Special  Servicer,  the  Trustee  and the Fiscal  Agent with the  consent of the
Holders of each of the  Classes of Regular  Certificates  representing  not less
than 66-2/3% of the Percentage Interests of each Class of Certificates  affected
by the amendment for the purpose of adding any  provisions to or changing in any
manner  or  eliminating  any of the  provisions  of the  Pooling  and  Servicing
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

                   (i)     reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action or inaction  under the  Pooling and  Servicing
                           Agreement,  without the consent of the Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes affected hereby;

                 (iii)     alter the Servicing Standard set forth in the Pooling
                           and  Servicing  Agreement or the  obligations  of the
                           Servicer,  the Special  Servicer,  the Trustee or the
                           Fiscal  Agent  to  make  a P&I  Advance  or  Property
                           Advance  without  the  consent of the  Holders of all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend  any  section  of  the  Pooling  and  Servicing
                           Agreement  which  relates  to  the  amendment  of the
                           Pooling and Servicing  Agreement  without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

                  Further,  the Depositor,  the Servicer,  the Special Servicer,
the Trustee and the Fiscal Agent, at any time and from time to time, without the
consent of the Certificateholders, may amend the Pooling and Servicing Agreement
to modify,  eliminate or add to any of its provisions to such extent as shall be
necessary  to maintain  the  qualification  of the Trust  REMIC as two  separate
REMICs, of the Loan REMICs as three separate REMICs and the portion of the Trust
Fund  exclusive  of the Trust  REMICs  as a grantor  trust,  or to  prevent  the
imposition of any additional  material  state or local taxes,  at all times that
any  Certificates  are  outstanding;  provided,  however,  that such action,  as
evidenced by an Opinion of Counsel  (obtained at the expense of the Trust Fund),
is  necessary  or helpful  to  maintain  such  qualification  or to prevent  the
imposition  of any such taxes,  and would not  adversely  affect in any material
respect the interest of any Certificateholder.

                  The  Depositor,  and if the  Depositor  does not  exercise the
option,  the Special  Servicer  and, if neither the Servicer  nor the  Depositor
exercises the option,  the Servicer and, if the Depositor,  Special  Servicer or
the Servicer do not exercise their respective  option,  the Holders of the Class
LR  Certificates  representing  greater than a 50%  Percentage  Interest in such
Class may effect an early  termination of the Trust Fund,  upon not less than 30
days' prior Notice of Termination  given to the Trustee and Servicer any time on
or after the Early Termination  Notice Date (defined as any date as of which the
aggregate  Stated  Principal  Balance of the Mortgage Loans is less than 1.0% of
the aggregate Stated  Principal  Balance of the Mortgage Loans as of the Cut-off
Date) specifying the Anticipated  Termination  Date, on any Distribution Date on
which the aggregate Stated Principal  Balance of the Mortgage Loans remaining in
the Trust Fund is less than 1% of the aggregate Stated Principal  Balance of the
Mortgage  Loans as of the Cut-off  Date, by purchasing on such date all, but not
less than all, of the Mortgage Loans and REO Property then included in the Trust
Fund,  and all property  acquired in respect of any Mortgage Loan, at a purchase
price, payable in cash, equal to the greater of:

                   (i)     the sum of

                           (A)      100% of the outstanding principal balance of
                                    each  Mortgage  Loan  included  in the Trust
                                    Fund  as  of  the  last  day  of  the  month
                                    preceding such  Distribution  Date (less any
                                    P&I Advances  previously  made on account of
                                    principal);

                           (B)      the fair market value of all other  property
                                    included  in the  Trust  Fund as of the last
                                    day of the month preceding such Distribution
                                    Date,  as   determined  by  an   Independent
                                    appraiser  acceptable  to the Servicer as of
                                    the date not more than 30 days  prior to the
                                    last  day  of  the  month   preceding   such
                                    Distribution Date;

                           (C)      all   unpaid   interest   accrued   on  such
                                    principal balance of each such Mortgage Loan
                                    (including  for this  purpose  any  Mortgage
                                    Loan  as  to  which  title  to  the  related
                                    Mortgaged Property has been acquired) at the
                                    Mortgage  Rate (plus the Excess Rate, to the
                                    extent  applicable)  to the  last day of the
                                    month preceding such Distribution Date (less
                                    any P&I Advances  previously made on account
                                    of interest);

                           (D)      the   aggregate   amount   of   unreimbursed
                                    Advances,  with interest  thereon and unpaid
                                    Trust Fund expenses;

                           (E)      the  Repurchase   Price  Return  of  Premium
                                    Amount; and

                  (ii)     the aggregate fair market value of the Mortgage Loans
                           and all REO  Property in the Trust Fund,  on the last
                           day of the month preceding such Distribution Date, as
                           determined by an Independent  appraiser acceptable to
                           the  Servicer,  together  with one  month's  interest
                           thereon at the Mortgage Rate.

Any portion of such purchase price attributable to a Mortgage Loan included in a
Loan REMIC shall be  distributed  in respect of the related  Loan REMIC  Regular
Interest and Loan REMIC Residual  Interest in complete  liquidation of such Loan
REMIC.

                  All costs and expenses  incurred by any and all parties to the
Pooling and Servicing Agreement or by the Trust Fund pursuant to Section 9.01(c)
of the Pooling and Servicing  Agreement  shall be borne by the party  exercising
its  purchase  rights  thereunder.   The  Trustee  shall  be  entitled  to  rely
conclusively on any determination  made by an Independent  appraiser pursuant to
Section 9.01(c) of the Pooling and Servicing Agreement.

                  The obligations created by the Pooling and Servicing Agreement
shall terminate upon the earliest to occur of (i) the repurchase of the Mortgage
Loans by the Depositor, the Servicer, the Special Servicer or the Holders of the
Class LR Certificates  as described  above; or (ii) the later of (a) the receipt
or collection of the last payment due on any Mortgage Loan included in the Trust
Fund,  or (b) the  liquidation  and  disposition  pursuant  to the  Pooling  and
Servicing  Agreement  of the last  asset  held by the Trust  Fund.  In no event,
however,  will the trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the United Kingdom, living on the date hereof.

                  Unless the Certificate of  Authentication  on this Certificate
has been executed by the Trustee or on its behalf by the  Authenticating  Agent,
by manual signature, this Certificate shall not be entitled to any benefit under
the Pooling and Servicing Agreement or be valid for any purpose.



<PAGE>




                  IN WITNESS  WHEREOF,  the  Trustee  has  caused  this Class LR
Certificate to be duly executed.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Trustee



                                 By:                                            
                                    ____________________________________________
                                                 Authorized Officer



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

                  This is one of the Class LR  Certificates  referred  to in the
Pooling and Servicing Agreement.

Dated:  March __, 1999.


                                 LASALLE NATIONAL BANK, not in its individual 
                                 capacity but solely as Authenticating Agent



                                 By:                                            
                                    ____________________________________________
                                                  Authorized Officer




<PAGE>




                                   ASSIGNMENT

                  FOR VALUE  RECEIVED,  the undersigned  ("Assignor(s)")  hereby
sell(s), assign(s) and transfer(s) unto ________________________________________
________________________________________________________________________________
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class LR Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Class LR Certificate of the entire Percentage Interest represented by the within
Class LR Certificates  to the above-named  Assignee(s) and to deliver such Class
LR Certificate to the following address:

________________________________________________________________________________
________________________________________________________________________________

Date: ___________                                                              
                                 ______________________________________________
                                 Signature by or on behalf of
                                 Assignor(s)


                                 ______________________________________________
                                 Taxpayer Identification Number




<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee(s)  should include the following for purposes of
distribution:

Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:__________________________________________________________________
________________________________________________________________________________
_______________________________________________________________________________.

Distributions, if be made by wire transfer in immediately available funds to 
________________________________________________________________________________
for the  account  of ___________________________________________________________
account number ___________________________________________________.

This information is provided by ________________________________________________
the Assignee(s) named above, or ________________________________________________
as its (their) agent.

                                 By: 
                                     __________________________________________


                                     __________________________________________
                                     [Please print or type name(s)]



                                     __________________________________________
                                     Title



                                     __________________________________________
                                     Taxpayer Identification Number

<PAGE>

                                   EXHIBIT B

                             MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
LOAN #    ASSET #                    PROPERTY NAME                                      BORROWER NAME
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>         <C>                                              <C>
        DDR/DRA JV
   1         1      Ahwatukee Foothills Towne Center                 DDRA Community Centers Five,L.P.
   1         2      Tanasbourne Town Center                          DDRA Community Centers Five,L.P.
   1         3      Arrowhead Crossing                               DDRA Community Centers Five,L.P.
   1         4      Eagan Promenade                                  DDRA Community Centers Five,L.P.
   1         5      Eastchase Market                                 DDRA Community Centers Five,L.P.
   1         6      Maple Grove Crossing                             DDRA Community Centers Five,L.P.

- ------------------------------------------------------------------------------------------------------------------------------------
   2         1      Park LaBrea                                      Prime/Park La Brea Holdings, L.P.
   3         1      The Source                                       W&S Associates
- ------------------------------------------------------------------------------------------------------------------------------------
        Prime Retail III
   4         1      Lighthouse Place                                 The Prime Outlets at Michigan City, LP
   4         2      Finger Lakes Outlet Center                       The Prime Outlets at Michigan City, LP
   4         3      Outlets at Gilroy III and IV                     The Prime Outlets at Michigan City, LP
   4         4      Outlets at Gilroy I, II and V                    The Prime Outlets at Michigan City, LP
   4         5      Kittery Outlet Village                           The Prime Outlets at Michigan City, LP

- ------------------------------------------------------------------------------------------------------------------------------------
   5         1      Springfield Mall                                 Franconia Two, LP
   6         1      Atlanta Marriott                                 HMA Realty Limited Partnership
- ------------------------------------------------------------------------------------------------------------------------------------
        Iowa Malls
   7         1      College Square Mall                              College Square Mall Associates LLC
   7         2      North Grand Mall                                 College Square Mall Associates LLC
   7         3      Westland Mall                                    College Square Mall Associates LLC
   7         4      Marshall Town Center                             College Square Mall Associates LLC

- ------------------------------------------------------------------------------------------------------------------------------------
   8         1      Laurel Mall                                      Newburgh/Six Mile Limited Partnership
   9         1      Baldwin Complex                                  CPX-Commercial Properties, Inc.,
- ------------------------------------------------------------------------------------------------------------------------------------
        Accor-M-Six Penvest I
  10         1      294                                              M-Six Penvest I
  10         2      743                                              M-Six Penvest I
  10         3      1108                                             M-Six Penvest I
  10         4      1136                                             M-Six Penvest I
  10         5      385                                              M-Six Penvest I
  10         6      406                                              M-Six Penvest I
  10         7      586                                              M-Six Penvest I
  10         8      339                                              M-Six Penvest I
  10         9      1200                                             M-Six Penvest I
  10        10      290                                              M-Six Penvest I
  10        11      554                                              M-Six Penvest I
  10        12      1069                                             M-Six Penvest I
  10        13      158                                              M-Six Penvest I
  10        14      1009                                             M-Six Penvest I
  10        15      1264                                             M-Six Penvest I

- ------------------------------------------------------------------------------------------------------------------------------------
  11         1      Best of the West Shopping Cntr                   Best West Limited Partneship
  12         1      Hunter's Square                                  Hunter's Square Company LLC
  13         1      Point Plaza                                      Pointe Plaza Limited Partnership
  14         1      East Bank Club                                   East Bank Club Venture LP.
  15         1      Showplace                                        San Francisco Design Center LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  16         1      Stephanie Street                                 Stephanie Street, L.L.C
  17         1      Winchester Center                                Winchester Center, LLC
  18         1      Airport Plaza                                    Third Gould Limited Liability Company
  19         1      Airport Industrial                               AIPA Properties LLC
  20         1      Lakeshore Athletic Club                          1320 W. Fullerton, L.L.C.
- ------------------------------------------------------------------------------------------------------------------------------------
  21         1      Renaissance Center                               Renaissance Center Ltd. Partnership
  22         1      Santa Monica Business Park                       SC Enterprises SMBP LLC
  23         1      Brewery Park II                                  1155 Brewery Park Associates, Limited Partnership
  24         1      Robertson Plaza                                  RP120, LLC
  25         1      Olympic Plaza Office Building                    OPIG, Inc.
- ------------------------------------------------------------------------------------------------------------------------------------
  26         1      125 County Line Rd.                              Coroads Associates, LP
  27         1      Castlepark                                       Castlebar, Inc
  28         1      Two Century Center                               Two Century Centre, L.L.C.
  29         1      609 H Street                                     Parcel 18 LP
  30         1      Cobb Theatre/Main St. Plaza                      Theatre Associates, Ltd.
- ------------------------------------------------------------------------------------------------------------------------------------
  31         1      Peru Mall                                        Peru Mall Associates LLC
  32         1      UCLA Medical Office.                             Santa Monica Arizona @ 16th L.P.
  33         1      Dictaphone Corporation                           Stratford CT Business Trust
  34         1      Wild Basin Office                                WB One & Two, LTD
  35         1      Princess City Plaza                              Princess City Plaza, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  36         1      Westside South Shopping Center                   Westside South Partners
  37         1      Highpoint                                        Stomad High Point, L.P.
  38         1      Oak Brook Business Center/CLTV                   2000 York Road, L.L.C.
  39         1      Soho Grand Hotel                                 SoHo Grand Hotel, Inc.
  40         1      Highlands I                                      Northland Highlands Portfolio, LP
  41         1      Bentley Mills Distribution Facility              BMCI, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
        Morgantown Mall and Commons
  42         1      Morgantown Mall                                  Morgantown Mall Associates, L.P.
  42         2      Morgantown Commons                               Morgantown Mall Associates, L.P.

- ------------------------------------------------------------------------------------------------------------------------------------
  43         1      Perry Judd's - Strasburg                         294 Front Royal, L.L.C.
- ------------------------------------------------------------------------------------------------------------------------------------
        Lorretto/Playhouse
  44         1      Loretto Town Center                              Campo Loretto Operating Associates, LP
  44         2      Playhouse Square                                 Campo Loretto Operating Associates, LP

- ------------------------------------------------------------------------------------------------------------------------------------
  45         1      Centerpark One Office Building                   Centerpark One LLC
  46         1      Petersilie Portfolio                             Appalachian South, Inc.
  47         1      Angel Park Apt                                   Angel Park Apartments LLC
  48         1      Perry Judd's - Pikesville                        1323 Greenwood LLC
  49         1      Dearborn Atrium                                  Dearborn Atrium Associates Limited Partnership
- ------------------------------------------------------------------------------------------------------------------------------------
        South Park & Pierre Malls
  50         1      South Park Mall                                  Sequoia Investments I, LLC
  50         2      Pierre Mall                                      Sequoia Investments I, LLC

- ------------------------------------------------------------------------------------------------------------------------------------
        Sterling Inn & Sterling Commons
  51         1      Sterling Inn                                     Sterling Commons Limited Partnership
  51         2      Sterling Commons                                 Sterling Commons Limited Partnership

- ------------------------------------------------------------------------------------------------------------------------------------
  52         1      Western Marquette                                Western-Marquette Office Associates, LP
  53         1      Holiday Inn Shoreline-Corpus                     EB Holdings Inc.
- ------------------------------------------------------------------------------------------------------------------------------------
        Spring Properties, Inc.
  54         1      Symantec Buildings                               Spring Properties, Inc.
  54         2      Planing Mill                                     Spring Properties, Inc.

- ------------------------------------------------------------------------------------------------------------------------------------
  55         1      Plaza Palm Center                                Peabey Associates
  56         1      City Plaza                                       Concord 93 Limited Partnership
  57         1      400 - 450 Country Club Drive                     NOVA CCOP, INC.
  58         1      Dunkirk Market Center                            Dunkirk Finance Company LLC
  59         1      Swan Park Apts.                                  ERCELIK
- ------------------------------------------------------------------------------------------------------------------------------------
  60         1      Value City - Irvington                           Valley Fair Irvington, LLC
  61         1      Green Bay Plaza                                  Marlin GB Plaza, LLC
  62         1      Sea Cliff Office Park                            Seacliff Partners, LLC
  63         1      Sheffield Square                                 Sheffield Square L.L.C.
  64         1      Woodmill Apartments                              Woodmill Capital Advisors, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  65         1      Mall and Starview Gardens                        Mall & Starview Gardens, LLC
  66         1      Park Shelton Apartments                          Park Shelton Associates Limited Partnership
  67         1      Liberty Park Center                              Maxim Plaza, LLC
  68         1      Santa Monica Medical Plaza                       Santa Monica Medical Plaza
  69         1      Lumber Exchange                                   10 Lumber Operating Assoc,LP
- ------------------------------------------------------------------------------------------------------------------------------------
  70         1      Horizon Corporate Office Building                Horizon Corporate, LLC
  71         1      Willowlake Center                                Realcor Associates, LLC
  72         1      Washington Square Plaza                          Washington Square Plaza, LLC
  73         1      Hawaiian Garden Center                           Norwalk and Carson Associates
  74         1      Shorebird Apartments                             HMB Investments, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  75         1      College View Towers & Apts.                      Collegeview Apartments LLC.
  76         1      One Congressional Place                          Congressional Partners, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
        Windridge Apartments
  77         1      Windridge Apartments I                           Eenhoorn Windridge Apartments L.P.
  77         2      Windridge Apartments II                          Eenhoorn Windridge Apartments L.P.

- ------------------------------------------------------------------------------------------------------------------------------------
  78         1      Flatbush Building                                Landy Michaels Realty Corp.
  79         1      Fairbanks Village Plaza                          Fairbanks Village Plaza, Co.
  80         1      Eagle Ridge Townhomes                            Eagle Ridge Associates & Eagle Ridge II Associates
  81         1      Red Oak                                          Red-Oak Medical Arts Associates, LP
- ------------------------------------------------------------------------------------------------------------------------------------
        Beechwood Apts.and The Oaks Apts.
  82         1      Beechwood Apts.                                  Beechwood Associates, LLC
  82         2      The Oaks Apts.                                   Beechwood Associates, LLC

- ------------------------------------------------------------------------------------------------------------------------------------
  83         1      510 at Metropark                                 510 Venture, Inc.
  84         1      Green Oaks Park Hotel                            CALSTAR, LLC
  85         1      Dillen Products                                  Dillen Properties, Ltd
  86         1      Lincoln Office                                   Lincoln Corporate, L.L.C.
  87         1      Hamtramck Town Center                            Hamtramck Town Center, L.L.C.
- ------------------------------------------------------------------------------------------------------------------------------------
  88         1      Pine Tree Plaza                                  Pine Tree Ames, LLC
  89         1      Ponderosa Shopping Center                        Ponderosa Shopping Center, Inc.
  90         1      Crabtree Fairfield Inn                           Crabtree Fairfield, LLC
  91         1      Eagle View Apartments                            Eagle View Apartments, LLC
  92         1      Hampton Inn and Suites                           P.V.R. Associates, L.L.C.
- ------------------------------------------------------------------------------------------------------------------------------------
  93         1      Oaks of Flagridge Apartments                     Flagridge/Lake Jackson, LP
  94         1      Victory Center                                   ACL/REGENT, L.P.
  95         1      Millers Outpost Village                          Outpost Village, L.L.C.
  96         1      Dove Building                                    Dove Real Estate Holdings I, Inc.
  97         1      Pleasant Valley Marketplace                      Marketplace, L.L.C.
- ------------------------------------------------------------------------------------------------------------------------------------
  98         1      Plumtree Apartments                              Plumtree Claremont, L.P.
  99         1      Back Bay Center                                  American Maxim Center, LLC
  100        1      Lexington Plaza SC                               Lexington Plaza, LLC
  101        1      Foundry Wharf Business Park                      Foundry Wharf, LLC
  102        1      Circuit City-Harper Woods                        CC Harper Woods 98, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  103        1      Pear Tree Place                                  580 South High Co. Ltd
  104        1      1000 South Avenue                                Nicotra 1000, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
        First Hill Apartments
  105        1      First Hill Apts.                                 Shing-Yeen One, LLC and Chin-Yuen Sheen One, LLC a
  105        2      Hill House Apartments                            Shing-Yeen One, LLC and Chin-Yuen Sheen One, LLC a

- ------------------------------------------------------------------------------------------------------------------------------------
  106        1      Site 5                                           FC Pacific, Inc.
  107        1      Derby Run                                        Derby Run Apartments, LLC
  108        1      Watterson City                                   IFM of KY, LLC
  109        1      Rivers Bend S/C                                  The River's Bend Shopping Center, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
        Country Lane Corporation
  110        1      Country Lane Estates                             Country Lane Coporation Borrower
  110        2      Pleasant View Estates                            Country Lane Coporation Borrower
  110        3      Stetson Brook Estates                            Country Lane Coporation Borrower

- ------------------------------------------------------------------------------------------------------------------------------------
  111        1      Amsterdam Gardens Apts.                          Amsterdam Gardens II LP
  112        1      Hampton Inn-Chesterfield                         Chesterfield Lodging, LLC
  113        1      College Plaza South                              B&LV College Plaza L.P.
  114        1      Riviera Mobile Home Park                         Riviera Mobile Home Park, L.L.C.
  115        1      Circle Plaza                                     Circle Plaza LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  116        1      Crenshaw Plaza                                   Slauson & Crenshaw Associates
  117        1      Crossroads Shopping Center                       Community Centers of America-Auburn LLC
  118        1      Embassy Plaza                                    Dutch Plaza Properties, Limited
  119        1      Loews Centerpark Theatre                         Centerpark Theatre, LLC
  120        1      Days Inn-Oceanside                               Lynn-Dee Motel Inc
- ------------------------------------------------------------------------------------------------------------------------------------
  121        1      Circuit City-East Lansing                        CC East Lansing 98, LLC
  122        1      Circuit City-Frederick                           CC Fredrick 98, LLC
  123        1      Circuit City-Green Bay                           CC Green Bay 98, LLC
  124        1      Cathedral Village                                Cathredal Shopping Center LLC
  125        1      222-228 West 125th St.                           125 Uptown Realty, LLC c/o Jenel Management Corp.
- ------------------------------------------------------------------------------------------------------------------------------------
  126        1      Medi-Park                                        Medi-Park Drive Operating Associates, LP
  127        1      650 Academy                                      Academy Drive, LLC
  128        1      Archway 60                                       Midlothian Turnpike Operating Associates, Limited Partnership
  129        1      List Industries                                  Superior Holding Corporation
  130        1      Hollinswood Shopping Center                      Hollinswood Park Assoc. Ltd. Partnership
- ------------------------------------------------------------------------------------------------------------------------------------
  131        1      Casitas MHP                                      Casitas Mobile Home Estates
  132        1      Best Western-Cooperstown                         Crown Hospitality Group, LLC
  133        1      Countryside SC                                   Countryside LLC
  134        1      Heritage Medical Office                          Heritage Park LLC
  135        1      Glade Points Shopping Center                     Greenway - Glade Partners II
- ------------------------------------------------------------------------------------------------------------------------------------
  136        1      Centreville Plaza                                Centerville Plaza LLC & Centerville Plaza Assoc. L
  137        1      Stonybrook S/C                                   LM Stonybrooke, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
        Baton Rouge Multi Family Portfolio
  138        1      River Palms Apartments                           Dean Apartments, L..L.C.
  138        2      Park Place Apartments                            Dean Apartments, L..L.C.

- ------------------------------------------------------------------------------------------------------------------------------------
  139        1      State Road Plaza                                 Oak Lawn Joint Venture, LLC
  140        1      Streator Industrial Facility                     Container Holdings Corp
  141        1      Best Western Rancho Cucamongo                    Rancho Cucamonga Heritage Inn.
  142        1      University Place Ctr.                            N'Eyesh Properties, LLC
  143        1      Franklin Beck Office                             Franklin-Beck Associates LLC
  144        1      SL-Larchmont                                     Bar-Launch Associates, LP
- ------------------------------------------------------------------------------------------------------------------------------------
  145        1      HK Market                                        Pacific Enterprises, LLC
  146        1      Whitman Villa                                    Whitman Villa LLC
  147        1      Comfort Inn-Chicopee                             Hung and Jing, Inc.
  148        1      Kimberly Lakes Apartments                        Kimberly Lakes, Inc.
  149        1      Fairfield Park                                   Liberty National Associates LP
- ------------------------------------------------------------------------------------------------------------------------------------
  150        1      Pike Park Plaza                                  Pike Park Plaza
  151        1      Stonesthrow Apts.                                Stonesthrow Apartments, LLC
  152        1      MA Winter Building                               M.A. Winter Company, LLC
  153        1      Southport I and II                               Southport Associates, L.L.C.
  154        1      Regency Office.                                  Regency Associates, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  155        1      Jefferson City Holiday Inn Express               Shree-Guru Investments, Inc.
  156        1      Perry Judd's - Mt. Jackson                       377 Industrial Park, LLC
  157        1      Brooklyn Park Shopping Center                    Brooklyn Park II Borrowing Co., L.L.C.
  158        1      South Robert Plaza                               South Robert Plaza, LLC
  159        1      Broadmoor                                        Broadmoor Shopping Center Associates, L.P.
- ------------------------------------------------------------------------------------------------------------------------------------
        Brentwood/Pontchartrain Apts
  160        1      Pontchartrain Apartments                         JMJ Properties, L.C.
  160        2      Brentwood Apartments                             JMJ Properties, L.C.

- ------------------------------------------------------------------------------------------------------------------------------------
  161        1      Embassy Apts.                                    Embassy Apartments, LLC
  162        1      Puente Hills Business Park                       Puente Hills Associates
  163        1      Mountain Valley Apartments                       Mountain Valley Associates Limited Partnership
  164        1      Pine Crest Square                                MPI/Pine Crest Square, Inc.
  165        1      Medical Arts Office Bldg.                        Medical Arts Building - Raleigh, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  166        1      Creekside Commons                                Creekside LLC
  167        1      Postal Building                                  Evergreen Postal, LLC
  168        1      Gateway Center                                   Gateway Associates III & IV, Ltd.
  169        1      Strawberry Square.                               Strawberry Square Shopping Center, LLC
  170        1      Paseo Verde                                      Paseo Verde Partners, LP
- ------------------------------------------------------------------------------------------------------------------------------------
  171        1      1430 N. Dearborn                                 1430 N. Dearborn
  172        1      Holiday Inn - Boulevard                          HI Central LLC
  173        1      Menlo Manor Apts.                                Menlo, L.L.C.
  174        1      Arlington Arms                                   Arlington Arms, LLC
  175        1      1504 N. Dearborn                                 1504 North Dearborn Street LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  176        1      Autumn Ridge Apts.                               Autumn Ridge Partnership, L.L.C.
  177        1      Holiday Inn Express-TN                           SG Rental, LLC & SG Motel, LLC
  178        1      Ward Parkway                                     Ward Parkway Operating Associates, LP
  179        1      One Court Street                                 One Court Street Associates
  180        1      Greenspring Village Professional                 Greenspring Professional Associates LP
- ------------------------------------------------------------------------------------------------------------------------------------
  181        1      701 Santa Monica Blvd.                           701 Santa Monica Boulevard LLC.
  182        1      Econo Lodge--Waldorf                             Sandip Inc.
  183        1      Cannon Valley Apts.                              Invespro V Limited Partnership
  184        1      Econolodge Central                               R.V.P. Associates, L.L.C.
  185        1      414-416 E. Cooper Street                         Immobilien, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  186        1      Community Shopping Center - Landover             Community Shopping Center Limited Partnership
  187        1      Brookfield Apts.                                 Brookfield Apartments, LLC
  188        1      Regency Plaza Apts.                              Regency Apartments, L.L.C.
  189        1      Blacksburg Square                                Blacksburg Square Investors, L.P.
  190        1      Kenora Park Apartments                           Kenora Park, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  191        1      Kennedy Center                                   Remainder Trust #1 U/W of Richard E. Lang DTD 4/18/96 FBO the
                                                                     Lang Children
  192        1      Grand Island                                     Grand Island Associates, LLC
  193        1      Sleep Inn Richmond                               Kaylan, Inc.
  194        1      Raintree Apartments                              RAINTREE-ALA., LTD
  195        1      Greenway Allen Phase II                          Greenway Allen 75 - II, L.P.
- ------------------------------------------------------------------------------------------------------------------------------------
  196        1      Nationwide Housing - Cedar Ridge                 Hudson Leased Housing Associates I, LP
  197        1      Nationwide Housing - Blue Heron                  Makato Leased Housing Associates, LP
  198        1      Ore Creek Apartments                             D&P Associates, L.L.C.
  199        1      Best Western/New Englander Inn                   N&L, INC
  200        1      MSP Associates Industrial Complex                Hamlin Investment Co., L.L.C.
- ------------------------------------------------------------------------------------------------------------------------------------
  201        1      Dairy Mart - Amelia                              Convest V, LLC
  202        1      Dairy Mart - Ontario                             Convest III, LLC
  203        1      Airport Apts.                                    Airport Apartments, Inc.
  204        1      University Square Mall                           University Square Investments, LC
  205        1      Dairy Mart - Grove City                          Convest IV, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  206        1      Revco Store                                      CRV, LLC.
  207        1      Dairy Mart - Liberty Westchester                 Convest VI, LLC
  208        1      Gallant Place Apartments                         Gallant Place Apts.  LLC
  209        1      Lafayette Square Apartments                      T.J.W.J., Inc.
  210        1      Miller East Office Building                      Miller East Office Building Borrower
- ------------------------------------------------------------------------------------------------------------------------------------
  211        1      Morningside Apartments                           Comvests, LLC
  212        1      Bella Casa MHP                                   Milligan Investments, LLC
  213        1      Kaleidoscope Shopping Center                     KSN Enterprises, Inc.
  214        1      Weatherbridge Flex Facility                      Weatherbridge Properties, LLC
  215        1      Professional Building East                       Hill Creek Pointe, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  216        1      Hobbs Plaza                                      Hobbs Plaza Operating Associates, Limited Partnerships
  217        1      The Woods Condominiums                           Austin Woods at Manchaca, Ltd.
  218        1      Corporate Park I                                 Interstate 20-277 Partnership II
  219        1      Madison East Apartments                          Madison East Apartments, LP
  220        1      Cato Fashion Center                              CP Virginia Properties, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
  221        1      Dairy Mart - Rootstown                           Convest I, LLC
  222        1      Clinton Apts.                                    Clinton Chateau Apartments, L.L.C.
  223        1      Country Estates MHP                              Country Estates Mobile Homes, LLC
  224        1      Hilltop Center                                   Hilltop Shop n' Go Center, L.L.C.
  225        1      Overland MHP                                     Overland Mobile Homes LP
- ------------------------------------------------------------------------------------------------------------------------------------
  226        1      Dairy Mart - Salem                               Convest II, LLC
  227        1      Corporate Park III                               CPB Building LLC
  228        1      Nationwide Housing - Raven Court                 Blaine Leased Housing Associates, LP
  229        1      Nationwide Housing - Country Cove                Young America Leased Housing Associates, Limited Partnership
  230        1      Nationwide Housing - Meadow Lane                 NHG Dakota I
</TABLE>

<TABLE>
<CAPTION>
                                                                                                                          REVISED
LOAN #             CITY            STATE         ANNUAL DEBT SERVICE           MONTHLY PAYMENT        MORTGAGE RATE    MORTGAGE RATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>                      <C>           <C>                           <C>                    <C>              <C>
   1      Phoenix                    AZ                                                                   6.640%
   1      Hillsboro                  OR                                                                   6.640%
   1      Phoenix                    AZ                                                                   6.640%
   1      Eagan                      MN                                                                   6.640%
   1      Ft. Worth                  TX                                                                   6.640%
   1      Maple Grove                MN                                                                   6.640%
                                                                            
- ------------------------------------------------------------------------------------------------------------------------------------
   2      Los Angeles                CA             $12,600,565.92             $1,050,047.16              8.000%             4.250%
   3      Westbury                   NY                                                                   6.650%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
   4      Michigan City              IN                                                                   8.400%             5.000%
   4      Waterloo                   NY                                                                   8.400%             5.000%
   4      Gilroy                     CA                                                                   8.400%             5.000%
   4      Gilroy                     CA                                                                   8.400%             5.000%
   4      Kittery                    ME                                                                   8.400%             5.000%
                                                    $ 7,489,222.20             $  624,101.85
- ------------------------------------------------------------------------------------------------------------------------------------
   5      Springfield                VA             $ 8,390,233.56             $  699,186.13              8.500%             5.000%
   6      Atlanta                    GA             $ 7,207,788.96             $  600,649.08              7.400%             2.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
   7      Cedar Falls                IA                                                                   8.400%             5.000%
   7      Ames                       IA                                                                   8.400%             5.000%
   7      West Burlington            IA                                                                   8.400%             5.000%
   7      Marshalltown               IA                                                                   8.400%             5.000%
                                                    $ 6,031,263.96             $  502,605.33
- ------------------------------------------------------------------------------------------------------------------------------------
   8      Livonia                    MI             $ 4,985,947.56             $  415,495.63              8.500%             3.000%
   9      Cincinatti                 OH             $ 4,401,613.56             $  366,801.13              8.190%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
  10      Santa Nella                CA                                                                   7.030%
  10      Temecula                   CA                                                                   7.030%
  10      Farmington Hills           MI                                                                   7.030%
  10      Baytow000n                 TX                                                                   7.030%
  10      Conroe                     TX                                                                   7.030%
  10      Port Allen                 LA                                                                   7.030%
  10      Lima                       OH                                                                   7.030%
  10      Huntville                  TX                                                                   7.030%
  10      Spartanburg                SC                                                                   7.030%
  10      Kalispell                  MT                                                                   7.030%
  10      Columbus                   OH                                                                   7.030%
  10      Flint                      MI                                                                   7.030%
  10      Longview                   TX                                                                   7.030%
  10      Ontario                    CA                                                                   7.030%
  10      Van Buren                  AR                                                                   7.030%
                                                    $ 2,834,543.16             $  236,211.93
- ------------------------------------------------------------------------------------------------------------------------------------
  11      Las Vegas                  NV             $ 3,834,729.12             $  319,560.76              8.798%             5.000%
  12      Farmington Hills           MI             $ 3,661,299.12             $  305,108.26              8.410%             2.000%
  13      Gross Point                MI             $ 3,653,660.04             $  304,471.67              8.500%             3.000%
  14      Chicago                    IL             $ 3,555,446.88             $  296,287.24              8.500%             5.000%
  15      San Francisco              CA             $ 3,374,497.44             $  281,208.12              8.500%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  16      Henderson                  NV             $ 2,919,522.48             $  243,293.54              8.050%             5.000%
  17      Rochester Hills            MI             $ 2,815,941.72             $  234,661.81              8.370%             2.630%
  18      Crystal City               VA             $ 2,413,113.24             $  201,092.77              6.690%             5.000%
  19      Honolulu                   HI             $ 2,477,062.44             $  206,421.87              7.070%             5.000%
  20      Chicago                    IL             $ 2,627,709.24             $  218,975.77              7.000%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  21      Cleveland                  OH             $ 2,677,482.72             $  223,123.56              8.500%             5.000%
  22      Santa Monica               CA             $ 1,974,104.52             $  164,508.71              6.510%             5.000%
  23      Detroit                    MI             $ 2,227,020.60             $  185,585.05              7.780%             2.500%
  24      Los Angeles                CA             $ 2,024,160.24             $  168,680.02              7.100%             5.000%
  25      Los Angeles                CA             $ 2,048,517.72             $  170,709.81              6.950%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  26      Warminister                PA             $ 2,093,369.52             $  174,447.46              8.420%             5.000%
  27      San Bernadino              CA             $ 1,676,562.24             $  139,713.52              7.000%             5.000%
  28      Schaumburg                 IL             $ 1,774,165.80             $  147,847.15              7.375%             5.000%
  29      Washington                 DC             $   309,290.82             $   25,774.23              7.450%             0.000%
  30      Sarasota                   FL             $ 1,531,099.68             $  127,591.64              7.440%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  31      Peru                       IL             $ 1,565,035.32             $  130,419.61              7.980%             5.000%
  32      Santa Monica               CA             $ 1,399,407.36             $  116,617.28              6.520%             5.000%
  33      Stratford                  CT             $ 1,448,900.04             $  120,741.67              8.450%             
  34      Austin                     TX             $ 1,250,088.00             $  104,174.00              8.500%             5.000%
  35      Mishawaka                  IN             $ 1,096,027.80             $   91,335.65              7.790%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  36      Gretna                     LA             $ 1,140,790.92             $   95,065.91              8.500%             5.000%
  37      High Point                 NC             $ 1,194,084.00             $   99,507.00              9.253%             5.000%
  38      Oak Brook                  IL             $ 1,038,536.16             $   86,544.68              7.375%             5.000%
  39      New York                   NY             $ 1,160,333.88             $   96,694.49              8.500%             5.000%
  40      Tucson                     AZ             $ 1,101,627.36             $   91,802.28              8.445%             5.000%
  41      City of Industry           CA             $   920,834.64             $   76,736.22              7.880%             
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
  42      Morgantown                 WV                                                                   6.890%             4.050%
  42      Morgantown                 WV                                                                   6.890%             4.050%
                                                    $   921,367.08             $   76,780.59
- ------------------------------------------------------------------------------------------------------------------------------------
  43      Strasburg                  VA             $ 1,029,675.96             $   85,806.33              8.295% 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
  44      Las Cruces                 NM                                                                   8.500%             5.000%
  44      Cleveland                  OH                                                                   8.500%             5.000%
                                                    $   631,813.80             $   52,651.15
- ------------------------------------------------------------------------------------------------------------------------------------
  45      Calverton                  MD             $ 1,005,564.00             $   83,797.00              8.120%             4.500%
  46      Boone                      NC             $   956,795.52             $   79,732.96              7.130%             5.000%
  47      Las Vegas                  NV             $   958,743.00             $   79,895.25              8.000%             5.000%
  48      Pikesville                 MD             $   957,343.20             $   79,778.60              8.295%             
  49      Dearborn                   MI             $   961,711.92             $   80,142.66              8.330%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
  50      Spencer                    IA                                                                   7.250%             5.000%
  50      Pierre                     SD                                                                   7.250%             5.000%
                                                    $   893,389.32             $   74,449.11
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
  51      Victorville                CA                                                                   7.610%             5.000%
  51      Victorville                CA                                                                   7.610%             5.000%
                                                    $   904,347.12             $   75,362.26
- ------------------------------------------------------------------------------------------------------------------------------------
  52      Albuquerque                NM             $   862,871.88             $   71,905.99              8.500%             5.000%
  53      Corpus Christi             TX             $   785,927.40             $   65,493.95              7.080%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
  54      Eugene                     OR                                                                   8.400%             5.000%
  54      Eugene                     OR                                                                   8.400%             5.000%
                                                    $   829,905.60             $   69,158.80
- ------------------------------------------------------------------------------------------------------------------------------------
  55      Palm Beach                 FL             $   758,343.96             $   63,195.33              7.130%             5.000%
  56      Concord                    NH             $   824,111.27             $   68,675.94              8.500%             5.000%
  57      Eugene                     OR             $   775,623.84             $   64,635.32              8.250%             5.000%
  58      Dunkirk                    MD             $   714,514.80             $   59,542.90              8.150%             5.000%
  59      Toledo                     OH             $   674,780.52             $   56,231.71              7.950%             
- ------------------------------------------------------------------------------------------------------------------------------------
  60      Irvington                  NJ             $   725,250.00             $   60,437.50              7.300%             
  61      Green Bay                  WI             $   626,214.48             $   52,184.54              7.450%             5.000%
  62      Huntington Beach           CA             $   672,974.76             $   56,081.23              8.309%             5.000%
  63      Chicago                    IL             $   684,493.32             $   57,041.11              8.500%             5.000%
  64      Dover                      DE             $   644,458.32             $   53,704.86              8.000%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  65      Mahwah                     NJ             $   593,432.88             $   49,452.74              7.180%             5.000%
  66      Detroit                    MI             $   551,257.68             $   45,938.14              6.500%             5.000%
  67      San Diego                  CA             $   640,046.64             $   53,337.22              8.263%             5.000%
  68      Santa Monica               CA             $   567,341.64             $   47,278.47              7.150%             5.000%
  69      Minneapolis                MN             $   642,924.12             $   53,577.01              8.500%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  70      Southfield                 MI             $   638,894.52             $   53,241.21              8.500%             5.000%
  71      Bloomingdale               IL             $   625,446.72             $   52,120.56              8.340%             5.000%
  72      Royal Oak                  MI             $   543,831.24             $   45,319.27              6.875%             5.000%
  73      Hawaiian Gardens           CA             $   518,803.44             $   43,233.62              6.700%             5.000%
  74      Mesa                       AZ             $   530,321.40             $   44,193.45              6.915%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  75      Poughkeepsie               NY             $   588,762.72             $   49,063.56              8.000%             5.000%
  76      Long Beach                 CA             $   594,413.64             $   49,534.47              8.207%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                             
  77      Grand Rapids               MI                                                                   6.700%             5.000%
  77      Grand Rapids               MI                                                                   6.700%             5.000%
                                                    $   499,445.16             $   41,620.43
- ------------------------------------------------------------------------------------------------------------------------------------
  78      Brooklyn                   NY             $   483,409.70             $   40,284.14              6.460%             5.000%
  79      Rancho Santa Fe            CA             $   582,572.28             $   48,547.69              8.500%             5.000%
  80      Centerville                OH             $   527,878.68             $   43,989.89              7.650%             5.000%
  81      Houston                    TX             $   488,477.14             $   40,706.43              7.030%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                             
  82      Norfolk                    VA                                                                   7.170%             5.000%
  82      Norfolk                    VA                                                                   7.170%             5.000%
                                                    $   488,890.32             $   40,740.86                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  83      Edison                     NJ             $   460,817.88             $   38,401.49              7.160%             5.000%
  84      Fort Worth                 TX             $   501,420.24             $   41,785.02              7.610%             5.000%
  85      Middlefield                OH             $   483,563.60             $   40,296.97              7.200%             5.000%
  86      Southfield                 MI             $   479,370.00             $   39,947.50              8.500%             5.000%
  87      Hamtramck                  MI             $   413,892.24             $   34,491.02              6.970%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  88      Ames                       IA             $   486,993.00             $   40,582.75              8.920%             5.000%
  89      Fayetteville               NC             $   432,548.88             $   36,045.74              7.000%             5.000%
  90      Raleigh                    NC             $   482,965.92             $   40,247.16              7.550%             5.000%
  91      Birmingham                 AL             $   397,973.36             $   33,164.45              6.970%             5.000%
  92      Williamsburg               VA             $   494,421.62             $   41,201.80              7.800%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  93      Lake Jackson               TX             $   386,979.60             $   32,248.30              6.750%             5.000%
  94      Newport News               VA             $   449,682.84             $   37,473.57              8.360%             5.000%
  95      Upland                     CA             $   449,154.72             $   37,429.56              8.120%             5.000%
  96      Foster City                CA             $   391,272.00             $   32,606.00              7.420%             5.000%
  97      Virginia Beach             VA             $   410,574.48             $   34,214.54              7.330%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  98      San Diego                  CA             $   410,076.12             $   34,173.01              8.000%             5.000%
  99      Costa Mesa                 CA             $   357,847.08             $   29,820.59              6.640%             5.000%
  100     Roseville                  MN             $   372,654.72             $   31,054.56              7.200%             5.000%
  101     Petaluma                   CA             $   403,209.74             $   33,600.81              7.430%             5.000%
  102     Harper Woods               MI             $   343,108.35             $   28,592.36              7.640%             
- ------------------------------------------------------------------------------------------------------------------------------------
  103     Columbus                   OH             $   411,459.12             $   34,288.26              8.420%             5.000%
  104     Staten Island              NY             $   124,914.96             $   10,409.58              7.180%             0.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                             
  105     Seattle                    WA                                                                   6.780%             5.000%
  105     Seatlle                    WA                                                                   6.780%             5.000%
                                                    $   341,171.28             $   28,430.94
- ------------------------------------------------------------------------------------------------------------------------------------
  106     Brooklyn                   NY             $   398,539.80             $   33,211.65              8.500%             5.000%
  107     Louisville                 KY             $   368,816.28             $   30,734.69              7.050%             5.000%
  108     Louisville                 KY             $   386,432.73             $   32,202.73              7.520%             5.000%
  109     Chester                    VA             $   360,457.44             $   30,038.12              7.000%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                             
  110     Lewiston                   ME                                                                   6.900%             5.000%
  110     Mechanic Falls             ME                                                                   6.900%             5.000%
  110     Lewiston                   ME                                                                   6.900%             5.000%
                                                    $   331,934.40             $   27,661.20
- ------------------------------------------------------------------------------------------------------------------------------------
  111     Wyoming                    MI             $   339,044.04             $   28,253.67              7.110%             5.000%
  112     Chesterfield               MO             $   435,696.72             $   36,308.06              9.500%             5.000%
  113     Santa Fe                   NM             $   327,263.16             $   27,271.93              7.120%             5.000%
  114     Scottsdale                 AZ             $   309,733.44             $   25,811.12              6.700%             5.000%
  115     Egg Harbor Township        NJ             $   318,862.83             $   26,571.90              7.110%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  116     Los Angeles                CA             $   381,669.12             $   31,805.76              8.350%             5.000%
  117     Auburn                     CA             $   299,233.68             $   24,936.14              6.800%             5.000%
  118     Houston                    TX             $   368,569.80             $   30,714.15              8.600%             5.000%
  119     Calverton                  MD             $   309,523.80             $   25,793.65              7.150%             4.500%
  120     Virginia Beach             VA             $   332,997.00             $   27,749.75              7.440%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  121     East Lansing               MI             $   285,923.57             $   23,826.96              7.640%             
  122     Fredrick                   MD             $   285,923.57             $   23,826.96              7.640%             
  123     Green Bay                  WI             $   285,923.57             $   23,826.96              7.640%             
  124     Cathedral City             CA             $   306,979.32             $   25,581.61              7.250%             5.000%
  125     New York                   NY             $   290,375.04             $   24,197.92              6.700%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  126     Amarillo                   TX             $   298,981.20             $   24,915.10              7.120%             5.000%
  127     Northbrook                 IL             $   326,093.16             $   27,174.43              7.430%             5.000%
  128     Richmond                   VA             $   300,895.44             $   25,074.62              7.030%             5.000%
  129     Deerfield Beach            FL             $   303,578.88             $   25,298.24              7.250%             5.000%
  130     Baltimore                  MD             $   288,510.84             $   24,042.57              7.320%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  131     La Verne                   CA             $   303,308.40             $   25,275.70              7.240%             0.000%
  132     Cooperstown                NY             $   311,196.36             $   25,933.03              7.530%             5.000%
  133     Charlotte                  NC             $   305,475.59             $   25,456.30              7.320%             5.000%
  134     Clinton                    MD             $   315,001.20             $   26,250.10              8.480%             5.000%
  135     Colleyville                TX             $   278,327.88             $   23,193.99              7.250%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  136     Centreville                VA             $   318,916.68             $   26,576.39              8.450%             5.000%
  137     York                       PA             $   263,808.00             $   21,984.00              6.610%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                             
  138     Baton Rouge                LA                                                                   6.360%             5.000%
  138     Baton Rouge                LA                                                                   6.360%             5.000%
                                                    $   246,664.08             $   20,555.34
- ------------------------------------------------------------------------------------------------------------------------------------
  139     Oak Lawn                   IL             $   302,177.52             $   25,181.46              8.460%             5.000%
  140     Streator                   IL             $   284,412.12             $   23,701.01              7.350%             5.000%
  141     Rancho Cucamonga           CA             $   313,237.19             $   26,103.10              7.420%             5.000%
  142     Langley Park               MD             $   252,902.40             $   21,075.20              6.900%             5.000%
  143     Southfield                 MI             $   257,025.36             $   21,418.78              7.060%             5.000%
  144     Larchmont                  NY             $   267,585.60             $   22,298.80              7.000%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  145     Glendale                   CA             $   262,917.36             $   21,909.78              6.850%             5.000%
  146     Hayward                    CA             $   255,307.56             $   21,275.63              7.230%             5.000%
  147     Chicopee                   MA             $   323,857.80             $   26,988.15              9.200%             5.000%
  148     Oakland Park               FL             $   270,526.08             $   22,543.84              8.000%             5.000%
  149     Charleston                 SC             $   255,820.08             $   21,318.34              7.060%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  150     Catonsville                MD             $   245,339.28             $   20,444.94              7.240%             5.000%
  151     Durham                     NC             $   240,234.72             $   20,019.56              7.030%             5.000%
  152     Washington                 DC             $   273,252.36             $   22,771.03              8.500%             5.000%
  153     Richmond                   VA             $   268,532.28             $   22,377.69              8.300%             5.000%
  154     Southfield                 MI             $   232,929.24             $   19,410.77              7.060%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  155     Jefferson City             MO             $   289,134.96             $   24,094.58              7.910%             5.000%
  156     Mt. Jackson                VA             $   251,579.04             $   20,964.92              8.295%             
  157     Baltimore                  MD             $   256,081.20             $   21,340.10              7.650%             5.000%
  158     West St. Paul              MN             $   220,263.96             $   18,355.33              6.750%             5.000%
  159     Hobbs                      NM             $   222,215.76             $   18,517.98              7.120%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                             
  160     Slidell                    LA                                                                   7.300%             5.000%
  160     Slidell                    LA                                                                   7.300%             5.000%
                                                    $   241,332.84             $   20,111.07
- ------------------------------------------------------------------------------------------------------------------------------------
  161     Mundelein                  IL             $   221,300.04             $   18,441.67              7.170%             5.000%
  162     City of Industry           CA             $   228,996.48             $   19,083.04              7.000%             5.000%
  163     Dallas                     TX             $   214,564.56             $   17,880.38              7.140%             5.000%
  164     Fort Lauderdale            FL             $   191,607.12             $   15,967.26              7.000%             5.000%
  165     Raleigh                    NC             $   219,084.24             $   18,257.02              8.500%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  166     Buffalo Grove              IL             $   194,420.28             $   16,201.69              7.250%             5.000%
  167     Portland                   OR             $   205,403.28             $   17,116.94              7.900%             5.000%
  168     Brecksville                OH             $   200,549.04             $   16,712.42              7.140%             5.000%
  169     Philadelphia               PA             $   198,922.44             $   16,576.87              7.500%             5.000%
  170     Phoenix                    AZ             $   203,028.72             $   16,919.06              8.500%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  171     Chicago                    IL             $   186,589.68             $   15,549.14              7.000%             5.000%
  172     Richmond                   VA             $   219,999.36             $   18,333.28              7.950%             5.000%
  173     Carson City                NV             $   189,462.48             $   15,788.54              7.170%             5.000%
  174     St. Paul                   MN             $   178,047.96             $   14,837.33              7.250%             5.000%
  175     Chicago                    IL             $   173,867.64             $   14,488.97              7.000%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  176     Adrian                     MI             $   174,181.68             $   14,515.14              7.020%             5.000%
  177     Hermitage                  TN             $   182,496.12             $   15,208.01              6.480%             5.000%
  178     Kansas City                MO             $   161,611.44             $   13,467.62              7.120%             5.000%
  179     Lebanon                    NH             $   166,171.20             $   13,847.60              7.400%             5.000%
  180     Baltimore                  MD             $   166,826.52             $   13,902.21              7.440%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  181     Santa Monica               CA             $   180,615.24             $   15,051.27              8.500%             5.000%
  182     Waldorf                    MD             $   188,795.08             $   15,732.92              7.520%             5.000%
  183     Northfield                 MN             $   154,680.84             $   12,890.07              7.090%             5.000%
  184     Williamsburg               VA             $   187,880.16             $   15,656.68              7.800%             5.000%
  185     Aspen                      CO             $   150,903.84             $   12,575.32              7.080%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  186     Landover Hills             MD             $   152,538.48             $   12,711.54              7.350%             5.000%
  187     Portland                   ME             $   155,521.44             $   12,960.12              7.520%             5.000%
  188     Mundelein                  IL             $   148,210.08             $   12,350.84              7.170%             5.000%
  189     Blacksburg                 VA             $   132,044.52             $   11,003.71              6.450%             5.000%
  190     Spring Valley              CA             $   129,811.56             $   10,817.63              6.320%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  191     Kennedy                    PA             $   134,660.04             $   11,221.67              7.010%             5.000%
  192     Grand Island               NE             $   140,542.08             $   11,711.84              7.500%             5.000%
  193     Richmond                   VA             $   166,844.77             $   13,903.73              7.700%             5.000%
  194     Birmingham                 AL             $   126,585.24             $   10,548.77              6.610%             5.000%
  195     Allen                      TX             $   133,024.32             $   11,085.36              7.250%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  196     Hudson                     WI             $   173,276.76             $   14,439.73             10.360%             5.000% 
  197     Mankato                    MN             $   170,055.36             $   14,171.28             10.631%             5.000% 
  198     Brighton                   MI             $   124,090.56             $   10,340.88              7.390%             5.000% 
  199     Bennington                 VT             $   161,256.72             $   13,438.06              8.940%             5.000% 
  200     Warren                     MI             $   130,337.28             $   10,861.44              7.270%             5.000% 
- ------------------------------------------------------------------------------------------------------------------------------------
  201     Amelia                     OH             $   120,992.04             $   10,082.67              7.540%             
  202     Ontario                    OH             $   116,436.48             $    9,703.04              7.540%             
  203     Miami                      FL             $   106,068.24             $    8,839.02              6.770%             5.000%
  204     Mankato                    MN             $   116,912.64             $    9,742.72              7.150%             5.000%
  205     Grove City                 OH             $   113,613.96             $    9,467.83              7.540%             
- ------------------------------------------------------------------------------------------------------------------------------------
  206     Crossville                 TN             $   133,050.36             $   11,087.53              7.290%             5.000%
  207     Liberty Township           OH             $   110,233.56             $    9,186.13              7.430%             
  208     Rock Hill                  SC             $   108,011.28             $    9,000.94              7.400%             5.000%
  209     Gretna                     LA             $    93,398.13             $    7,783.18              6.750%             5.000%
  210     Flint                      MI             $   100,588.32             $    8,382.36              7.490%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  211     Trenton                    MI             $    98,428.80             $    8,202.40              7.270%             5.000%
  212     Pleasant Hill              OR             $   106,321.08             $    8,860.09              7.490%             5.000%
  213     Houston                    TX             $   116,005.44             $    9,667.12              7.500%             
  214     Cary                       NC             $   116,005.44             $    9,667.12              7.500%             5.000%
  215     Louisville                 KY             $   103,713.36             $    8,642.78              7.210%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  216     Hobbs                      NM             $   101,871.72             $    8,489.31              8.250%             5.000%
  217     Austin                     TX             $    91,664.40             $    7,638.70              7.430%             5.000%
  218     Columbia                   SC             $    99,876.84             $    8,323.07              7.770%             5.000%
  219     Memphis                    TN             $    91,951.20             $    7,662.60              6.880%             5.000%
  220     South Hill                 VA             $    96,433.44             $    8,036.12              7.370%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  221     Rootstown                  OH             $    88,869.36             $    7,405.78              7.540%             
  222     Clinton Township           MI             $    81,443.40             $    6,786.95              6.810%             5.000%
  223     Blair                      NE             $    88,114.32             $    7,342.86              7.150%             5.000%
  224     Fairfax City               VA             $    78,310.92             $    6,525.91              6.810%             5.000%
  225     Council Bluffs             IA             $    86,119.30             $    7,176.61              7.170%             5.000%
- ------------------------------------------------------------------------------------------------------------------------------------
  226     New York                   NY             $    72,681.60             $    6,056.80              7.540%             
  227     Columbia                   SC             $    78,085.44             $    6,507.12              7.770%             5.000%
  228     Blaine                     MN             $    91,128.25             $    7,594.02             10.360%             5.000%
  229     Young America              MN             $    88,927.92             $    7,410.66             10.360%             5.000%
  230     Pekin                      IL             $    68,688.24             $    5,724.02             10.631%             5.000%
</TABLE>

<TABLE>
<CAPTION>
                               ANTICIPATED
LOAN #    MATURITY DATE       REPAYMENT DATE       ORIGINAL PRINCIPAL BALANCE    CUT-OFF DATE PRINCIPAL BALANCE       ORIGINATOR
- ------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>                 <C>                  <C>                           <C>                                  <C>
   1         10/11/05                                                                      $ 48,444,049                   CCA 
   1         10/11/05                                                                      $ 26,450,394                   CCA 
   1         10/11/05                                                                      $ 23,333,514                   CCA 
   1         10/11/05                                                                      $ 21,184,246                   CCA 
   1         10/11/05                                                                      $ 18,529,305                   CCA 
   1         10/11/05                                                                      $ 18,058,492                   CCA 
                                                         $156,000,000.00                   $156,000,000           
- ------------------------------------------------------------------------------------------------------------------------------------
   2         03/11/28            03/11/13                $142,781,905.00                   $140,613,989                   CCA 
   3         03/11/09                                    $124,000,000.00                   $124,000,000                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
   4         07/11/28            07/11/08                                                  $ 28,008,835                   CCA 
   4         07/11/28            07/11/08                                                  $ 22,558,660                   CCA 
   4         07/11/28            07/11/08                                                  $ 22,069,515                   CCA 
   4         07/11/28            07/11/08                                                  $ 18,521,535                   CCA 
   4         07/11/28            07/11/08                                                  $  6,719,815                   CCA 
                                                         $ 98,304,700.00                   $ 97,878,360                       
- ------------------------------------------------------------------------------------------------------------------------------------
   5         04/11/28            04/11/13                $ 90,931,704.00                   $ 90,394,069                   CCA 
   6         02/11/23            02/11/10                $ 82,000,000.00                   $ 80,770,298                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
   7         01/11/29            01/11/09                                                  $ 30,425,937                   CCA 
   7         01/11/29            01/11/09                                                  $ 18,414,036                   CCA 
   7         01/11/29            01/11/09                                                  $ 10,118,783                   CCA 
   7         01/11/29            01/11/09                                                  $  6,916,852                   CCA 
                                                         $ 65,972,760.00                   $ 65,875,608                       
- ------------------------------------------------------------------------------------------------------------------------------------
   8         12/11/27            12/11/12                $ 54,036,720.00                   $ 53,588,156                   CCA 
   9         07/11/28            07/11/13                $ 49,099,765.00                   $ 48,875,113                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
  10         05/01/18                                                                      $  3,787,460                   CCA
  10         05/01/18                                                                      $  3,550,744                   CCA
  10         05/01/18                                                                      $  3,314,028                   CCA
  10         05/01/18                                                                      $  3,156,217                   CCA
  10         05/01/18                                                                      $  3,156,217                   CCA
  10         05/01/18                                                                      $  3,156,217                   CCA
  10         05/01/18                                                                      $  2,919,501                   CCA
  10         05/01/18                                                                      $  2,761,690                   CCA
  10         05/01/18                                                                      $  2,682,784                   CCA
  10         05/01/18                                                                      $  2,682,784                   CCA
  10         05/01/18                                                                      $  2,209,352                   CCA
  10         05/01/18                                                                      $  2,130,446                   CCA
  10         05/01/18                                                                      $  1,657,014                   CCA
  10         05/01/18                                                                      $  1,578,108                   CCA
  10         05/01/18                                                                      $  1,578,108                   CCA
                                                         $ 40,320,670.66                   $ 40,320,671                   
- ------------------------------------------------------------------------------------------------------------------------------------
  11         01/11/28            01/11/13                $ 40,216,698.59                   $ 40,142,266                   CCA 
  12         08/11/28            08/11/13                $ 40,011,872.00                   $ 39,854,911                   CCA 
  13         12/11/27            12/11/12                $ 39,597,650.00                   $ 39,268,946                   CCA 
  14         06/11/23            06/11/13                $ 36,795,640.00                   $ 36,492,811                   CCA 
  15         09/11/28            09/11/13                $ 36,572,140.00                   $ 36,468,858                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  16         10/11/27            03/11/13                $ 33,000,000.00                   $ 32,653,816                   CCA 
  17         07/11/28            07/11/13                $ 30,874,662.00                   $ 30,738,896                   CCA 
  18         12/11/26            12/11/13                $ 30,500,000.00                   $ 30,406,423                   CCA 
  19         09/11/27            09/11/08                $ 30,500,000.00                   $ 30,343,508                   CCA 
  20         11/11/21            11/11/08                $ 30,000,000.00                   $ 29,822,676                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  21         08/11/28            08/11/13                $ 29,018,027.00                   $ 28,906,669                   CCA 
  22         09/11/28            09/11/13                $ 26,000,000.00                   $ 25,862,212                   CCA 
  23         11/11/28            12/11/08                $ 25,830,000.00                   $ 25,775,402                   CCA 
  24         10/11/28            10/11/13                $ 25,100,000.00                   $ 25,003,107                   CCA 
  25         04/11/24            02/11/09                $ 24,400,000.00                   $ 24,281,498                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  26         08/11/27            12/11/13                $ 22,676,708.00                   $ 22,588,653                   CCA 
  27         10/11/28            10/11/08                $ 21,000,000.00                   $ 20,917,181                   CCA 
  28         11/11/24            11/11/08                $ 20,500,000.00                   $ 20,411,849                   CCA 
  29         01/11/08                                    $ 20,050,000.00                   $ 19,935,641                   CCA 
  30         10/11/25            01/11/13                $ 18,000,000.00                   $ 17,737,830                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  31         09/11/28            01/11/09                $ 17,759,395.91                   $ 17,730,768                   CCA 
  32         02/11/25            01/11/09                $ 17,603,602.00                   $ 17,500,921                   CCA 
  33         05/01/18                                    $ 15,390,000.00                   $ 15,275,478                   CCA 
  34         03/11/28            03/11/13                $ 13,531,807.00                   $ 13,444,814                   CCA 
  35         10/11/28            01/11/14                $ 12,700,000.00                   $ 12,590,791                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  36         06/11/28            09/11/13                $ 12,363,666.00                   $ 12,303,485                   CCA 
  37         06/11/28            06/11/13                $ 12,091,987.00                   $ 12,043,639                   CCA 
  38         11/11/24            11/11/08                $ 12,000,000.00                   $ 11,948,399                   CCA 
  39         09/11/23            09/11/08                $ 12,008,350.40                   $ 11,940,271                   CCA 
  40         06/11/27            06/11/12                $ 12,000,000.00                   $ 11,858,641                   CCA 
  41         03/11/15                                    $ 11,685,718.22                   $ 11,685,718                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                         
  42         09/11/28            09/11/08                                                  $  8,756,887                   CCA 
  42         09/11/28            09/11/08                                                  $  2,855,939                   CCA 
                                                         $ 11,670,000.00                   $ 11,612,826                  
- ------------------------------------------------------------------------------------------------------------------------------------
  43         08/11/18                                    $ 11,616,007.00                   $ 11,582,366                   CCA
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          
  44         10/11/28            10/11/08                                                  $  6,828,136                   CCA 
  44         10/11/28            10/11/08                                                  $  4,643,132                   CCA 
                                                         $ 11,503,756.00                   $ 11,471,269                   
- ------------------------------------------------------------------------------------------------------------------------------------
  45         09/11/28            09/11/13                $ 11,291,157.00                   $ 11,248,709                   CCA 
  46         09/11/23            12/11/13                $ 11,150,000.00                   $ 11,070,193                   CCA 
  47         06/11/28            09/11/13                $ 10,888,404.00                   $ 10,828,449                   CCA 
  48         08/11/18                                    $ 10,800,000.00                   $ 10,768,722                   CCA 
  49         09/11/27            12/11/07                $ 10,512,649.56                   $ 10,461,537                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
  50         10/11/23            10/11/13                                                  $  6,301,371                   CCA 
  50         10/11/23            10/11/13                                                  $  3,839,898                   CCA 
                                                         $ 10,300,000.00                   $ 10,141,269                       
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
  51         08/11/23            11/11/13                                                  $  6,872,718                   CCA 
  51         08/11/23            11/11/13                                                  $  3,151,029                   CCA 
                                                         $ 10,100,000.00                   $ 10,023,747                       
- ------------------------------------------------------------------------------------------------------------------------------------
  52         09/11/28            09/11/08                $  9,351,636.00                   $  9,319,356                   CCA
  53         10/11/23            01/11/09                $  9,200,000.00                   $  9,145,155                   CCA
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                        
  54         09/11/28            09/11/13                                                  $  5,427,504                   CCA
  54         09/11/28            09/11/13                                                  $  3,618,336                   CCA
                                                         $  9,077,892.00                   $  9,045,840                  
- ------------------------------------------------------------------------------------------------------------------------------------
  55         01/11/25            11/11/08                $  9,000,000.00                   $  8,942,665                   CCA 
  56         05/11/28            04/11/13                $  8,931,556.15                   $  8,884,560                   CCA 
  57         07/11/28            07/11/13                $  8,603,513.00                   $  8,564,742                   CCA 
  58         01/11/25            11/11/13                $  7,744,127.00                   $  7,698,157                   CCA 
  59         10/11/13                                    $  7,700,000.00                   $  7,675,338                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  60         10/11/18                                    $  7,719,171.93                   $  7,650,951                   CCA 
  61         11/11/28            01/11/09                $  7,500,000.00                   $  7,477,333                   CCA 
  62         09/11/28            12/11/08                $  7,423,834.00                   $  7,397,077                   CCA 
  63         09/11/28            12/11/13                $  7,418,403.00                   $  7,392,796                   CCA 
  64         10/11/28            12/11/08                $  7,319,085.00                   $  7,295,906                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  65         06/11/28            09/11/13                $  7,300,000.00                   $  7,251,308                   CCA 
  66         10/11/28            10/11/08                $  7,254,609.23                   $  7,100,000                   CCA 
  67         09/11/28            09/11/08                $  7,091,047.00                   $  7,065,211                   CCA 
  68         07/11/28            10/11/13                $  7,000,000.00                   $  6,958,836                   CCA 
  69         09/11/28            09/11/08                $  6,967,885.00                   $  6,943,833                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  70         05/11/28            08/11/13                $  6,924,213.00                   $  6,887,779                   CCA 
  71         09/11/28            12/11/13                $  6,872,051.00                   $  6,847,104                   CCA 
  72         12/11/26            02/11/09                $  6,750,000.00                   $  6,729,969                   CCA 
  73         10/11/28            01/11/14                $  6,700,000.00                   $  6,671,845                   CCA 
  74         06/11/28            09/11/13                $  6,700,000.00                   $  6,652,570                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  75         04/11/28            07/11/13                $  6,686,553.00                   $  6,641,748                   CCA 
  76         09/11/28            12/11/08                $  6,619,718.00                   $  6,595,293                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
  77         10/11/28            12/11/13                                                  $  5,875,207                   CCA 
  77         10/11/28            12/11/13                                                  $    547,689                   CCA 
                                                         $  6,450,000.00                   $  6,422,896                       
- ------------------------------------------------------------------------------------------------------------------------------------
  78         10/11/28            12/11/08                $  6,400,000.00                   $  6,371,725                   CCA 
  79         07/11/28            10/11/13                $  6,313,804.00                   $  6,287,121                   CCA 
  80         11/11/28            01/11/09                $  6,200,000.00                   $  6,181,996                   CCA 
  81         10/11/28            10/11/08                $  6,100,000.00                   $  6,076,097                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
  82         04/11/28            07/11/13                                                  $  4,007,060                   CCA 
  82         04/11/28            07/11/13                                                  $  1,963,856                   CCA 
                                                         $  6,020,000.00                   $  5,970,915                       
- ------------------------------------------------------------------------------------------------------------------------------------
  83         08/11/28            11/11/13                $  5,680,000.00                   $  5,650,202                   CCA 
  84         09/11/23            09/11/08                $  5,600,000.00                   $  5,563,007                   CCA 
  85         10/11/23            01/11/19                $  5,600,000.00                   $  5,548,082                   CCA 
  86         05/11/28            08/11/13                $  5,195,317.00                   $  5,167,980                   CCA 
  87         05/11/28            08/11/13                $  5,200,000.00                   $  5,160,179                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  88         09/11/28            12/11/08                $  5,080,000.00                   $  5,064,079                   CCA 
  89         10/11/23            12/11/13                $  5,100,000.00                   $  5,051,512                   CCA 
  90         11/11/19            01/11/09                $  5,080,000.00                   $  5,046,569                   CCA 
  91         10/11/28            12/11/08                $  5,000,000.00                   $  4,980,155                   CCA 
  92         10/11/18            12/11/13                $  5,000,000.00                   $  4,957,060                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  93         10/11/28            01/11/09                $  4,972,000.00                   $  4,951,325                   CCA 
  94         11/11/26            10/11/13                $  4,872,014.00                   $  4,846,614                   CCA 
  95         01/11/23            04/11/13                $  4,800,000.00                   $  4,732,094                   CCA 
  96         05/11/28            08/11/13                $  4,700,000.00                   $  4,667,601                   CCA 
  97         08/11/23            11/11/18                $  4,700,000.00                   $  4,640,202                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  98         09/11/28            12/11/08                $  4,657,217.00                   $  4,639,237                   CCA 
  99         10/11/28            01/11/09                $  4,650,000.00                   $  4,630,212                   CCA 
  100        11/11/28            01/11/09                $  4,575,000.00                   $  4,560,470                   CCA 
  101        04/11/23            07/11/13                $  4,575,000.00                   $  4,519,094                   CCA 
  102        06/11/20                                    $  4,490,946.94                   $  4,490,947                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  103        10/11/28            12/11/13                $  4,457,184.00                   $  4,442,998                   CCA 
  104        10/11/13                                    $  4,450,000.00                   $  4,394,313                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           
  105        10/11/28            01/11/09                                                  $  2,766,830                   CCA 
  105        10/11/28            01/11/09                                                  $  1,585,113                   CCA 
                                                         $  4,370,000.00                   $  4,351,943                       
- ------------------------------------------------------------------------------------------------------------------------------------
  106        08/11/28            08/11/13                $  4,319,296.00                   $  4,302,721                   CCA 
  107        08/11/23            11/11/13                $  4,329,000.00                   $  4,292,988                   CCA 
  108        06/11/23            09/11/13                $  4,350,000.00                   $  4,264,714                   CCA 
  109        10/11/23            12/11/13                $  4,250,000.00                   $  4,209,593                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
  110        09/11/28            12/11/13                                                  $  2,388,266                   CCA 
  110        09/11/28            12/11/13                                                  $  1,044,867                   CCA 
  110        09/11/28            12/11/13                                                  $  746,333                     CCA 
                                                         $  4,200,000.00                   $  4,179,466                       
- ------------------------------------------------------------------------------------------------------------------------------------
  111        08/11/28            08/11/13                $  4,200,000.00                   $  4,177,720                Bloomfield
  112        06/11/23            09/11/13                $  4,155,683.00                   $  4,127,476                   CCA
  113        11/11/28            11/11/08                $  4,050,000.00                   $  4,036,932                   CCA
  114        10/11/28            01/11/09                $  4,000,000.00                   $  3,983,191                   CCA
  115        08/11/28            11/11/13                $  3,950,000.00                   $  3,929,046                   CCA
- ------------------------------------------------------------------------------------------------------------------------------------
  116        08/11/22            11/11/09                $  4,000,000.00                   $  3,926,572                   CCA 
  117        10/11/28            12/11/08                $  3,825,000.00                   $  3,809,261                   CCA 
  118        04/11/24            09/11/13                $  3,817,309.00                   $  3,789,082                   CCA 
  119        07/11/17            09/11/13                $  3,800,000.00                   $  3,781,591                   CCA 
  120        09/11/23            12/11/13                $  3,775,000.00                   $  3,749,340                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  121        06/11/20                                    $  3,742,455.06                   $  3,742,455                   CCA 
  122        06/11/20                                    $  3,742,455.06                   $  3,742,455                   CCA 
  123        06/11/20                                    $  3,742,455.06                   $  3,742,455                   CCA 
  124        11/11/28            02/11/09                $  3,750,000.00                   $  3,738,207                   CCA 
  125        10/11/28            01/11/14                $  3,750,000.00                   $  3,734,242                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  126        11/11/28            11/11/08                $  3,700,000.00                   $  3,688,061                   CCA 
  127        04/11/23            07/11/08                $  3,700,000.00                   $  3,654,787                   CCA 
  128        01/11/25            10/11/08                $  3,600,000.00                   $  3,580,576                   CCA 
  129        11/11/23            01/11/09                $  3,500,000.00                   $  3,483,254                   CCA 
  130        08/11/28            11/11/13                $  3,500,000.00                   $  3,482,284                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  131        09/11/08                                    $  3,500,000.00                   $  3,475,401                   CCA 
  132        06/11/23            09/11/13                $  3,500,000.00                   $  3,465,641                   CCA 
  133        04/11/23            07/11/13                $  3,500,000.00                   $  3,429,672                   CCA 
  134        02/11/28            10/11/13                $  3,409,888.00                   $  3,394,752                   CCA 
  135        11/11/28            02/11/09                $  3,400,000.00                   $  3,389,308                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  136        05/11/24            11/11/13                $  3,344,896.00                   $  3,324,928                   CCA 
  137        01/11/26            12/11/13                $  3,330,000.00                   $  3,312,229                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
  138        10/11/28            01/11/09                                                  $  1,712,242                   CCA 
  138        10/11/28            01/11/09                                                  $  1,572,874                   CCA 
                                                         $  3,300,000.00                   $  3,285,116                       
- ------------------------------------------------------------------------------------------------------------------------------------
  139        07/11/28            10/11/13                $  3,273,798.00                   $  3,258,985                   CCA 
  140        09/11/23            12/11/13                $  3,250,000.00                   $  3,214,271                   CCA 
  141        06/11/18            09/11/13                $  3,260,000.00                   $  3,207,243                   CCA 
  142        10/11/28            12/11/08                $  3,200,000.00                   $  3,187,109                   CCA 
  143        08/11/28            08/11/13                $  3,200,000.00                   $  3,182,836                   CCA 
  144        10/11/24            10/11/08                $  3,200,000.00                   $  3,182,276                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  145        01/11/25            12/11/08                $  3,200,000.00                   $  3,182,210                   CCA 
  146        07/11/28            10/11/13                $  3,125,000.00                   $  3,106,961                   CCA 
  147        08/11/21            11/11/13                $  3,090,275.00                   $  3,068,325                   CCA 
  148        10/11/28            12/11/13                $  3,072,353.00                   $  3,062,623                   CCA 
  149        12/11/23            02/11/09                $  3,000,000.00                   $  2,988,942                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  150        08/11/28            11/11/13                $  3,000,000.00                   $  2,984,540                   CCA 
  151        08/11/28            11/11/13                $  3,000,000.00                   $  2,983,801                   CCA 
  152        07/11/28            10/11/13                $  2,961,456.00                   $  2,948,941                   CCA 
  153        04/11/26            11/11/13                $  2,908,762.00                   $  2,894,021                   CCA 
  154        08/11/28            08/11/13                $  2,900,000.00                   $  2,884,445                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  155        05/11/18            08/11/13                $  2,900,000.00                   $  2,851,375                   CCA 
  156        08/11/18                                    $  2,838,115.00                   $  2,829,895                   CCA 
  157        08/11/23            11/11/13                $  2,850,000.00                   $  2,828,634                   CCA 
  158        11/11/28            02/11/09                $  2,830,000.00                   $  2,820,181                   CCA 
  159        11/11/28            11/11/08                $  2,750,000.00                   $  2,741,127                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                              
  160        08/11/23            11/11/18                                                  $  2,180,711                   CCA 
  160        08/11/23            11/11/18                                                  $    553,911                   CCA 
                                                         $  2,770,000.00                   $  2,734,621                       
- ------------------------------------------------------------------------------------------------------------------------------------
  161        08/11/28            11/11/13                $  2,725,000.00                   $  2,710,736                   CCA 
  162        11/11/23            01/11/09                $  2,700,000.00                   $  2,686,562                   CCA 
  163        07/11/28            09/11/13                $  2,650,000.00                   $  2,634,380                   CCA 
  164        11/11/28            01/11/09                $  2,400,000.00                   $  2,392,071                   CCA 
  165        07/11/28            10/11/13                $  2,374,392.00                   $  2,364,357                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  166        09/11/28            12/11/13                $  2,375,000.00                   $  2,364,213                   CCA 
  167        10/11/28            10/11/13                $  2,355,093.00                   $  2,347,465                   CCA 
  168        08/11/23            11/11/13                $  2,335,000.00                   $  2,315,873                   CCA 
  169        11/11/25            02/11/09                $  2,300,000.00                   $  2,291,120                   CCA 
  170        09/11/28            09/11/08                $  2,200,385.00                   $  2,192,790                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  171        11/11/23            01/11/09                $  2,200,000.00                   $  2,189,050                   CCA 
  172        11/11/18            01/11/09                $  2,200,000.00                   $  2,184,829                   CCA 
  173        05/11/23            08/11/13                $  2,200,000.00                   $  2,174,669                   CCA 
  174        11/11/28            02/11/09                $  2,175,000.00                   $  2,168,160                   CCA 
  175        11/11/23            01/11/09                $  2,050,000.00                   $  2,039,797                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  176        08/11/23            11/11/13                $  2,050,000.00                   $  2,022,864                   CCA 
  177        11/11/18            01/11/14                $  2,043,000.00                   $  2,015,822                   CCA 
  178        11/11/28            11/11/08                $  2,000,000.00                   $  1,993,547                   CCA 
  179        10/11/28            01/11/14                $  2,000,000.00                   $  1,992,764                   CCA 
  180        08/11/28            11/11/13                $  2,000,000.00                   $  1,990,147                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  181        07/11/28            10/11/13                $  1,957,472.00                   $  1,949,199                   CCA 
  182        07/11/18            10/11/13                $  1,950,000.00                   $  1,922,545                   CCA 
  183        07/11/28            10/11/13                $  1,920,000.00                   $  1,908,552                   CCA 
  184        10/11/18            12/11/13                $  1,900,000.00                   $  1,883,683                   CCA 
  185        10/11/28            01/11/14                $  1,875,000.00                   $  1,867,731                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  186        11/11/28            01/11/09                $  1,845,000.00                   $  1,839,312                   CCA 
  187        05/11/28            08/11/13                $  1,850,000.00                   $  1,837,556                   CCA 
  188        08/11/28            11/11/13                $  1,825,000.00                   $  1,815,447                   CCA 
  189        10/11/28            01/11/09                $  1,750,000.00                   $  1,742,252                   CCA 
  190        10/11/28            01/11/09                $  1,744,000.00                   $  1,736,069                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  191        09/11/28            12/11/11                $  1,685,000.00                   $  1,676,949                   CCA 
  192        09/11/28            09/11/13                $  1,675,000.00                   $  1,667,789                   CCA 
  193        06/11/18            09/11/13                $  1,700,000.00                   $  1,654,548                   CCA 
  194        10/11/28            12/11/13                $  1,650,000.00                   $  1,642,934                   CCA 
  195        11/11/28            02/11/09                $  1,625,000.00                   $  1,619,890                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  196        01/11/26            01/11/11                $  1,597,021.00                   $  1,567,840                   CCA 
  197        12/11/24            12/11/09                $  1,506,988.00                   $  1,494,709                   CCA 
  198        05/11/28            08/11/13                $  1,495,000.00                   $  1,484,621                   CCA 
  199        05/11/18            05/11/13                $  1,500,000.00                   $  1,478,164                   CCA 
  200        07/11/23            06/11/13                $  1,500,000.00                   $  1,463,172                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  201        02/01/19                                    $  1,429,044.00                   $  1,422,318                   CCA 
  202        02/01/19                                    $  1,381,409.00                   $  1,375,173                   CCA 
  203        10/11/28            12/11/08                $  1,360,000.00                   $  1,354,368                   CCA 
  204        10/11/23            01/11/14                $  1,360,000.00                   $  1,351,987                   CCA 
  205        02/01/19                                    $  1,350,000.00                   $  1,343,994                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  206        06/11/17                                    $  1,361,000.00                   $  1,330,172                   CCA 
  207        02/01/19                                    $  1,311,183.00                   $  1,305,778                   CCA 
  208        05/11/28            08/11/13                $  1,300,000.00                   $  1,290,996                   CCA 
  209        10/11/28            01/11/09                $  1,200,000.00                   $  1,195,010                   CCA 
  210        09/11/28            11/11/18                $  1,200,000.00                   $  1,194,822                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  211        04/11/28            07/11/13                $  1,200,000.00                   $  1,190,438                   CCA 
  212        06/11/23            06/11/13                $  1,200,000.00                   $  1,188,136                Bloomfield
  213        11/11/18                                    $  1,200,000.00                   $  1,185,374                   CCA
  214        08/11/18            11/11/13                $  1,200,000.00                   $  1,185,064                   CCA
  215        08/11/23            11/11/13                $  1,200,000.00                   $  1,184,496                   CCA
- ------------------------------------------------------------------------------------------------------------------------------------
  216        11/11/28            11/11/08                $  1,130,000.00                   $  1,127,094                   CCA 
  217        10/11/28            01/11/09                $  1,100,000.00                   $  1,096,046                   CCA 
  218        11/11/23            01/11/09                $  1,100,000.00                   $  1,095,156                   CCA 
  219        11/11/23            01/11/14                $  1,096,000.00                   $  1,090,441                   CCA 
  220        05/11/23            08/11/13                $  1,100,000.00                   $  1,087,777                   CCA 
- ------------------------------------------------------------------------------------------------------------------------------------
  221        02/01/19                                    $  1,053,041.00                   $  1,048,231                   CCA
  222        09/11/28            12/11/13                $  1,040,000.00                   $  1,034,819                   CCA
  223        07/11/23            07/11/13                $  1,025,000.00                   $  1,015,542                   CCA
  224        11/11/28            01/11/09                $  1,000,000.00                   $    996,571                   CCA
  225        04/11/23            04/11/13                $  1,000,000.00                   $    987,209                Bloomfield
- ------------------------------------------------------------------------------------------------------------------------------------
  226        02/01/19                                    $    868,882.00                   $    865,241                   CCA
  227        11/11/23            01/11/09                $    860,000.00                   $    856,213                   CCA
  228        01/11/26            01/11/11                $    831,069.00                   $    824,372                   CCA
  229        01/11/26            01/11/11                $    819,612.00                   $    804,636                   CCA
  230        12/11/24            12/11/09                $    608,698.00                   $    603,449                   CCA
</TABLE>

<TABLE>
<CAPTION>
                                                                     BALLOON REMAINING    
LOAN #        ACTUAL 360            TERM           REMAINING TERM         AM TERM            GROUND LEASE           CREDIT LEASE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                   <C>            <C>               <C>                     <C>                    <C>
   1              TRUE                84                   79                I/O                  FALSE                  FALSE
   1              TRUE                84                   79                I/O                  FALSE                  FALSE
   1              TRUE                84                   79                I/O                  FALSE                  FALSE
   1              TRUE                84                   79                I/O                  FALSE                  FALSE
   1              TRUE                84                   79                I/O                  FALSE                  FALSE
   1              TRUE                84                   79                I/O                  FALSE                  FALSE
                                                                                                  
- ------------------------------------------------------------------------------------------------------------------------------------
   2              TRUE               361                  348                                     FALSE                  FALSE
   3              TRUE               124                  120                I/O                  FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
   4              TRUE               360                  352                                     FALSE                  FALSE
   4              TRUE               360                  352                                     FALSE                  FALSE
   4              TRUE               360                  352                                      TRUE                  FALSE
   4              TRUE               360                  352                                     FALSE                  FALSE
   4              TRUE               360                  352                                      TRUE                  FALSE
                                                                                                                  
- ------------------------------------------------------------------------------------------------------------------------------------
   5              TRUE               360                  349                                     FALSE                  FALSE
   6              TRUE               300                  287                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
   7              TRUE               360                  358                                     FALSE                  FALSE
   7              TRUE               360                  358                                     FALSE                  FALSE
   7              TRUE               360                  358                                     FALSE                  FALSE
   7              TRUE               360                  358                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
   8              TRUE               360                  345                                     FALSE                  FALSE
   9              TRUE               360                  352                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
  10             FALSE               240                  230                230                  FALSE                   TRUE
                                                                                                                  
- ------------------------------------------------------------------------------------------------------------------------------------
  11              TRUE               349                  346                                     FALSE                  FALSE
  12              TRUE               360                  353                                     FALSE                  FALSE
  13              TRUE               360                  345                                     FALSE                  FALSE
  14              TRUE               300                  291                                     FALSE                  FALSE
  15              TRUE               360                  354                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  16              TRUE               360                  343                                     FALSE                  FALSE
  17              TRUE               360                  352                                     FALSE                  FALSE
  18              TRUE               336                  333                                     FALSE                  FALSE
  19              TRUE               348                  342                                      TRUE                  FALSE
  20              TRUE               276                  272                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  21              TRUE               360                  353                                     FALSE                  FALSE
  22              TRUE               360                  354                                     FALSE                  FALSE
  23              TRUE               359                  356                                     FALSE                  FALSE
  24              TRUE               360                  355                                     FALSE                  FALSE
  25              TRUE               305                  301                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  26              TRUE               347                  341                                     FALSE                  FALSE
  27              TRUE               360                  355                                     FALSE                  FALSE
  28              TRUE               312                  308                                     FALSE                  FALSE
  29              TRUE               110                  106                                     FALSE                  FALSE
  30              TRUE               336                  319                                      TRUE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  31              TRUE               356                  354                                     FALSE                  FALSE
  32              TRUE               316                  311                                     FALSE                  FALSE
  33             FALSE               239                  230                230                  FALSE                   TRUE
  34              TRUE               360                  348                                     FALSE                  FALSE
  35              TRUE               360                  355                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  36              TRUE               360                  351                                     FALSE                  FALSE
  37              TRUE               360                  351                                     FALSE                  FALSE
  38              TRUE               312                  308                                     FALSE                  FALSE
  39              TRUE               300                  294                                     FALSE                  FALSE
  40              TRUE               360                  339                                     FALSE                  FALSE
  41             FALSE               203                  192                192                  FALSE                   TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
  42              TRUE               360                  354                                     FALSE                  FALSE
  42              TRUE               360                  354                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  43             FALSE               239                  233                                     FALSE                   TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
  44              TRUE               360                  355                                     FALSE                  FALSE
  44              TRUE               360                  355                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  45              TRUE               360                  354                                     FALSE                  FALSE
  46              TRUE               300                  294                                     FALSE                  FALSE
  47              TRUE               360                  351                                     FALSE                  FALSE
  48             FALSE               239                  233                                     FALSE                   TRUE
  49              TRUE               350                  342                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
  50              TRUE               300                  295                                     FALSE                  FALSE
  50              TRUE               300                  295                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
  51              TRUE               300                  293                                     FALSE                  FALSE
  51              TRUE               300                  293                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  52              TRUE               360                  354                                     FALSE                  FALSE
  53              TRUE               300                  295                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
  54              TRUE               360                  354                                     FALSE                  FALSE
  54              TRUE               360                  354                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  55              TRUE               316                  310                                     FALSE                  FALSE
  56              TRUE               360                  350                                     FALSE                  FALSE
  57              TRUE               360                  352                                     FALSE                  FALSE
  58              TRUE               317                  310                                     FALSE                  FALSE
  59              TRUE               180                  175                175                  FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  60             FALSE               240                  235                                     FALSE                   TRUE
  61              TRUE               360                  356                                     FALSE                  FALSE
  62              TRUE               360                  354                                     FALSE                  FALSE
  63              TRUE               360                  354                                     FALSE                  FALSE
  64              TRUE               360                  355                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  65              TRUE               360                  351                                     FALSE                  FALSE
  66              TRUE               360                  355                                     FALSE                  FALSE
  67              TRUE               360                  354                                     FALSE                  FALSE
  68              TRUE               360                  352                                     TRUE                   FALSE
  69              TRUE               360                  354                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  70              TRUE               360                  350                                     FALSE                  FALSE
  71              TRUE               360                  354                                     FALSE                  FALSE
  72              TRUE               336                  333                                     FALSE                  FALSE
  73              TRUE               360                  355                                     FALSE                  FALSE
  74              TRUE               360                  351                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  75              TRUE               360                  349                                     FALSE                  FALSE
  76              TRUE               360                  354                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
  77              TRUE               360                  355                                     FALSE                  FALSE
  77              TRUE               360                  355                                     FALSE                  FALSE
                                                                                                                  
- ------------------------------------------------------------------------------------------------------------------------------------
  78              TRUE               360                  355                                     FALSE                  FALSE
  79              TRUE               360                  352                                     FALSE                  FALSE
  80              TRUE               360                  356                                     FALSE                  FALSE
  81              TRUE               360                  355                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
  82              TRUE               360                  349                                     FALSE                  FALSE
  82              TRUE               360                  349                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  83              TRUE               360                  353                                     FALSE                  FALSE
  84              TRUE               300                  294                                      TRUE                  FALSE
  85              TRUE               300                  295                                     FALSE                  FALSE
  86              TRUE               360                  350                                     FALSE                  FALSE
  87              TRUE               360                  350                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  88              TRUE               360                  354                                     FALSE                  FALSE
  89              TRUE               300                  295                                     FALSE                  FALSE
  90              TRUE               252                  248                                     FALSE                  FALSE
  91              TRUE               360                  355                                     FALSE                  FALSE
  92              TRUE               240                  235                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  93              TRUE               360                  355                                     FALSE                  FALSE
  94              TRUE               340                  332                                     FALSE                  FALSE
  95              TRUE               300                  286                                     FALSE                  FALSE
  96              TRUE               360                  350                                     FALSE                  FALSE
  97              TRUE               300                  293                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  98              TRUE               360                  354                                     FALSE                  FALSE
  99              TRUE               360                  355                                     FALSE                  FALSE
  100             TRUE               360                  356                                     FALSE                  FALSE
  101             TRUE               300                  289                                     FALSE                  FALSE
  102            FALSE               264                  255                255                  FALSE                   TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  103             TRUE               360                  355                                     FALSE                  FALSE
  104             TRUE               183                  175                175                  FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
  105             TRUE               360                  355                                     FALSE                  FALSE
  105             TRUE               360                  355                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  106             TRUE               360                  353                                     FALSE                  FALSE
  107             TRUE               300                  293                                     FALSE                  FALSE
  108             TRUE               300                  291                                     FALSE                  FALSE
  109             TRUE               300                  295                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
  110             TRUE               360                  354                                     FALSE                  FALSE
  110             TRUE               360                  354                                     FALSE                  FALSE
  110             TRUE               360                  354                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  111             TRUE               360                  353                                     FALSE                  FALSE
  112             TRUE               300                  291                                     FALSE                  FALSE
  113             TRUE               360                  356                                     FALSE                  FALSE
  114             TRUE               360                  355                                     FALSE                  FALSE
  115             TRUE               360                  353                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  116             TRUE               300                  281                                     FALSE                  FALSE
  117             TRUE               360                  355                                     FALSE                  FALSE
  118             TRUE               310                  301                                     FALSE                  FALSE
  119             TRUE               226                  220                                     FALSE                  FALSE
  120             TRUE               300                  294                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  121            FALSE               264                  255                255                  FALSE                   TRUE
  122            FALSE               264                  255                255                  FALSE                   TRUE
  123            FALSE               264                  255                255                  FALSE                   TRUE
  124             TRUE               360                  356                                      TRUE                  FALSE
  125             TRUE               360                  355                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  126             TRUE               360                  356                                     FALSE                  FALSE
  127             TRUE               300                  289                                     FALSE                  FALSE
  128             TRUE               315                  310                                     FALSE                  FALSE
  129             TRUE               300                  296                                     FALSE                  FALSE
  130             TRUE               360                  353                                      TRUE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  131             TRUE               120                  114                114                   TRUE                  FALSE
  132             TRUE               300                  291                                     FALSE                  FALSE
  133             TRUE               300                  289                                     FALSE                  FALSE
  134             TRUE               355                  347                                     FALSE                  FALSE
  135             TRUE               360                  356                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  136             TRUE               309                  302                                     FALSE                  FALSE
  137             TRUE               327                  322                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
  138             TRUE               360                  355                                     FALSE                  FALSE
  138             TRUE               360                  355                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  139             TRUE               360                  352                                     FALSE                  FALSE
  140             TRUE               300                  294                                     FALSE                  FALSE
  141             TRUE               240                  231                                     FALSE                  FALSE
  142             TRUE               360                  355                                     FALSE                  FALSE
  143             TRUE               360                  353                                     FALSE                  FALSE
  144             TRUE               312                  307                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  145             TRUE               315                  310                                      TRUE                  FALSE
  146             TRUE               360                  352                                     FALSE                  FALSE
  147             TRUE               276                  269                                     FALSE                  FALSE
  148             TRUE               360                  355                                     FALSE                  FALSE
  149             TRUE               300                  297                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  150             TRUE               360                  353                                     FALSE                  FALSE
  151             TRUE               360                  353                                     FALSE                  FALSE
  152             TRUE               360                  352                                     FALSE                  FALSE
  153             TRUE               332                  325                                     FALSE                  FALSE
  154             TRUE               360                  353                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  155             TRUE               240                  230                                     FALSE                  FALSE
  156            FALSE               239                  233                                     FALSE                   TRUE
  157             TRUE               300                  293                                     FALSE                  FALSE
  158             TRUE               360                  356                                     FALSE                  FALSE
  159             TRUE               360                  356                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  
  160             TRUE               300                  293                                     FALSE                  FALSE
  160             TRUE               300                  293                                     FALSE                  FALSE
                                                                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
  161             TRUE               360                  353                                     FALSE                  FALSE
  162             TRUE               300                  296                                     FALSE                  FALSE
  163             TRUE               360                  352                                     FALSE                  FALSE
  164             TRUE               360                  356                                     FALSE                  FALSE
  165             TRUE               360                  352                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  166             TRUE               360                  354                                     FALSE                  FALSE
  167             TRUE               360                  355                                     FALSE                  FALSE
  168             TRUE               300                  293                                     FALSE                  FALSE
  169             TRUE               324                  320                                      TRUE                  FALSE
  170             TRUE               360                  354                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  171             TRUE               300                  296                                     FALSE                  FALSE
  172             TRUE               240                  236                                     FALSE                  FALSE
  173             TRUE               300                  290                                     FALSE                  FALSE
  174             TRUE               360                  356                                     FALSE                  FALSE
  175             TRUE               300                  296                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  176             TRUE               300                  293                                     FALSE                  FALSE
  177             TRUE               240                  236                                     FALSE                  FALSE
  178             TRUE               360                  356                                     FALSE                  FALSE
  179             TRUE               360                  355                                     FALSE                  FALSE
  180             TRUE               360                  353                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  181             TRUE               360                  352                                     FALSE                  FALSE
  182             TRUE               240                  232                                     FALSE                  FALSE
  183             TRUE               360                  352                                     FALSE                  FALSE
  184             TRUE               240                  235                                     FALSE                  FALSE
  185             TRUE               360                  355                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  186             TRUE               360                  356                                     FALSE                  FALSE
  187             TRUE               360                  350                                     FALSE                  FALSE
  188             TRUE               360                  353                                     FALSE                  FALSE
  189             TRUE               360                  355                                     FALSE                  FALSE
  190             TRUE               360                  355                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  191             TRUE               360                  354                                     FALSE                  FALSE
  192             TRUE               360                  354                                     FALSE                  FALSE
  193             TRUE               240                  231                                     FALSE                  FALSE
  194             TRUE               360                  355                                     FALSE                  FALSE
  195             TRUE               360                  356                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  196            FALSE               360                  322                                     FALSE                  FALSE
  197            FALSE               322                  309                                     FALSE                  FALSE
  198             TRUE               360                  350                                     FALSE                  FALSE
  199             TRUE               240                  230                                     FALSE                  FALSE
  200             TRUE               300                  292                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  201            FALSE               245                  239                239                  FALSE                   TRUE
  202            FALSE               245                  239                239                  FALSE                   TRUE
  203             TRUE               360                  355                                     FALSE                  FALSE
  204             TRUE               300                  295                                     FALSE                  FALSE
  205            FALSE               245                  239                239                  FALSE                   TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  206             TRUE               230                  219                                     FALSE                  FALSE
  207            FALSE               244                  239                239                  FALSE                   TRUE
  208             TRUE               360                  350                                     FALSE                  FALSE
  209             TRUE               360                  355                                     FALSE                  FALSE
  210             TRUE               360                  354                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  211             TRUE               360                  349                                     FALSE                  FALSE
  212             TRUE               300                  291                                     FALSE                  FALSE
  213             TRUE               240                  236                                     FALSE                  FALSE
  214             TRUE               240                  233                                     FALSE                  FALSE
  215             TRUE               300                  293                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  216             TRUE               360                  356                                     FALSE                  FALSE
  217             TRUE               360                  355                                     FALSE                  FALSE
  218             TRUE               300                  296                                     FALSE                  FALSE
  219             TRUE               300                  296                                     FALSE                  FALSE
  220             TRUE               300                  290                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  221            FALSE               245                  239                239                  FALSE                   TRUE
  222             TRUE               360                  354                                     FALSE                  FALSE
  223             TRUE               300                  292                                     FALSE                  FALSE
  224             TRUE               360                  356                                     FALSE                  FALSE
  225             TRUE               300                  289                                     FALSE                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  226            FALSE               245                  239                239                  FALSE                   TRUE
  227             TRUE               300                  296                                     FALSE                  FALSE
  228            FALSE               336                  322                                     FALSE                  FALSE
  229            FALSE               360                  322                                     FALSE                  FALSE
  230            FALSE               322                  309                                     FALSE                  FALSE
</TABLE>

<TABLE>
<CAPTION>
LOAN #    CREDIT LEASE TENANT/GUARANTOR  RESIDUAL VALUE POLICY       DSCR             LTV       CROSS DEFAULTED     SPLIT NOTE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>                            <C>                        <C>             <C>         <C>                 <C>
   1                                                                 2.00            64.3%           TRUE
   1                                                                 2.00            64.3%           TRUE
   1                                                                 2.00            64.3%           TRUE
   1                                                                 2.00            64.3%           TRUE
   1                                                                 2.00            64.3%           TRUE
   1                                                                 2.00            64.3%           TRUE
                                                                    ------          ------
                                                                     2.00            64.3%
- ------------------------------------------------------------------------------------------------------------------------------------
   2                                                                 1.33            68.6%                             TRUE
   3                                                                 1.74            69.7%
- ------------------------------------------------------------------------------------------------------------------------------------

   4                                                                 1.54            57.1%           TRUE              TRUE
   4                                                                 1.54            57.1%           TRUE              TRUE
   4                                                                 1.54            57.1%           TRUE              TRUE
   4                                                                 1.54            57.1%           TRUE              TRUE
   4                                                                 1.54            57.1%           TRUE              TRUE
                                                                    ------          ------
                                                                     1.54            57.1%
- ------------------------------------------------------------------------------------------------------------------------------------
   5                                                                 1.20            74.4%                             TRUE
   6                                                                 1.77            56.1%                             TRUE
- ------------------------------------------------------------------------------------------------------------------------------------

   7                                                                 1.28            77.8%           TRUE
   7                                                                 1.28            77.8%           TRUE
   7                                                                 1.28            77.8%           TRUE
   7                                                                 1.28            77.8%           TRUE
                                                                    ------          ------
                                                                     1.28            77.8%
- ------------------------------------------------------------------------------------------------------------------------------------
   8                                                                 1.27            68.6%
   9                                                                 1.27            70.8%
- ------------------------------------------------------------------------------------------------------------------------------------

  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
  10                   Accor                      TRUE               1.00            96.9%           TRUE              TRUE
                                                                    ------          ------
                                                                     1.00            96.9%
- ------------------------------------------------------------------------------------------------------------------------------------
  11                                                                 1.21            69.6%
  12                                                                 1.21            72.5%
  13                                                                 1.21            72.1%
  14                                                                 2.43            49.3%
  15                                                                 1.29            63.4%
- ------------------------------------------------------------------------------------------------------------------------------------
  16                                                                 1.48            65.3%
  17                                                                 1.27            72.3%
  18                                                                 1.40            64.8%
  19                                                                 1.35            79.0%                             TRUE
  20                                                                 1.66            66.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  21                                                                 1.18            70.3%
  22                                                                 3.70            90.4%
  23                                                                 1.29            77.8%
  24                                                                 1.37            62.5%
  25                                                                 1.22            65.1%
- ------------------------------------------------------------------------------------------------------------------------------------
  26                                                                 1.21            66.7%
  27                                                                 1.17            74.7%
  28                                                                 1.39            60.0%
  29                                                                 1.33            73.6%
  30                                                                 1.35            66.1%
- ------------------------------------------------------------------------------------------------------------------------------------
  31                                                                 1.38            67.7%
  32                                                                 1.25            77.8%
  33          Dictaphone Corporation              TRUE               1.00           109.1%
  34                                                                 1.26            66.7%
  35                                                                 1.37            69.9%
- ------------------------------------------------------------------------------------------------------------------------------------
  36                                                                 1.30            70.3%
  37                                                                 1.28            66.9%
  38                                                                 1.31            62.6%
  39                                                                 1.86            51.5%                             TRUE
  40                                                                 1.21            80.7%
  41              Interface, Inc.                 TRUE               1.00            97.5%                             TRUE
- ------------------------------------------------------------------------------------------------------------------------------------

  42                                                                 1.39            79.5%           TRUE              TRUE
  42                                                                 1.39            79.5%           TRUE              TRUE
                                                                    ------          ------
                                                                     1.39            79.5%
- ------------------------------------------------------------------------------------------------------------------------------------
  43               Perry Judd's                                      1.00            96.5%
- ------------------------------------------------------------------------------------------------------------------------------------

  44                                                                 1.23            72.1%           TRUE
  44                                                                 1.23            72.1%           TRUE
                                                                    ------          ------
                                                                     1.23            72.1%
- ------------------------------------------------------------------------------------------------------------------------------------
  45                                                                 1.27            69.4%
  46                                                                 1.43            74.3%
  47                                                                 1.25            80.2%
  48               Perry Judd's                                      1.00            99.7%
  49                                                                 1.27            68.4%
- ------------------------------------------------------------------------------------------------------------------------------------

  50                                                                 1.36            71.4%           TRUE
  50                                                                 1.36            71.4%           TRUE
                                                                    ------          ------
                                                                     1.36            71.4%
- ------------------------------------------------------------------------------------------------------------------------------------

  51                                                                 1.72            71.6%           TRUE
  51                                                                 1.72            71.6%           TRUE
                                                                    ------          ------
                                                                     1.72            71.6%
- ------------------------------------------------------------------------------------------------------------------------------------
  52                                                                 1.46            70.6%
  53                                                                 1.58            54.3%
- ------------------------------------------------------------------------------------------------------------------------------------

  54                                                                 1.42            60.4%           TRUE
  54                                                                 1.42            60.4%           TRUE
                                                                    ------          ------
                                                                     1.42            60.4%
- ------------------------------------------------------------------------------------------------------------------------------------
  55                                                                 1.19            79.8%
  56                                                                 1.20            72.8%
  57                                                                 1.32            64.4%
  58                                                                 1.26            69.4%
  59                                                                 1.29            80.0%
- ------------------------------------------------------------------------------------------------------------------------------------
  60                Value City                                       1.00            98.1%
  61                                                                 1.43            79.5%
  62                                                                 1.26            55.2%
  63                                                                 1.41            62.1%
  64                                                                 1.25            74.1%
- ------------------------------------------------------------------------------------------------------------------------------------
  65                                                                 1.69            66.5%
  66                                                                 1.39            80.7%
  67                                                                 1.35            67.9%
  68                                                                 2.30            47.7%
  69                                                                 1.22            59.9%
- ------------------------------------------------------------------------------------------------------------------------------------
  70                                                                 1.20            68.2%
  71                                                                 1.21            72.5%
  72                                                                 1.35            76.0%
  73                                                                 1.46            72.5%
  74                                                                 1.62            72.7%
- ------------------------------------------------------------------------------------------------------------------------------------
  75                                                                 1.24            71.4%
  76                                                                 1.17            64.0%
- ------------------------------------------------------------------------------------------------------------------------------------

  77                                                                 1.70            74.3%           TRUE
  77                                                                 1.70            74.3%           TRUE
                                                                    ------          ------
                                                                     1.70            74.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  78                                                                 1.71            61.9%
  79                                                                 1.21            69.9%
  80                                                                 1.20            78.3%
  81                                                                 1.35            76.0%
- ------------------------------------------------------------------------------------------------------------------------------------

  82                                                                 1.42            79.1%           TRUE
  82                                                                 1.42            79.1%           TRUE
                                                                    ------          ------
                                                                     1.42            79.1%
- ------------------------------------------------------------------------------------------------------------------------------------
  83                                                                 1.36            71.5%
  84                                                                 1.63            48.8%
  85                                                                 1.29            78.1%
  86                                                                 1.19            68.9%
  87                                                                 1.80            67.0%
- ------------------------------------------------------------------------------------------------------------------------------------
  88                                                                 1.23            75.6%
  89                                                                 1.28            70.4%
  90                                                                 1.36            69.6%
  91                                                                 1.40            79.7%
  92                                                                 1.58            68.8%
- ------------------------------------------------------------------------------------------------------------------------------------
  93                                                                 1.37            83.2%
  94                                                                 1.35            72.1%
  95                                                                 1.25            73.9%
  96                                                                 1.29            68.1%
  97                                                                 1.26            77.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  98                                                                 1.21            71.4%
  99                                                                 1.43            69.1%
  100                                                                1.20            76.0%
  101                                                                1.38            64.6%
  102              Circuit City                   TRUE               1.00            97.2%                             TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  103                                                                1.19            71.7%
  104                                                                1.39            77.1%
- ------------------------------------------------------------------------------------------------------------------------------------

  105                                                                1.40            64.5%           TRUE
  105                                                                1.40            64.5%           TRUE
                                                                    ------          ------
                                                                     1.40            64.5%
- ------------------------------------------------------------------------------------------------------------------------------------
  106                                                                1.22            70.5%
  107                                                                1.60            75.9%
  108                                                                1.29            69.5%
  109                                                                1.32            69.0%
- ------------------------------------------------------------------------------------------------------------------------------------

  110                                                                1.60            74.6%           TRUE
  110                                                                1.60            74.6%           TRUE
  110                                                                1.60            74.6%           TRUE
                                                                    ------          ------
                                                                     1.60            74.6%
- ------------------------------------------------------------------------------------------------------------------------------------
  111                                                                1.54            76.0%
  112                                                                1.50            60.7%
  113                                                                1.64            63.1%
  114                                                                1.37            81.3%
  115                                                                1.49            77.0%
- ------------------------------------------------------------------------------------------------------------------------------------
  116                                                                1.88            37.0%
  117                                                                1.35            78.5%
  118                                                                1.23            60.1%
  119                                                                1.05            59.1%
  120                                                                1.56            70.9%
- ------------------------------------------------------------------------------------------------------------------------------------
  121              Circuit City                   TRUE               1.00            96.4%                             TRUE
  122              Circuit City                   TRUE               1.00            97.2%                             TRUE
  123              Circuit City                   TRUE               1.00            96.4%                             TRUE
  124                                                                1.95            56.6%
  125                                                                1.78            49.8%
- ------------------------------------------------------------------------------------------------------------------------------------
  126                                                                1.53            60.0%
  127                                                                1.19            67.7%
  128                                                                1.23            73.8%
  129                                                                1.32            81.0%
  130                                                                2.20            44.1%
- ------------------------------------------------------------------------------------------------------------------------------------
  131                                                                1.48            73.2%
  132                                                                2.10            55.0%
  133                                                                1.83            58.9%
  134                                                                1.32            67.9%
  135                                                                1.31            75.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  136                                                                1.29            66.5%
  137                                                                1.25            78.9%
- ------------------------------------------------------------------------------------------------------------------------------------

  138                                                                1.79            73.5%           TRUE
  138                                                                1.79            73.5%           TRUE
                                                                    ------          ------
                                                                     1.79            73.5%
- ------------------------------------------------------------------------------------------------------------------------------------
  139                                                                1.30            69.3%
  140                                                                1.82            50.6%
  141                                                                1.92            51.8%
  142                                                                1.46            69.3%
  143                                                                1.47            61.2%
  144                                                                1.41            64.4%
- ------------------------------------------------------------------------------------------------------------------------------------
  145                                                                1.25            73.2%
  146                                                                1.52            69.8%
  147                                                                1.49            61.4%
  148                                                                1.23            74.7%
  149                                                                1.71            54.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  150                                                                3.75            25.7%
  151                                                                1.92            53.2%
  152                                                                1.23            65.5%
  153                                                                1.24            68.9%
  154                                                                1.55            65.6%
- ------------------------------------------------------------------------------------------------------------------------------------
  155                                                                1.66            64.8%
  156              Perry Judd's                                      1.00            97.6%
  157                                                                1.35            65.8%
  158                                                                1.49            75.2%
  159                                                                1.54            60.9%
- ------------------------------------------------------------------------------------------------------------------------------------

  160                                                                1.23            79.3%           TRUE
  160                                                                1.23            79.3%           TRUE
                                                                    ------          ------
                                                                     1.23            79.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  161                                                                1.34            78.6%
  162                                                                1.69            51.7%
  163                                                                1.73            66.7%
  164                                                                1.59            72.5%
  165                                                                1.55            63.6%
- ------------------------------------------------------------------------------------------------------------------------------------
  166                                                                1.45            69.0%
  167                                                                1.27            63.4%
  168                                                                1.27            70.2%
  169                                                                1.99            57.3%
  170                                                                1.26            68.5%
- ------------------------------------------------------------------------------------------------------------------------------------
  171                                                                1.36            75.5%
  172                                                                1.38            49.7%
  173                                                                1.41            77.7%
  174                                                                1.45            76.1%
  175                                                                1.40            78.5%
- ------------------------------------------------------------------------------------------------------------------------------------
  176                                                                1.35            75.5%
  177                                                                1.57            58.6%
  178                                                                1.62            60.4%
  179                                                                1.52            64.3%
  180                                                                1.34            62.2%
- ------------------------------------------------------------------------------------------------------------------------------------
  181                                                                1.31            51.3%
  182                                                                1.76            56.5%
  183                                                                1.53            77.9%
  184                                                                1.69            67.3%
  185                                                                1.59            62.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  186                                                                1.80            63.4%
  187                                                                1.46            76.6%
  188                                                                1.41            74.7%
  189                                                                1.49            72.6%
  190                                                                1.47            78.9%
- ------------------------------------------------------------------------------------------------------------------------------------
  191                                                                1.36            76.2%
  192                                                                1.38            75.8%
  193                                                                1.48            64.3%
  194                                                                1.50            63.2%
  195                                                                1.36            73.0%
- ------------------------------------------------------------------------------------------------------------------------------------
  196                                                                1.40            51.9%
  197                                                                1.15            59.0%
  198                                                                1.24            76.1%
  199                                                                1.79            56.9%
  200                                                                2.04            50.5%
- ------------------------------------------------------------------------------------------------------------------------------------
  201               Dairy Mart                    TRUE               1.00            98.1%
  202               Dairy Mart                    TRUE               1.00            98.2%
  203                                                                1.36            79.7%
  204                                                                1.53            55.2%
  205               Dairy Mart                    TRUE               1.00            99.6%
- ------------------------------------------------------------------------------------------------------------------------------------
  206                                                                1.14            78.2%
  207               Dairy Mart                    TRUE               1.00            98.5%
  208                                                                1.37            68.9%
  209                                                                1.71            72.4%
  210                                                                1.47            71.3%
- ------------------------------------------------------------------------------------------------------------------------------------
  211                                                                1.69            66.1%
  212                                                                1.47            61.2%
  213                                                                1.44            43.9%
  214                                                                1.22            67.7%
  215                                                                1.46            65.8%
- ------------------------------------------------------------------------------------------------------------------------------------
  216                                                                1.41            60.1%
  217                                                                1.75            66.4%
  218                                                                1.32            71.8%
  219                                                                1.70            79.0%
  220                                                                1.38            74.0%
- ------------------------------------------------------------------------------------------------------------------------------------
  221               Dairy Mart                    TRUE               1.00            95.3%
  222                                                                1.43            79.6%
  223                                                                1.60            67.7%
  224                                                                1.90            55.4%
  225                                                                1.50            71.8%
- ------------------------------------------------------------------------------------------------------------------------------------
  226               Dairy Mart                    TRUE               1.00            96.1%
  227                                                                1.30            68.5%
  228                                                                1.18            58.5%
  229                                                                1.41            44.0%
  230                                                                1.24            41.6%
</TABLE>

<TABLE>
<CAPTION>
                 LEAD LENDER/   
LOAN #            CO-LENDER          DEFEASANCE      LOCK BOX       DUE DATE             PROPERTY TYPE        INTEREST RATE BUY-UP
- ------------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                 <C>             <C>            <C>            <C>                        <C>
   1                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   1                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   1                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   1                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   1                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   1                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
   2               Co-Lender             TRUE           Soft           11th        Multifamily                       TRUE
   3                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
   4               Co-Lender             TRUE           Hard           11th        Retail-Anchored                   TRUE
   4               Co-Lender             TRUE           Hard           11th        Retail-Anchored                    TRUE
   4               Co-Lender             TRUE           Hard           11th        Retail-Anchored                   TRUE
   4               Co-Lender             TRUE           Hard           11th        Retail-Anchored                   TRUE
   4               Co-Lender             TRUE           Hard           11th        Retail-Anchored                   TRUE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
   5               Co-Lender             TRUE           Hard           11th        Retail-Anchored                   TRUE
   6               Co-Lender             TRUE           Hard           11th        Hotel-Full Service                FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
   7                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   7                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   7                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
   7                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
   8                                     TRUE           Hard           11th        Retail-Anchored                   TRUE
   9                                     TRUE           Hard           11th        Office                            TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
  10              Lead Lender            TRUE           Hard            1st        Hotel-Ltd. Service                FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  11                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
  12                                     TRUE           Hard           11th        Retail-Anchored                   TRUE
  13                                     TRUE           Hard           11th        Office                            TRUE
  14                                     TRUE           Hard           11th        Health Club                       TRUE
  15                                     TRUE           Hard           11th        Office                            TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  16                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
  17                                     TRUE           Hard           11th        Retail-Anchored                   TRUE
  18                                     TRUE           Hard           11th        Office                            FALSE
  19               Co-Lender             TRUE           Hard           11th        Industrial                        FALSE
  20                                     TRUE           Hard           11th        Health Club                       FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  21                                     TRUE           Hard           11th        Office                            TRUE
  22                                     TRUE           Hard           11th        Office                            FALSE
  23                                     TRUE           Hard           11th        Office                            FALSE
  24                                     TRUE           Hard           11th        Office                            FALSE
  25                                     TRUE           Hard           11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  26                                     TRUE           Hard           11th        Office                            TRUE
  27                                     TRUE           Soft           11th        Multifamily                       FALSE
  28                                     TRUE           Hard           11th        Office                            FALSE
  29                                     TRUE           Hard           11th        Office                            FALSE
  30                                     TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  31                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
  32                                     TRUE           Hard           11th        Office                            FALSE
  33                                     TRUE           Hard            1st        Office                            FALSE
  34                                     TRUE           Hard           11th        Office                            TRUE
  35                                     TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  36                                     TRUE                          11th        Retail-Anchored                   TRUE
  37                                     TRUE           Hard           11th        Retail-Quasi-Anchored             TRUE
  38                                     TRUE           Hard           11th        Office                            FALSE
  39               Co-Lender             TRUE           Hard           11th        Hotel-Full Service                TRUE
  40                                     TRUE           Soft           11th        Multifamily                       FALSE
  41              Lead Lender            TRUE           Hard           11th        Industrial                        FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  42               Co-Lender             TRUE           Hard           11th        Retail-Anchored                   FALSE
  42               Co-Lender             TRUE           Hard           11th        Retail-Anchored                   FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  43                                     TRUE           Hard           11th        Industrial                        FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  44                                     TRUE           Hard           11th        Office                            TRUE
  44                                     TRUE           Hard           11th        Office                            TRUE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  45                                     TRUE           Hard           11th        Office                            TRUE
  46                                     TRUE                          11th        Multifamily                       FALSE
  47                                     TRUE                          11th        Multifamily                       TRUE
  48                                     TRUE           Hard           11th        Industrial                        FALSE
  49                                     TRUE           Hard           11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  50                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
  50                                     TRUE           Hard           11th        Retail-Anchored                   FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  51                                     TRUE                          11th        Healthcare                        FALSE
  51                                     TRUE                          11th        Healthcare                        FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  52                                     TRUE           Hard           11th        Office                            TRUE
  53                                     TRUE                          11th        Hotel-Full Service                FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  54                                     TRUE           Hard           11th        Office                            TRUE
  54                                     TRUE           Hard           11th        Industrial                        TRUE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  55                                     TRUE                          11th        Office                            FALSE
  56                                     TRUE           Hard           11th        Retail-Anchored                   TRUE
  57                                     TRUE           Hard           11th        Office                            TRUE
  58                                     TRUE           Hard           11th        Retail-Anchored                   TRUE
  59                                     TRUE                          11th        Multifamily                       FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  60                                     TRUE           Hard           11th        Retail-Unanchored                 FALSE
  61                                     TRUE                          11th        Retail-Anchored                   FALSE
  62                                     TRUE           Hard           11th        Office                            TRUE
  63                                     TRUE                          11th        Office                            TRUE
  64                                     TRUE           Soft           11th        Multifamily                       TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  65                                     TRUE                          11th        Multifamily                       FALSE
  66                                     TRUE           Soft           11th        Multifamily                       FALSE
  67                                     TRUE                          11th        Retail-Unanchored                 TRUE
  68                                     TRUE                          11th        Office                            FALSE
  69                                     TRUE           Hard           11th        Office                            TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  70                                     TRUE           Hard           11th        Office                            TRUE
  71                                     TRUE                          11th        Office                            TRUE
  72                                     TRUE                          11th        Office                            FALSE
  73                                     TRUE                          11th        Retail-Anchored                   FALSE
  74                                     TRUE                          11th        Multifamily                       FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  75                                     TRUE                          11th        Multifamily                       TRUE
  76                                     TRUE           Hard           11th        Office                            TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  77                                     TRUE                          11th        Multifamily                       FALSE
  77                                     TRUE                          11th        Multifamily                       FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  78                                     TRUE                          11th        Industrial                        FALSE
  79                                     TRUE           Hard           11th        Office                            TRUE
  80                                     TRUE                          11th        Multifamily                       FALSE
  81                                     TRUE           Hard           11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  82                                     TRUE                          11th        Multifamily                       FALSE
  82                                     TRUE                          11th        Multifamily                       FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  83                                     TRUE                          11th        Office                            FALSE
  84                                     TRUE           Hard           11th        Hotel-Full Service                FALSE
  85                                     TRUE                          11th        Industrial                        FALSE
  86                                     TRUE           Hard           11th        Office                            TRUE
  87                                     TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  88                                     TRUE                          11th        Retail-Anchored                   FALSE
  89                                     TRUE                          11th        Retail-Anchored                   FALSE
  90                                     TRUE                          11th        Hotel-Ltd. Service                FALSE
  91                                     TRUE                          11th        Multifamily                       FALSE
  92                                     TRUE                          11th        Hotel-Ltd. Service                FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  93                                     TRUE           Soft           11th        Multifamily                       FALSE
  94                                     TRUE           Hard           11th        Retail-Anchored                   TRUE
  95                                     TRUE                          11th        Retail-Quasi-Anchored             FALSE
  96                                     TRUE                          11th        Office                            FALSE
  97                                     TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  98                                     TRUE                          11th        Multifamily                       TRUE
  99                                     TRUE                          11th        Retail-Anchored                   FALSE
  100                                    TRUE                          11th        Retail-Unanchored                 FALSE
  101                                    TRUE                          11th        Office                            FALSE
  102             Lead Lender            TRUE           Hard           11th        Retail-Quasi-Anchored             FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  103                                    TRUE                          11th        Office                            TRUE
  104                                    TRUE                          11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  105                                    TRUE                          11th        Multifamily                       FALSE
  105                                    TRUE                          11th        Multifamily                       FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  106                                    TRUE           Hard           11th        Retail-Anchored                   TRUE
  107                                    TRUE                          11th        Multifamily                       FALSE
  108                                    TRUE                          11th        Office                            FALSE
  109                                    TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  110                                    TRUE                          11th        Mobile Home Park                  FALSE
  110                                    TRUE                          11th        Mobile Home Park                  FALSE
  110                                    TRUE                          11th        Mobile Home Park                  FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  111                                    TRUE                          11th        Multifamily                       FALSE
  112                                    TRUE                          11th        Hotel-Ltd. Service                TRUE
  113                                    TRUE           Hard           11th        Retail-Anchored                   FALSE
  114                                    TRUE                          11th        Mobile Home Park                  FALSE
  115                                    TRUE                          11th        Retail-Quasi-Anchored             FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  116                                    TRUE           Soft           11th        Retail-Anchored                   FALSE
  117                                    TRUE                          11th        Retail-Anchored                   FALSE
  118                                    TRUE                          11th        Retail-Unanchored                 TRUE
  119                                    TRUE           Hard           11th        Retail-Anchored                   FALSE
  120                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  121             Lead Lender            TRUE           Hard           11th        Retail-Quasi-Anchored             FALSE
  122             Lead Lender            TRUE           Hard           11th        Retail-Quasi-Anchored             FALSE
  123             Lead Lender            TRUE           Hard           11th        Retail-Quasi-Anchored             FALSE
  124                                    TRUE                          11th        Retail-Quasi-Anchored             FALSE
  125                                    TRUE                          11th        Retail-Unanchored                 FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  126                                    TRUE           Hard           11th        Office                            FALSE
  127                                    TRUE                          11th        Office                            FALSE
  128                                    TRUE           Hard           11th        Office                            FALSE
  129                                    TRUE           Hard           11th        Industrial                        FALSE
  130                                    TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  131                                    TRUE                          11th        Mobile Home Park                  FALSE
  132                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
  133                                    TRUE           Soft           11th        Retail-Unanchored                 FALSE
  134                                    TRUE                          11th        Office                            TRUE
  135                                    TRUE                          11th        Retail-Unanchored                 FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  136                                    TRUE           Hard           11th        Retail-Unanchored                 TRUE
  137                                    TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  138                                    TRUE                          11th        Multifamily                       FALSE
  138                                    TRUE                          11th        Multifamily                       FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  139                                    TRUE                          11th        Retail-Anchored                   TRUE
  140                                    TRUE                          11th        Industrial                        FALSE
  141                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
  142                                    TRUE                          11th        Retail-Unanchored                 FALSE
  143                                    TRUE                          11th        Office                            FALSE
  144                                    TRUE           Hard           11th        Retail-Unanchored                 FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  145                                    TRUE           Hard           11th        Retail-Anchored                   FALSE
  146                                    TRUE                          11th        Multifamily                       FALSE
  147                                    TRUE                          11th        Hotel-Full Service                TRUE
  148                                    TRUE                          11th        Multifamily                       TRUE
  149                                    TRUE                          11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  150                                    TRUE                          11th        Retail-Anchored                   FALSE
  151                                    TRUE           Soft           11th        Multifamily                       FALSE
  152                                    TRUE                          11th        Office                            TRUE
  153                                    TRUE                          11th        Industrial                        TRUE
  154                                    TRUE                          11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  155                                    TRUE           Hard           11th        Hotel-Ltd. Service                FALSE
  156                                    TRUE           Hard           11th        Industrial                        FALSE
  157                                    TRUE           Hard           11th        Retail-Unanchored                 FALSE
  158                                    TRUE           Hard           11th        Retail-Unanchored                 FALSE
  159                                    TRUE           Hard           11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
                                
  160                                    TRUE                          11th        Multifamily                       FALSE
  160                                    TRUE                          11th        Multifamily                       FALSE
                                
- ------------------------------------------------------------------------------------------------------------------------------------
  161                                    TRUE                          11th        Multifamily                       FALSE
  162                                    TRUE                          11th        Industrial                        FALSE
  163                                    TRUE                          11th        Multifamily                       FALSE
  164                                    TRUE                          11th        Retail-Unanchored                 FALSE
  165                                    TRUE                          11th        Office                            TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  166                                    TRUE                          11th        Retail-Unanchored                 FALSE
  167                                    TRUE           Hard           11th        Office                            TRUE
  168                                    TRUE                          11th        Office                            FALSE
  169                                    TRUE                          11th        Retail-Unanchored                 FALSE
  170                                    TRUE           Hard           11th        Office                            TRUE
- ------------------------------------------------------------------------------------------------------------------------------------
  171                                    TRUE           Soft           11th        Multifamily                       FALSE
  172                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
  173                                    TRUE                          11th        Multifamily                       FALSE
  174                                    TRUE                          11th        Multifamily                       FALSE
  175                                    TRUE           Soft           11th        Multifamily                       FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  176                                    TRUE                          11th        Multifamily                       FALSE
  177                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
  178                                    TRUE           Hard           11th        Office                            FALSE
  179                                    TRUE                          11th        Office                            FALSE
  180                                    TRUE                          11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  181                                    TRUE                          11th        Office                            TRUE
  182                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
  183                                    TRUE                          11th        Multifamily                       FALSE
  184                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
  185                                    TRUE                          11th        Retail-Unanchored                 FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  186                                    TRUE                          11th        Retail-Unanchored                 FALSE
  187                                    TRUE           Soft           11th        Multifamily                       FALSE
  188                                    TRUE                          11th        Multifamily                       FALSE
  189                                    TRUE                          11th        Retail-Anchored                   FALSE
  190                                    TRUE                          11th        Multifamily                       FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  191                                    TRUE                          11th        Retail-Anchored                   FALSE
  192                                    TRUE           Hard           11th        Retail-Anchored                   FALSE
  193                                    TRUE                          11th        Hotel-Ltd. Service                FALSE
  194                                    TRUE                          11th        Multifamily                       FALSE
  195                                    TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  196                                    TRUE           Soft           11th        Multifamily                       FALSE
  197                                    TRUE           Soft           11th        Multifamily                       FALSE
  198                                    TRUE                          11th        Multifamily                       FALSE
  199                                    TRUE           Hard           11th        Hotel-Ltd. Service                FALSE
  200                                    TRUE                          11th        Industrial                        FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  201                                    TRUE           Hard            1st        Retail-Anchored                   FALSE
  202                                    TRUE           Hard            1st        Retail-Anchored                   FALSE
  203                                    TRUE                          11th        Multifamily                       FALSE
  204                                    TRUE                          11th        Retail-Unanchored                 FALSE
  205                                    TRUE           Hard            1st        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  206                                    TRUE           Hard           11th        Retail-Anchored                   FALSE
  207                                    TRUE           Hard            1st        Retail-Anchored                   FALSE
  208                                    TRUE                          11th        Multifamily                       FALSE
  209                                    TRUE                          11th        Multifamily                       FALSE
  210                                    TRUE           Hard           11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  211                                    TRUE                          11th        Multifamily                       FALSE
  212                                    TRUE                          11th        Mobile Home Park                  FALSE
  213                                    TRUE                          11th        Retail-Unanchored                 FALSE
  214                                    TRUE                          11th        Office                            FALSE
  215                                    TRUE                          11th        Office                            FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  216                                    TRUE           Hard           11th        Retail-Anchored                   FALSE
  217                                    TRUE                          11th        Multifamily                       FALSE
  218                                    TRUE                          11th        Industrial                        FALSE
  219                                    TRUE                          11th        Multifamily                       FALSE
  220                                    TRUE                          11th        Retail-Anchored                   FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  221                                    TRUE           Hard            1st        Retail-Anchored                   FALSE
  222                                    TRUE                          11th        Multifamily                       FALSE
  223                                    TRUE                          11th        Mobile Home Park                  FALSE
  224                                    TRUE                          11th        Retail-Unanchored                 FALSE
  225                                    TRUE                          11th        Mobile Home Park                  FALSE
- ------------------------------------------------------------------------------------------------------------------------------------
  226                                    TRUE           Hard            1st        Retail-Anchored                   FALSE
  227                                    TRUE                          11th        Industrial                        FALSE
  228                                    TRUE           Soft           11th        Multifamily                       FALSE
  229                                    TRUE           Soft           11th        Multifamily                       FALSE
  230                                    TRUE           Soft           11th        Multifamily                       FALSE
</TABLE>

<TABLE>
<CAPTION>
                                             LETTER OF     BORROWER PAYS RATING
LOAN #        PREMIUM           BASE RATE     CREDIT           AGENCY FEES*                       LOAN ID                   ASSET
- ------------------------------------------------------------------------------------------------------------------------------------
<S>         <C>                 <C>          <C>           <C>                                  <C>                     <C>

   1                                                                                             2146051712              2110498752
   1                                                                                             2146051712              2110498757
   1                                                                                             2146051712              2110498753
   1                                                                                             2146051712              2110498754
   1                                                                                             2146051712              2110498755
   1                                                                                             2146051712              2110498756
           
- ------------------------------------------------------------------------------------------------------------------------------------
   2        $ 4,718,095.00        7.378%                                                               2520                    4294
   3                                                                                             2146051714              2110498821
- ------------------------------------------------------------------------------------------------------------------------------------
           
   4                                                                                                   4743               -52294096
   4                                                                                                   4743               -52294094
   4                                                                                                   4743               -52293754
   4                                                                                                   4743               -52294097
   4                                                                                                   4743               -52294095
            $ 9,695,300.00        6.990%
- ------------------------------------------------------------------------------------------------------------------------------------
   5        $ 8,568,296.00        7.405%                                                               1672                    3547
   6                                                                                                   1164                    2678
- ------------------------------------------------------------------------------------------------------------------------------------
           
   7                                                                                                   4754               -52293964
   7                                                                                                   4754               -52293708
   7                                                                                                   4754               -52293707
   7                                                                                                   4754               -52293706
           
- ------------------------------------------------------------------------------------------------------------------------------------
   8        $ 5,163,280.00        7.390%                                                               2347                    4344
   9        $ 4,900,235.00        7.050%                                                          890932131               -52294037
- ------------------------------------------------------------------------------------------------------------------------------------
           
  10                                                                                               -5067125               -52294166
  10                                                                                               -5067125               -52294175
  10                                                                                               -5067125               -52294172
  10                                                                                               -5067125               -52294171
  10                                                                                               -5067125               -52294164
  10                                                                                               -5067125               -52294163
  10                                                                                               -5067125               -52294176
  10                                                                                               -5067125               -52294165
  10                                                                                               -5067125               -52294170
  10                                                                                               -5067125               -52294167
  10                                                                                               -5067125               -52294177
  10                                                                                               -5067125               -52294173
  10                                                                                               -5067125               -52294168
  10                                                                                               -5067125               -52294174
  10                                                                                               -5067125               -52294169
           
- ------------------------------------------------------------------------------------------------------------------------------------
  11                                                                                                   1677                    3552
  12        $ 3,988,128.00        7.260%                                                         1591718458               -52293958
  13        $ 3,602,350.00        7.440%                                                               2552                    4346
  14        $ 3,204,360.00        7.440%                                                          -41900652               -52294072
  15        $ 3,427,860.00        7.410%                                                         -596281226               -52293830
- ------------------------------------------------------------------------------------------------------------------------------------
  16                                                                                                   2322                    4127
  17        $ 3,125,338.00        7.210%                                                               4353                    7156
  18                                                                                              892594122              2110498802
  19                                                                                               -5066332               -52293616
  20                                                                                              893252423               -52293467
- ------------------------------------------------------------------------------------------------------------------------------------
  21        $ 2,481,973.00        7.500%                                                               4747               -52293951
  22                                                                                               -5066206               -52293464
  23                                                                                             2146051729              2110498795
  24                                                                                               -5066905               -52293797
  25                                                                                             2146051705              2110498827
- ------------------------------------------------------------------------------------------------------------------------------------
  26        $ 2,273,292.00        7.250%                                                          132659937               -52293501
  27                                                                                             2146051679              2110498703
  28                                                                                             2146051717              2110498800
  29                                                                                            -2091661224               -52293689
  30                                                                                                   2034                    3993
- ------------------------------------------------------------------------------------------------------------------------------------
  31                                                                                                   2344              2110498394
  32                                                                                               -5066211               -52293460
  33                                                                                                   4676                    7322
  34        $ 1,343,193.00        7.350%                                                               4570                    7266
  35                                                                                                   2749               -52293811
- ------------------------------------------------------------------------------------------------------------------------------------
  36        $ 1,136,334.00        7.230%                                                               4272                    6923
  37        $ 1,808,013.00        7.520%                                                          893280081               -52294076
  38                                                                                             2146051716              2110498797
  39        $ 1,241,649.60        6.981%                                                           -5066784               -52293667
  40                                                                                                   2421                    3545
  41                                                                                                   4718               893267639
- ------------------------------------------------------------------------------------------------------------------------------------
           
  42                                                                                             2146051587              2110498482
  42                                                                                             2146051587              2110498483
           
- ------------------------------------------------------------------------------------------------------------------------------------
  43                                                                                               -5066126              2110498532
- ------------------------------------------------------------------------------------------------------------------------------------
           
  44                                                                                             2146051603              2110498751
  44                                         TRUE                                                2146051603              2110498867
            $ 1,096,244.00        7.130%
- ------------------------------------------------------------------------------------------------------------------------------------
  45        $ 1,108,843.00        7.000%                                                         2146051637              2110498613
  46                                                                                              891977633               -52293824
  47        $   311,596.00        7.660%                                                               2091                    4477
  48                                                                                               -5066111              2110498533
  49                                                                                                   1897                    3792
- ------------------------------------------------------------------------------------------------------------------------------------
           
  50                                                                                             2146051617              2110498543
  50                                                                                             2146051617              2110498544
           
- ------------------------------------------------------------------------------------------------------------------------------------
           
  51                                                                                             1750454405               -52293740
  51                                                                                             1750454405               -52293716
           
- ------------------------------------------------------------------------------------------------------------------------------------
  52        $   848,364.00        7.192%                                                         2146051602              2110498677
  53                                                                                              809634094               -52293839
- ------------------------------------------------------------------------------------------------------------------------------------
           
  54                                                                                               -5066785               -52293466
  54                                                                                               -5066785              2110498546
            $   922,108.00        7.230%
- ------------------------------------------------------------------------------------------------------------------------------------
  55                                                                                               -5066789              2110498614
  56        $   868,443.85        7.420%     TRUE                                                      4726               895508038
  57        $   896,487.00        7.060%                                                           -5066912               -52293798
  58        $   755,873.00        7.000%                                                           -5066815              2110498538
  59                                                                                              894472767               -52293858
- ------------------------------------------------------------------------------------------------------------------------------------
  60                                                                                             2146051747              2110498749
  61                                                                                                   4196                    7022
  62        $   744,732.00        6.880%                                                         2146051662              2110498661
  63        $   681,597.00        7.430%                                                          894472327               -52293849
  64        $   600,915.00        6.830%                                                           -5066352              2110498679
- ------------------------------------------------------------------------------------------------------------------------------------
  65                                                                                              892050830               895241667
  66                                                                                             2146051728              2110498794
  67        $   709,091.00        6.840%                                                         2146051701              2110498659
  68                                                                                                   4241                    6981
  69        $   632,115.00        7.192%     TRUE                                                2146051600              2110498563
- ------------------------------------------------------------------------------------------------------------------------------------
  70        $   725,787.00        7.290%                                                               4450              -463175924
  71        $   687,969.00        7.190%                                                           -5066850              2110498575
  72                                                                                               -5066079              2110498783
  73                                                                                             1377531828              2110498560
  74                                                                                              893169640               -52294044
- ------------------------------------------------------------------------------------------------------------------------------------
  75        $   313,447.00        7.450%                                                               4661              -101445485
  76        $   665,504.00        6.780%                                                         2146051703              2110498656
- ------------------------------------------------------------------------------------------------------------------------------------
               
  77                                                                                               -5066353              2110498690
  77                                                                                               -5066353              2110498772
               
- ------------------------------------------------------------------------------------------------------------------------------------
  78                                                                                              894465961               -52293816
  79        $   586,196.00        7.420%                                                           -5067032               -52293739
  80                                                                                               -5067047               -52293804
  81                                                                                             2146051854              2110498771
- ------------------------------------------------------------------------------------------------------------------------------------
               
  82                                                                                                   4628              1005825143
  82                                                                                                   4628             -2121778452
               
- ------------------------------------------------------------------------------------------------------------------------------------
  83                                                                                              -25261926               -52293838
  84                                                                                               -5066069              2110498464
  85                                                                                               -5066803              2110498817
  86        $   544,683.00        7.290%                                                               4449               893345070
  87                                                                                                   4202                    7018
- ------------------------------------------------------------------------------------------------------------------------------------
  88                                                                                                   1721                    3592
  89                                                                                               -5066359              2110498572
  90                                                                                             -740121862              2110498822
  91                                                                                               -5066898              2110498820
  92                                                                                             1957588459              2110498571
- ------------------------------------------------------------------------------------------------------------------------------------
  93                                                                                               -5067027              2110498748
  94        $   487,986.00        7.170%                                                          894472946               -52293843
  95                                                                                                   2098                    4459
  96                                                                                              890339182               893441271
  97                                                                                              894471401               -52293853
- ------------------------------------------------------------------------------------------------------------------------------------
  98        $   347,783.00        6.930%                                                           -5066360              2110498668
  99                                                                                             2146051704              2110498742
  100                                                                                              -5066264              2110498840
  101                                                                                                  4189                    7029
  102                                                                                            -259363276               -52294109
- ------------------------------------------------------------------------------------------------------------------------------------
  103       $   442,816.00        7.260%                                                           -5067023              2110498738
  104                                                                                             894650390               -52293835
- ------------------------------------------------------------------------------------------------------------------------------------
           
  105                                                                                            2146051651              2110498736
  105                                                                                            2146051651              2110498737
           
- ------------------------------------------------------------------------------------------------------------------------------------
  106       $   481,090.00        7.220%                                                           -5066842               -52293549
  107                                                                                             894469464               -52293808
  108                                                                                              -5067105               -52294102
  109                                                                                           -1249833133              2110498792
- ------------------------------------------------------------------------------------------------------------------------------------
               
  110                                                                                              -5067036              2110498582
  110                                                                                              -5067036              2110498893
  110                                                                                              -5067036              2110498891
               
- ------------------------------------------------------------------------------------------------------------------------------------
  111                                                                                              -5066238               -52293457
  112       $   569,317.00        7.820%                                                          894375004               -52293993
  113                                                                                            2146052022              2110498881
  114                                                                                              -5066809              2110498779
  115                                                                                              -5067038               -52293686
- ------------------------------------------------------------------------------------------------------------------------------------
  116                                                                                                  1713                    3584
  117                                                                                            2146051648              2110498781
  118       $   382,691.00        7.400%                                                        -1246233644               -52294117
  119                                                                                            2146051638              2110498615
  120                                                                                             894655529               -52293463
- ------------------------------------------------------------------------------------------------------------------------------------
  121                                                                                           -1831827072               -52294111
  122                                                                                           -1349565798               -52294110
  123                                                                                                  4767               -52294114
  124                                                                                             890347660               -52293818
  125                                                                                            -923728844               -52293690
- ------------------------------------------------------------------------------------------------------------------------------------
  126                                                                                            2146052021              2110498880
  127                                                                                                  4461                    7219
  128                                                                                            2146051855              2110498775
  129                                                                                            2146051655              2110498844
  130                                                                                              -5067062               -52293805
- ------------------------------------------------------------------------------------------------------------------------------------
  131                                                                                              -5066236               -52293673
  132                                                                                                  4664               -52294055
  133                                                                                                  4468                    7207
  134       $   340,112.00        7.320%                                                        -1426754302               -52293700
  135                                                                                             894469575               -52293845
- ------------------------------------------------------------------------------------------------------------------------------------
  136       $   335,104.00        7.250%                                                        -1924131616               -52293790
  137                                                                                            -800824949              2110498681
- ------------------------------------------------------------------------------------------------------------------------------------
               
  138                                                                                           -1161042896              2110498774
  138                                                                                           -1161042896              2110498773
               
- ------------------------------------------------------------------------------------------------------------------------------------
  139       $   326,202.00        7.300%                                                          894472558               -52293834
  140                                                                                              -5066085              2110498663
  141                                                                                             891981318               -52294008
  142                                                                                            2146051838              2110498798
  143                                                                                              -5066234               -52293520
  144                                                                                              -5066904               -52293783
- ------------------------------------------------------------------------------------------------------------------------------------
  145                                                                                              -5066081              2110498826
  146                                                                                            -637664835               -52293745
  147       $   309,725.00        7.930%                                                          891981577               -52293832
  148       $   187,647.00        7.290%                                                           -5066363              2110498750
  149                                                                                            2146051817              2110498823
- ------------------------------------------------------------------------------------------------------------------------------------
  150                                                                                              -5067061               -52293794
  151                                                                                           -2111899819               -52293751
  152       $   288,544.00        7.370%                                                          894470047               -52293847
  153       $   291,238.00        7.130%                                                        -1259752385               -52293780
  154                                                                                              -5066233               -52293531
- ------------------------------------------------------------------------------------------------------------------------------------
  155                                                                                                  4604               894653523
  156                                                                                              -5066110              2110498534
  157                                                                                              -5067065               -52293796
  158                                                                                            2146051837              2110498791
  159                                                                                            2146051857              2110498803
- ------------------------------------------------------------------------------------------------------------------------------------
           
  160                                                                                              -5066899              2110498689
  160                                                                                              -5066899               -52293461
           
- ------------------------------------------------------------------------------------------------------------------------------------
  161                                                                                            1379758203               -52293778
  162                                                                                             894471595               -52293851
  163                                                                                             891977164               -52293807
  164                                                                                            2146051659              2110498845
  165       $   209,608.00        7.470%                                                           -5067103               -52293773
- ------------------------------------------------------------------------------------------------------------------------------------
  166                                                                                           -1840059976               -52293718
  167       $   244,907.00        6.730%                                                         2146051702              2110498785
  168                                                                                              -5066878               -52293806
  169                                                                                              -5066213              2110498789
  170       $   199,615.00        7.192%     TRUE                                                2146051599              2110498562
- ------------------------------------------------------------------------------------------------------------------------------------
  171                                                                                           -1115914368               -52293724
  172                                                                                              -5066244               -52293459
  173                                                                                                  4716              -381638845
  174                                                                                              -5066265              2110498839
  175                                                                                            -593530450               -52293722
- ------------------------------------------------------------------------------------------------------------------------------------
  176                                                                                             668003812               -52293837
  177                                                                                            2146051834              2110498815
  178                                                                                            2146052010              2110498807
  179                                                                                           -1189749559               -52293681
  180                                                                                              -5066958               -52293801
- ------------------------------------------------------------------------------------------------------------------------------------
  181       $   192,528.00        7.360%                                                          894643403               -52293820
  182                                                                                             893169277               -52293836
  183                                                                                             894467144               -52293814
  184                                                                                            1791944901              2110498570
  185                                                                                              -5066271              2110498567
- ------------------------------------------------------------------------------------------------------------------------------------
  186                                                                                              -5067037              2110498809
  187                                                                                           -1197706495              -422410168
  188                                                                                            -416841251               -52293831
  189                                                                                              -5066215              2110498780
  190                                                                                              -5066089              2110498710
- ------------------------------------------------------------------------------------------------------------------------------------
  191                                                                                              -5067028               -52293684
  192                                                                                              -5066678               -52293586
  193                                                                                              -5067085               -52294121
  194                                                                                              -5066358              2110498520
  195                                                                                           -1957078801              2110498788
- ------------------------------------------------------------------------------------------------------------------------------------
  196                                                                                                  2713               -52293485
  197                                                                                                  2711               -52293487
  198                                                                                             891884285               424171576
  199                                                                                                  4167                    7040
  200                                                                                             891976679               -52293821
- ------------------------------------------------------------------------------------------------------------------------------------
  201                                                                                            2146051688              2110498638
  202                                                                                            2146051687              2110498644
  203                                                                                           -1851216911               -52293721
  204                                                                                             963023555               -52293743
  205                                                                                            2146051683              2110498641
- ------------------------------------------------------------------------------------------------------------------------------------
  206                                                                                                  4240                    6982
  207                                                                                            2146051684              2110498676
  208                                                                                                  4192                    7026
  209                                                                                              -5066812              2110498787
  210                                                                                             894470978               -52293856
- ------------------------------------------------------------------------------------------------------------------------------------
  211                                                                                                  4459                    7216
  212                                                                                              -5066943               -52293789
  213                                                                                              -5066214              2110498782
  214                                                                                             450385733               -52293750
  215                                                                                            1733102529               -52293691
- ------------------------------------------------------------------------------------------------------------------------------------
  216                                        TRUE                                                2146052011              2110498805
  217                                                                                              -5067022               -52293683
  218                                                                                            2146051846              2110498816
  219                                                                                              -5066261              2110498573
  220                                                                                             891284940              -214451899
- ------------------------------------------------------------------------------------------------------------------------------------
  221                                                                                            2146051685              2110498647
  222                                                                                             894468588               -52293813
  223                                                                                              -5066781               -52293456
  224                                                                                              -5067030              2110498806
  225                                                                                            -800705358             -1656887928
- ------------------------------------------------------------------------------------------------------------------------------------
  226                                                                                            2146051686              2110498649
  227                                                                                            2146051847              2110498818
  228                                                                                                  2722               -52293477
  229                                                                                                  2714               -52293484
  230                                                                                                  2720               -52293479
</TABLE>


<PAGE>
                                   EXHIBIT C-1

                                                           AFFIDAVIT PURSUANT TO
                                                       SECTION 860E(e)(4) OF THE
                                                        INTERNAL REVENUE CODE OF
                                                                1986, AS AMENDED

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

     _____________________, being first duly sworn, deposes and says:

     1. That he/she is a _______________ of  ___________________________________
(the "Purchaser"),  a _______________ duly organized and existing under the laws
of the State of _______________, on behalf of which he makes this affidavit.

     2. That the Purchaser's Taxpayer Identification Number is _______________.

     3. That the Purchaser of the [Commercial  Mortgage Asset Trust,  Commercial
Mortgage Pass-Through  Certificates,  Series 1999-C1, Class [R] [LR] (the "Class
[R] [LR]  Certificate")]  [Atlanta  Marriott REMIC Residual  Interest,  the DDRA
REMIC  Residual   Interest,   and  the  Overland  MHP  REMIC  Residual  Interest
(collectively,  the "Loan REMIC Residual  Interests")] is a Permitted Transferee
(as  defined in Article I of the Pooling and  Servicing  Agreement,  dated as of
March 11, 1999,  by and among Asset  Securitization  Corporation,  as depositor,
First Union  National  Bank,  as servicer,  Lennar  Partners,  Inc.,  as special
servicer,  LaSalle National Bank, as trustee,  and ABN AMRO Bank N.V., as fiscal
agent (the  "Pooling and Servicing  Agreement"),  or is acquiring the [Class [R]
[LR]  Certificate]  [Loan REMIC  Residual  Interests]  for the account of, or as
agent  (including as a broker,  nominee,  or other  middleman)  for, a Permitted
Transferee   and  has   received   from  such  person  or  entity  an  affidavit
substantially in the form of this affidavit.

     4. That the Purchaser historically has paid its debts as they have come due
and  intends to pay its debts as they come due in the  future and the  Purchaser
intends to pay taxes  associated  with holding the [Class [R] [LR]  Certificate]
[Loan REMIC Residual Interests] as they become due.

     5. That the Purchaser  understands  that it may incur tax liabilities  with
respect to the [Class [R] [LR] Certificate]  [Loan REMIC Residual  Interests] in
excess of any cash flow  generated  by the  [Class [R] [LR]  Certificate]  [Loan
REMIC Residual Interests].

     6. That the  Purchaser  will not transfer the [Class [R] [LR]  Certificate]
[Loan REMIC Residual Interests] to any person or entity from which the Purchaser
has not received an affidavit  substantially in the form of this affidavit or as
to which the Purchaser has actual  knowledge that the  requirements set forth in
paragraph  3,  paragraph 4 or  paragraph 7 hereof are not  satisfied or that the
Purchaser  has reason to know does not  satisfy  the  requirements  set forth in
paragraph 4 hereof.

     7. That the  Purchaser  is not a  Disqualified  Non-U.S.  Person and is not
purchasing the [Class [R] [LR] Certificate] [Loan REMIC Residual  Interests] for
the  account  of,  or as an  agent  (including  as a  broker,  nominee  or other
middleman) for, a Disqualified Non-U.S. Person.

     8.  That  the  Purchaser  agrees  to such  amendments  of the  Pooling  and
Servicing Agreement as may be required to further effectuate the restrictions on
transfer of the [Class [R] [LR] Certificate] [Loan REMIC Residual  Interests] to
such a "disqualified  organization," an agent thereof, or a person that does not
satisfy the requirements of paragraph 4 and paragraph 7 hereof.

     9. That,  if a "tax  matters  person" is  required  to be  designated  with
respect to the [Upper-Tier REMIC] [Atlanta Marriott REMIC, the DDRA REMIC or the
Overland MHP REMIC],  the Purchaser agrees to act as "tax matters person" and to
perform  the  functions  of "tax  matters  partner"  of the  [Upper-Tier  REMIC]
[Atlanta  Marriott REMIC,  the DDRA REMIC or the Overland MHP REMIC, as the case
may be,]  pursuant to Section 4.04 of the Pooling and Servicing  Agreement,  and
agrees to the irrevocable designation of the Trustee as the Purchaser's agent in
performing the function of "tax matters person" and "tax matters partner."

     10. The Purchaser  agrees to be bound by and to abide by the  provisions of
Section 5.02 of the Pooling and Servicing Agreement  concerning  registration of
the  transfer  and  exchange  of the [Class [R] [LR]  Certificate]  [Loan  REMIC
Residual Interests].

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

     IN WITNESS WHEREOF, the Purchaser has caused this instrument to be executed
on its behalf by its _______________ this ____ day of _____________, 1999.

                                       [PURCHASER]


                                        By:  ______________________________
                                             Title:
                                             Name:

<PAGE>

     Personally  appeared  before me the above-named  _______________,  known or
proved to me to be the same person who executed the foregoing  instrument and to
be the  ________________  of the Purchaser,  and  acknowledged to me that he/she
executed  the same as his/her free act and deed and the free act and deed of the
Purchaser.

     Subscribed and sworn before me this ____ day of ____________, ____.


___________________________________
NOTARY PUBLIC
COUNTY OF _______________
STATE OF _______________
My commission expires the ____ day of ____________, ____.

<PAGE>

                                   EXHIBIT C-2

                            FORM OF TRANSFEROR LETTER


                                     [Date]


LaSalle National Bank, as Trustee
 and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois  60603
Attention:  Corporation Trust Administration

     Re:  [Commercial  Mortgage Asset Trust,  Commercial  Mortgage Pass- Through
          Certificates,  Series 1999-C1,  Class [R][LR]] [Atlanta Marriott REMIC
          Residual Interest, DDRA REMIC Residual Interest and Overland MHP REMIC
          Residual Interest]

Ladies and Gentleman:

     [Transferor] has reviewed the attached  affidavit of [Transferee],  and has
no actual  knowledge  that such  affidavit is not true and has no reason to know
that the information contained in paragraph 4 or 7 thereof is not true.

                                       Very truly yours,

                                       [Transferor]


                                       __________________________________

<PAGE>

                                   EXHIBIT D-1

                    FORM OF INVESTMENT REPRESENTATION LETTER


LaSalle National Bank, as Trustee
  and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois  60603
Attention:  Corporate Trust Administration

Asset Securitization Corporation
Two World Financial Center
Building B, 21st Floor
New York, New York  10281
Attention:  Brad Altberger

     Re:  Transfer of  Commercial  Mortgage  Asset  Trust,  Commercial  Mortgage
          Pass-Through Certificates, Series 1999-C1

Ladies and Gentlemen:

     This  letter is  delivered  pursuant  to Section  5.02 of the  Pooling  and
Servicing  Agreement  dated as of March 11,  1999 (the  "Pooling  and  Servicing
Agreement"),  by and among Asset Securitization Corporation, as depositor, First
Union National Bank, as servicer,  Lennar Partners,  Inc., as special  servicer,
LaSalle  National  Bank, as trustee,  and ABN AMRO Bank N.V., as fiscal agent on
behalf of the Holders of Commercial  Mortgage Asset Trust,  Commercial  Mortgage
Pass-Through  Certificates,  Series 1999-C1 (the  "Certificates")  in connection
with the transfer by  _______________  (the  "Seller") to the  undersigned  (the
"Purchaser")  of  [[$____________]   aggregate   Certificate   Balance]  [[___]%
Percentage  Interest] of Class [ ] Certificates (such registered  interest being
the "Certificate"). Capitalized terms used but not defined herein shall have the
meanings ascribed thereto in the Pooling and Servicing Agreement.

     In connection  with such transfer,  the undersigned  hereby  represents and
warrants to you as follows [check one of the following]:

     | |  [For Institutional Accredited Investors only] We are an "institutional
          accredited  investor"  (an entity  meeting  the  requirements  of Rule
          501(a)(1), (2), (3) or (7) of Regulation D under the Securities Act of
          1933, as amended (the  "Securities  Act")) and have such knowledge and
          experience  in  financial  and  business  matters  as to be capable of
          evaluating the merits and risks of our investment in the  Certificate,
          and we and any  accounts for which we are acting are each able to bear
          the  economic  risk of our or its  investment.  We are  acquiring  the
          Certificate  purchased  by us for our own  account  or for one or more
          accounts (each of which is an "institutional  accredited investor") as
          to each of which we exercise sole investment discretion. The Purchaser
          hereby  undertakes to reimburse the Trust for any costs incurred by it
          in connection with this transfer.

     | |  [For  Qualified   Institutional   Buyers  only]  The  Purchaser  is  a
          "qualified institutional buyer" within the meaning of Rule 144A ("Rule
          144A")  promulgated  under the Securities Act of 1933, as amended (the
          "Securities  Act").  The Purchaser is aware that the transfer is being
          made  in  reliance  on  Rule  144A,  and  the  Purchaser  has  had the
          opportunity to obtain the information required to be provided pursuant
          to paragraph (d)(4)(i) of Rule 144A.

     | |  [For  Affiliated  Persons Only] The Purchaser is a person  involved in
          the  organization or operation of the issuer or an affiliate of such a
          person,  as  defined  in Rule 405 of the  Securities  Act of 1933,  as
          amended (the "Securities Act").

     2.  The  Purchaser's  intention  is to  acquire  the  Certificate  (a)  for
investment for the  Purchaser's  own account or (b) for resale to (i) "qualified
institutional buyers" in transactions under Rule 144A, or (ii) to "institutional
accredited  investors"  meeting the requirements of Rule 501(a)(1),  (2), (3) or
(7) of Regulation D promulgated  under the Securities Act, pursuant to any other
exemption from the  registration  requirements of the Securities Act, subject in
the case of this clause (ii) to (a) the receipt by the Certificate  Registrar of
a letter  substantially  in the form hereof,  (b) the receipt by the Certificate
Registrar of an opinion of counsel acceptable to the Certificate  Registrar that
such reoffer,  resale,  pledge or transfer is in compliance  with the Securities
Act,  (c) the  receipt  by the  Certificate  Registrar  of such  other  evidence
acceptable to the  Certificate  Registrar that such reoffer,  resale,  pledge or
transfer is in compliance with the Securities Act and other applicable laws, and
(d) a written undertaking to reimburse the Trust for any costs incurred by it in
connection  with  the  proposed   transfer.   Purchaser   understands  that  the
Certificate (and any subsequent Individual  Certificate) has not been registered
under the  Securities  Act due to a specified  exemption  from the  registration
provisions of the  Securities  Act which depends upon,  among other things,  the
bona fide nature of the  Purchaser's  investment  intent (or intent to resell to
only certain investors in certain exempted transactions) as expressed herein.

     3. The Purchaser  acknowledges  that the  Certificate  (and any Certificate
issued on transfer or exchange  thereof)  has not been  registered  or qualified
under  the  Securities  Act or the  securities  laws of any  State or any  other
jurisdiction,  and that the Certificate cannot be resold unless it is registered
or  qualified  thereunder  or unless an  exemption  from  such  registration  or
qualification is available.

     4. The  Purchaser  has  reviewed  the Private  Placement  Memorandum  dated
____________  __, ____,  relating to the  Certificates  (the "Private  Placement
Memorandum") and the agreements and other materials  referred to therein and has
had the  opportunity to ask questions and receive  answers  concerning the terms
and  conditions  of  the  transactions  contemplated  by the  Private  Placement
Memorandum.

     5. The Purchaser hereby  undertakes to be bound by the terms and conditions
of the  Pooling  and  Servicing  Agreement  in its  capacity  as an  owner of an
Individual   Certificate  or   Certificates,   as  the  case  may  be  (each,  a
"Certificateholder"),  in all respects as if it were a signatory  thereto.  This
undertaking is made for the benefit of the Trust, the Certificate  Registrar and
all Certificateholders present and future.

     6. The  Purchaser  will not sell or  otherwise  transfer any portion of the
Certificate, except in compliance with Section 5.02 of the Pooling and Servicing
Agreement.

     7. Check one of the following:*

          | |  The  Purchaser is a "U.S.  Person" and it has attached  hereto an
               Internal Revenue Service ("IRS") Form W-9 (or successor form).

          | |  The Purchaser is not a U.S.  Person and under  applicable  law in
               effect  on the date  hereof,  no  taxes  will be  required  to be
               withheld  by  the   Trustee  (or  its  agent)  with   respect  to
               distributions  to be made on the  Certificate.  The Purchaser has
               attached  hereto  either  (i) a duly  executed  IRS  Form W-8 (or
               successor   form),   which   identifies  such  Purchaser  as  the
               beneficial   owner  of  the  Certificate  and  states  that  such
               Purchaser is not a U.S.  Person or (ii) two duly executed  copies
               of IRS  Form  4224  (or  successor  form),  which  identify  such
               Purchaser as the beneficial  owner of the  Certificate  and state
               that interest and original issue discount on the  Certificate and
               Permitted  Investments  is,  or is  expected  to be,  effectively
               connected with a U.S. trade or business.  The Purchaser agrees to
               provide to the Certificate Registrar updated IRS Forms W-8 or IRS
               Forms  4224,  as the case may be, any  applicable  successor  IRS
               forms, or such other certifications as the Certificate  Registrar
               may reasonably  request,  on or before the date that any such IRS
               form or certification  expires or becomes  obsolete,  or promptly
               after the occurrence of any event  requiring a change in the most
               recent  IRS  form  of  certification   furnished  by  it  to  the
               Certificate Registrar.

For this purpose, "U.S. Person" means a citizen or resident of the United States
for U.S. federal income tax purposes, a corporation,  partnership (except to the
extent provided in applicable  Treasury  Regulations) or other entity created or
organized  in or under the laws of the  United  States  or any of its  political
subdivisions,  an estate the income of which is subject to U.S.  federal  income
taxation  regardless  of its  source,  or a trust if a court  within  the United
States is able to exercise primary  supervision over the  administration of such
trust,  and one or more United States  fiduciaries have the authority to control
all  substantial  decisions  of such  trust,  (or,  to the  extent  provided  in
applicable Treasury Regulations,  certain trusts in existence on August 20, 1996
which are eligible to elect to be treated as U.S. Persons).
          *Each   Purchaser   must   include   one   of  the   two   alternative
           certifications.

     Please make all payments due on the Certificates:**

          | |  (a)  by  wire  transfer  to the  following  account  at a bank or
                    entity in New York, New York, having appropriate  facilities
                    therefore:

                         Account number ______________________________

                         Institution _________________________________

          | |  (b)  by mailing a check or draft to the following address:

                         _____________________________________________

                         _____________________________________________

                         _____________________________________________


                                       Very truly yours,


                                       ____________________________________
                                       [The Purchaser]



                                       By:  _______________________________
                                            Name:
                                            Title:


Dated:  __________ __, ____
          **Only to be filled  out by  Purchasers  of  Individual  Certificates.
            Please  select (a) or (b). For Holders of  Individual  Certificates,
            wire  transfers  are  only  available  if such  holder's  Individual
            Certificates  have an  aggregate  principal  face amount of at least
            U.S. $5,000,000.


<PAGE>

                                   EXHIBIT D-2

                       FORM OF ERISA REPRESENTATION LETTER


                                         __________ __, ____


LaSalle National Bank, as Trustee
  and Certificate Registrar
135 South LaSalle Street
Chicago, Illinois  60603
Attention:  Corporate Trust Administration

Asset Securitization Corporation
Two World Financial Center
Building B, 21st Floor
New York, New York  10281
Attention:  Marlyn A. Marincas

     Re:  Commercial  Mortgage  Asset Trust,  Commercial  Mortgage  Pass-Through
          Certificates,  Series 1999-C1, Class  [A-1][A-2][A-3][A-4][B][C][D][E]
          [X][F][G][H][J][K][L][M-1][M2][R][LR]

Ladies and Gentlemen:

     ____________________   (the   "Purchaser")   intends   to   purchase   from
____________________  (the "Seller")  $_____________ initial Certificate Balance
or _____%  Percentage  Interest of Commercial  Mortgage Asset Trust,  Commercial
Mortgage     Pass-Through      Certificates,      Series     1999-C1,      Class
[A-1][A-2][A-3][A-4][B][C][D][E][X][F][G]   [H][J][K][L][M-1][M-2][L][LR]  CUSIP
No.  __________-__________ (the "Certificates"),  issued pursuant to the Pooling
and Servicing  Agreement  (the "Pooling and  Servicing  Agreement")  dated as of
March 11, 1999, by and among Asset Securitization Corporation, as depositor (the
"Depositor"),  First Union National Bank, as servicer, Lennar Partners, Inc., as
Special  Servicer,  LaSalle National Bank, as trustee (the  "Trustee"),  and ABN
AMRO Bank N.V.,  as fiscal  agent.  All  capitalized  terms used  herein and not
otherwise  defined shall have the meaning set forth in the Pooling and Servicing
Agreement.  The  Purchaser  hereby  certifies,  represents  and warrants to, and
covenants with, the Depositor, the Certificate Registrar and the Trustee that:

     1. The  Purchaser is not (a) an employee  benefit plan or other  retirement
arrangement,  including an individual  retirement account or a Keogh plan, which
is subject to the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA"),  Section 4975 of the Code, or any essentially similar Federal,  State
or local law (a "Similar Law") (each, a "Plan"), nor (b) a collective investment
fund in which such Plans are  invested,  an  insurance  company  using assets of
separate  accounts or general  accounts  which include assets of Plans (or which
are deemed  pursuant to ERISA or any Similar Law to include  assets of Plans) or
other  Person  acting on behalf of any such Plan or using the assets of any such
Plan,  other than an insurance  company using the assets of its general  account
under  circumstances  whereby such purchase and the  subsequent  holding of such
Certificate  by such  insurance  company  would  not  constitute  or result in a
prohibited  transaction  within  the  meaning  of  Section  406 or 407 or ERISA,
Section 4975 of the Code,  or a materially  similar  characterization  under any
Similar Law; and

     2. The Purchaser  understands that if the Purchaser is a Person referred to
in  1(a)  or  1(b)  above,  except  in the  case  of the  Class  R or  Class  LR
Certificate, which may not be transferred unless the transferee represents it is
not such a Person,  such Purchaser is required to provide to the Depositor,  the
Trustee and the Certificate Registrar an Opinion of Counsel which establishes to
the  satisfaction of the Depositor,  the Trustee and the  Certificate  Registrar
that the purchase or holding of the  Certificates by or on behalf of a Plan will
not result in the assets of the Trust Fund being deemed to be "plan  assets" and
subject  to the  fiduciary  responsibility  provisions  of ERISA and the Code or
Similar  Law,  and will not  constitute  or result in a  prohibited  transaction
within the meaning of Section 406 or Section 407 of ERISA or Section 4975 of the
Code, and will not subject the Servicer, the Co-Servicer,  the Special Servicer,
the  Depositor,  the Trustee or the  Certificate  Registrar to any obligation or
liability  (including  obligations or liabilities under ERISA or Section 4975 of
the Code), which Opinion of Counsel shall not be at the expense of the Servicer,
the Special Servicer, the Depositor, the Trustee or the Certificate Registrar.

     IN WITNESS WHEREOF,  the Purchaser hereby executes the ERISA Representation
Letter on __________ __, ____.

                                       Very truly yours,


                                       ____________________________________


By:  _______________________________
Name:  _____________________________
Title:  ____________________________

<PAGE>

                                    EXHIBIT E

                           FORM OF REQUEST FOR RELEASE
                             (FOR TRUSTEE/CUSTODIAN)


Loan Information

         Name of Mortgagor:          _______________

         Servicer Loan No.:          _______________

Custodian/Trustee

         Name:                       _______________

         Address:                    _______________

                                     _______________

         Custodian/Trustee
         Mortgage File No.:          _______________

Depositor

         Name:                       _______________

         Address:                    _______________

                                     _______________

         Certificates:               Commercial Mortgage Asset Trust,
                                     Commercial Mortgage Pass-Through
                                     Certificates, Series 1999-C1

The undersigned  Servicer hereby  acknowledges that it has received from LaSalle
National  Bank, as Trustee for the Holders of Commercial  Mortgage  Asset Trust,
Commercial Mortgage  Pass-Through  Certificates,  Series 1999-C1,  the documents
referred to below (the  "Documents").  All  capitalized  terms of not  otherwise
defined in this Request for Release  shall have the  meanings  given them in the
Pooling and Servicing Agreement (the "Pooling and Servicing Agreement") dated as
of March 11,  1999,  by and among the  Trustee,  ABN AMRO Bank  N.V.,  as fiscal
agent,  Asset  Securitization  Corporation,  as depositor,  First Union National
Bank,  as servicer  (the  "Servicer"),  and Lennar  Partners,  Inc.,  as special
servicer.

<PAGE>

( ) Promissory Note dated  ____________,  199_, in the original principal sum of
$__________,  made by _______________,  payable to, or endorsed to the order of,
the Trustee.

( ) Mortgage  recorded on  _______________  as instrument no.  __________ in the
County   Recorder's   Office  of  the  County  of   _______________,   State  of
_______________ in book/reel/docket __________ of official records at page/image
__________.

( ) Deed of Trust recorded on  _______________  as instrument no.  __________ in
the  County  Recorder's  Office  of the  County  of  _______________,  State  of
_______________ in book/reel/docket __________ of official records at page/image
__________.

( )  Assignment  of  Mortgage  or Deed of  Trust  to the  Trustee,  recorded  on
_______________  as instrument no. __________ in the County Recorder's Office of
the County of  _______________,  State of  _______________  in  book/reel/docket
__________ of official records at page/image __________.

( ) Other documents, including any amendments,  assignments or other assumptions
of the Note or Mortgage.

     ( )  --------------------

     ( )  --------------------

     ( )  --------------------

     ( )  --------------------

The undersigned Servicer hereby acknowledges and agrees as follows:

     (1)  The  Servicer  shall hold and retain  possession  of the  Documents in
          trust for the benefit of the Trustee, solely for the purposes provided
          in the Agreement.

     (2)  The Servicer shall not cause or permit the Documents to become subject
          to, or encumbered by, any claim,  liens,  security interest,  charges,
          writs of attachment or other impositions nor shall the Servicer assert
          or seek to assert any  claims or rights of  set-off to or against  the
          Documents or any proceeds thereof.

     (3)  The Servicer shall return the Documents to the Custodian when the need
          therefor no longer  exists,  unless the Mortgage  Loan relating to the
          Documents  has been  liquidated  and the  proceeds  thereof  have been
          remitted to the Collection Account and except as expressly provided in
          the Agreement.

     (4)  The  Documents  and any proceeds  thereof,  including  any proceeds of
          proceeds,  coming into the possession or control of the Servicer shall
          at all times be  earmarked  for the  account of the  Trustee,  and the
          Servicer  shall  keep the  Documents  and any  proceeds  separate  and
          distinct from all other property in the Servicer' possession,  custody
          or control.

                                       FIRST UNION NATIONAL BANK

                                       By:  _______________________________

                                       Title:  ____________________________


Date:  __________ __, ____

<PAGE>

                                    EXHIBIT F

                           FORM OF CUSTODIAL AGREEMENT

     THIS CUSTODIAL AGREEMENT,  dated as of [_______________] by and among [NAME
OF  CUSTODIAN],  as Custodian (the  "Custodian"),  First Union National Bank, as
servicer (the  "Servicer"),  Lennar  Partners,  Inc.,  as special  servicer (the
"Special Servicer"), and LaSalle National Bank, as Trustee (the "Trustee").


                              W I T N E S S E T H :

     WHEREAS,  the  Servicer,  Special  Servicer  and  Trustee  are parties to a
Pooling and Servicing Agreement (the "Pooling and Servicing  Agreement"),  dated
as of March 11, 1999, among Asset Securitization  Corporation, as Depositor, the
Servicer,  the Special  Servicer,  the Trustee and ABN AMRO Bank N.V., as Fiscal
Agent,  relating  to  Commercial  Mortgage  Asset  Trust,   Commercial  Mortgage
Pass-Through  Certificates,  Series  1999-C1  (capitalized  terms  used  but not
defined herein having the meaning  assigned thereto in the Pooling and Servicing
Agreement);

     WHEREAS,  the parties hereto desire the Custodian to take possession of the
documents specified in Section 2.01 of the Pooling and Servicing  Agreement,  as
custodian for the Trustee, in accordance with the terms hereof;

     NOW,  THEREFORE,   in  consideration  of  the  mutual  undertakings  herein
expressed, the parties hereto hereby agree as follows:

     1. The Trustee  hereby  certifies  that it has caused to be  delivered  and
released to the Custodian and the Custodian hereby  acknowledges  receipt of the
documents  specified  in Section  2.01 of the  Pooling and  Servicing  Agreement
pertaining  to  each of the  Mortgage  Loans  identified  in the  Mortgage  Loan
Schedule attached to the Pooling and Servicing Agreement as Exhibit B. From time
to time,  the  Servicer  shall  forward  to the  Custodian  additional  original
documents  evidencing an assumption or  modification of a Mortgage Loan approved
by the Servicer.  All Mortgage Loan  documents  held by the Custodian as to each
Mortgage  Loan are referred to herein as the  "Custodian's  Mortgage  File." The
Custodian  hereby agrees to review each of the  Custodian's  Mortgage  Files and
perform such other  obligations  of the  Custodian as such  obligations  are set
forth in the Pooling and Servicing Agreement (including Section 2.02 thereof).

     2. With respect to each Note,  each Mortgage,  each  Assignment of Mortgage
and each other document  constituting  each  Custodian's  Mortgage File which is
delivered to the Custodian or which at any time comes into the possession of the
Custodian,  the Custodian is exclusively the custodian for and the bailee of the
Trustee or the  Servicer.  The Custodian  shall hold all documents  constituting
each Custodian's  Mortgage File received by it for the exclusive use and benefit
of the Trustee,  and shall make disposition  thereof only in accordance with the
instructions  furnished by the  Servicer.  The  Custodian  shall  segregate  and
maintain  continuous  custody  of all  documents  constituting  the  Custodian's
Mortgage File received in secure and fire  resistant  facilities  located in the
State  of  _______________  in  accordance  with  customary  standards  for such
custody.  In the event the  Custodian  discovers  any defect with respect to any
Custodian's  Mortgage File, the Custodian  shall give written  specification  of
such defect to the Servicer and the Trustee.

     3. From time to time and as appropriate for the foreclosure or servicing of
any of the  Mortgage  Loans,  the  Custodian  is hereby  directed,  upon written
request and receipt from the Servicer (a copy of which shall be forwarded to the
Trustee),  to release to the Servicer,  the related Custodian's Mortgage File or
the  documents  set forth in such  receipt to the  Servicer.  All  documents  so
released  to the  Servicer  shall be held by it in trust for the  benefit of the
Trustee.  The Servicer  shall return to the Custodian the  Custodian's  Mortgage
File or such documents when the Servicer's need therefor in connection with such
foreclosure  or servicing no longer  exists,  unless the Mortgage  Loan shall be
liquidated,  in which case, upon receipt of a certification  to this effect from
the Servicer, to the Custodian,  the Servicer's receipt shall be released by the
Custodian to the Servicer.

     4. Upon the  purchase  of any  Mortgage  Loan  pursuant to the terms of the
Pooling and Servicing Agreement or the payment in full of any Mortgage Loan, and
upon receipt by the Custodian of the Servicer's request for release, receipt and
certification  (which certification shall include a statement to the effect that
all amounts  received in connection  with such payment or  repurchase  have been
credit to the  Collection  Account or  Distribution  Account as  provided in the
Pooling and Servicing  Agreement),  the  Custodian  shall  promptly  release the
related Custodian's Mortgage File to the Servicer.

     5. It is  understood  that the  Custodian  will  charge  such  fees for its
services under this Agreement as are set forth in a separate  agreement  between
the  Custodian  and the  Servicer,  the  payment  of  which,  together  with the
Custodian's expenses in connection therewith,  shall be solely the obligation of
the Servicer.

     6. The  Trustee  may upon 30 days  written  days  notice  (with copy to the
Servicer)  remove  and  discharge  the  Custodian  or  any  successor  Custodian
thereafter  appointed  from the  performance  of its duties under this Custodial
Agreement.  Simultaneously,  the Trustee shall appoint a successor  Custodian to
act on its behalf by  written  instrument,  one  original  counterpart  of which
instrument  shall be delivered to each Rating Agency,  one copy to the Servicer,
and one copy to the successor  Custodian.  In the event of any such removal, the
Custodian shall promptly transfer to the successor Custodian,  as directed,  all
Custodian's  Mortgage Files being administered  under this Custodial  Agreement.
Notwithstanding the foregoing, so long as First Union National Bank is Servicer,
the Trustee shall not have a right to remove the Custodian.

     7. Upon reasonable  prior written notice to the Custodian,  the Trustee and
its agents, accountants,  attorneys and auditors will be permitted during normal
business hours to examine the Custodian's Mortgage Files, documents, records and
other papers in the possession of or under the control of the Custodian relating
to any or all of the Mortgage Loans.

     8. If the  Custodian is furnished  with written  notice from the Trustee or
the Servicer that the Pooling and Servicing  Agreement has been terminated as to
any or all of the Mortgage  Loans,  it shall upon written request of the Trustee
or the Servicer  release to such  persons as the Trustee or the  Servicer  shall
designate the Custodian's  Mortgage Files relating to such Mortgage Loans as the
Trustee or the Servicer  shall  request and shall  complete the  Assignments  of
Mortgage  and  endorse  the Notes only as, and if, the  Trustee or the  Servicer
shall request.  The person making such written request shall send notice of such
request to all other parties to the Pooling and Servicing Agreement.

     9. The Custodian  shall,  at its own expense,  maintain at all times during
the existence of this Custodial  Agreement and keep in full force and effect (a)
fidelity insurance,  (b) theft of documents insurance, (c) forgery insurance and
(d) errors and omissions insurance. All such insurance shall be in amounts, with
standard  coverage and subject to  deductibles,  as are  customary for insurance
typically  maintained  by banks which act as custodian  in similar  transactions
provided,  however, that so long as the Custodian is rated at least "AA" no such
insurance shall be required.

     10. This Custodial  Agreement may be executed  simultaneously in any number
of counterparts,  each of which  counterparts shall be deemed to be an original,
and such counterparts shall constitute and be one and the same instrument.

     11.  Within  10 days  of each  anniversary  of the  date of this  Custodial
Agreement, or upon the request of the Trustee or the Servicer at any other time,
the  Custodian  shall  provide to the Trustee and the Servicer a list of all the
Mortgage  Loans  for which  the  Custodian  holds a  Custodian's  Mortgage  File
pursuant to this Custodial Agreement.  Such list may be in the form of a copy of
the Mortgage  Loan  Schedule with manual  deletions to  specifically  denote any
Mortgage  Loans  paid  off,  liquidated  or  repurchased  since the date of this
Custodial Agreement.

     12. THIS CUSTODIAL AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE  STATE OF NEW YORK,  AND THE  OBLIGATIONS,  RIGHTS  AND  REMEDIES  OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     13. By execution of this Custodial  Agreement,  the Custodian warrants that
it currently does not hold and during the existence of this Custodial  Agreement
shall not hold any adverse  interest,  by way of security or  otherwise,  in any
Mortgage  Loan,  and hereby waives and releases any such  interest  which it may
have in any Mortgage Loan as of the date hereof.

     14. The  Custodian  may  terminate  its  obligations  under this  Custodial
Agreement  upon at least 60 days notice to the Trustee and the Servicer.  In the
event of such termination, the Trustee shall appoint a successor Custodian. Upon
such  appointment,  the  Custodian  shall  promptly  transfer  to the  successor
Custodian,  as directed, all Custodian's Mortgage Files being administered under
this Custodial Agreement.

     15. This  Custodial  Agreement  shall  terminate  upon the final payment or
other liquidation (or advance with respect thereto) of the last Mortgage Loan or
the  disposition  of all property  acquired upon  foreclosure or deed in lieu of
foreclosure of any Mortgage Loan, and the final  remittance of all funds due the
Certificateholders under the Pooling and Servicing Agreement. In such event, all
documents remaining in the Custodian's  Mortgage Files shall be forwarded to the
Trustee.

     16. All demands,  notices and communications  hereunder shall be in writing
and shall be deemed to have been duly given when received by the addressee.  Any
such  demand,  notice or  communication  hereunder  shall be deemed to have been
received on the date  delivered to or received at the premises of the  addressee
(as evidenced, in the case of registered or certified mail, by the date noted on
the return receipt).

     17. The Servicer shall indemnify,  defend,  and hold harmless the Custodian
for any actions taken by the Custodian at its written request.

                        [SIGNATURES FOLLOW ON NEXT PAGE]

<PAGE>

     IN WITNESS WHEREOF, the Custodian,  Servicer,  Special Servicer and Trustee
have  caused  their  names to be  signed  hereto  by their  respective  officers
thereunto duly authorized, all as of the date first written above.

                                       [NAME OF CUSTODIAN],
                                       as Custodian

                                       By:  _______________________________
                                       Name:  _____________________________
                                       Title:  ____________________________


                                       FIRST UNION NATIONAL BANK,
                                       as Servicer

                                       By:  _______________________________
                                       Name:  _____________________________
                                       Title:  ____________________________


                                       LENNAR PARTNERS, INC.,
                                       as Special Servicer

                                       By:  _______________________________
                                       Name:  _____________________________
                                       Title:  ____________________________


                                       LASALLE NATIONAL BANK,
                                       as Trustee

                                       By:  _______________________________
                                       Name:  _____________________________
                                       Title:  ____________________________

<PAGE>

                                    EXHIBIT G

                                SECURITIES LEGEND

     The Private  Certificates  will bear a legend (the "Securities  Legend") to
the following effect,  unless the Certificate  Registrar determines otherwise in
accordance with applicable law:

THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE U.S.
SECURITIES  ACT OF 1933,  AS AMENDED (THE "1933  ACT"),  OR ANY STATE OR FOREIGN
SECURITIES LAW. THE HOLDER HEREOF, BY PURCHASING THIS  CERTIFICATE,  AGREES THAT
THIS CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY
IN  COMPLIANCE  WITH THE  1933 ACT AND  OTHER  APPLICABLE  LAWS AND ONLY  (A)(1)
PURSUANT TO RULE 144A UNDER THE 1933 ACT TO AN  INSTITUTIONAL  INVESTOR THAT THE
HOLDER  REASONABLY  BELIEVES  IS A  QUALIFIED  INSTITUTIONAL  BUYER,  WITHIN THE
MEANING  OF RULE  144A (A  "QIB")  PURCHASING  FOR ITS OWN  ACCOUNT  OR A PERSON
PURCHASING FOR THE ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
THAT THE REOFFER,  RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN RELIANCE ON
RULE 144A, (2) IN CERTIFICATED FORM TO AN "INSTITUTIONAL ACCREDITED INVESTOR" AS
SUCH TERM IS DEFINED IN RULE  501(a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER
THE 1933 ACT, OR (3) IN AN OFFSHORE  TRANSACTION IN ACCORDANCE  WITH RULE 903 OR
904 OF  REGULATION  S UNDER  THE 1933 ACT AND (B) IN  ACCORDANCE  WITH ANY OTHER
APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES.

<PAGE>

                                  EXHIBIT H-1

                 CCA MORTGAGE LOAN PURCHASE AND SALE AGREEMENT



                  This   Mortgage  Loan   Purchase  and  Sale   Agreement   (the
"Agreement")  dated  as of March  11,  1999,  is  between  Asset  Securitization
Corporation,  a Delaware corporation (the "Company"), and The Capital Company of
America LLC, a Delaware limited  liability company ("CCA," and in such capacity,
the "Seller").  The Seller agrees to sell and the Company agrees to purchase the
mortgage  loans  described on Exhibit A hereto which are certain of the mortgage
loans described and set forth in the Mortgage Loan Schedule  attached as Exhibit
B to the  Pooling  and  Servicing  Agreement  dated as of March  11,  1999  (the
"Pooling and  Servicing  Agreement"),  among the Company,  First Union  National
Bank, as servicer (the "Servicer"),  Lennar Partners,  Inc., as special servicer
(the "Special Servicer"),  LaSalle National Bank, as trustee (the "Trustee") and
ABN AMRO Bank N.V., as fiscal agent,  relating to the issuance of the Commercial
Mortgage Asset Trust,  Commercial  Mortgage  Pass-Through  Certificates,  Series
1999-C1 (the "Certificates"). The Certificates will consist of nineteen classes:
the "Class A-1  Certificates,"  the  "Class  A-2  Certificates,"  the "Class A-3
Certificates,"  the "Class A-4  Certificates,"  the "Class B Certificates,"  the
"Class  C   Certificates,"   the  "Class  D  Certificates"   and  the  "Class  E
Certificates"  (collectively,  the  "Offered  Certificates"),  and the  "Class X
Certificates,"  the  "Class F  Certificates,"  the "Class J  Certificates,"  the
"Class  K   Certificates,"   the   "Class  L   Certificates,"   the  "Class  M-1
Certificates,"  the "Class M-2 Certificates," the "Class R Certificates" and the
"Class LR Certificates" (collectively,  the "Private Certificates" and, together
with the  Offered  Certificates,  the  "Certificates").  Capitalized  terms used
without definition herein shall have the respective meanings assigned to them in
the  Pooling  and  Servicing  Agreement  or,  if  not  defined  therein,  in the
Underwriting Agreement, dated March 19, 1999 (the "Underwriting Agreement"),  by
and among the Company,  CCA, Nomura Holding  America Inc., and Goldman,  Sachs &
Co. ("Goldman") and Lehman Brothers Inc.  ("Lehman"),  as representatives of the
underwriters identified therein (collectively, the "Underwriters"). The mortgage
loans sold  pursuant to this  Agreement  are referred to herein as the "Mortgage
Loans."

                  1. Purchase Price;  Purchase and Sale. The purchase price (the
"Purchase  Price")  for the  Mortgage  Loans sold  hereunder  shall be an amount
agreed upon by the parties in a separate writing,  which amount shall be payable
by the Company to the Seller on the Closing Date in immediately available funds.
The closing for the purchase and sale of the Mortgage  Loans shall take place at
the offices of Cadwalader,  Wickersham & Taft, New York, New York, at 10:00 a.m.
New York time, on the Closing Date.

                  As of the Closing Date,  the Seller  hereby sells,  transfers,
assigns,  sets over and  otherwise  conveys  to the  Company,  without  recourse
(except as expressly provided herein),  all the right, title and interest of the
Seller in and to the Mortgage  Loans  identified on Exhibit A hereto,  including
all interest and  principal  due on or with respect to the Mortgage  Loans after
the Cut-off Date, together with all of the Seller's right, title and interest in
and to the  proceeds of any related  title,  hazard,  primary  mortgage or other
insurance  policies  and any and all  rights  and  obligations  of the Seller as
mortgagee  under a Mortgage Loan to establish or designate a successor  borrower
in  connection  with  the  defeasance  of a  Mortgage  Loan,  which  rights  and
obligations are hereby assumed by the Company.

                  In  addition,  as of  the  Closing  Date,  the  Seller  hereby
transfers,  assigns,  sets over and  otherwise  conveys to the  Company  all the
right,  title and  interest of the Seller in and to the mortgage  loan  purchase
agreement (the "Bloomfield Mortgage Loan Purchase  Agreement"),  dated as of May
16,  1994,  by  and  between  Nomura  Asset  Capital  Corporation  ("NACC")  and
Bloomfield  Acceptance Company,  LLC ("Bloomfield"),  as assigned by NACC to CCA
pursuant to that certain Transfer Agreement,  dated as of June 26, 1998, between
NACC and CCA, insofar as such rights relate to the Mortgage Loans including, but
not  limited  to, the  obligations  of  Bloomfield  pursuant  to the  Bloomfield
Mortgage Loan Purchase  Agreement to repurchase  Mortgage  Loans with respect to
which there exists a breach of one or more of Bloomfield's  representations  and
warranties made in the Bloomfield Mortgage Loan Purchase Agreement.  The Company
hereby  directs  the Seller,  and the Seller  hereby  agrees,  to deliver to the
Trustee all documents,  instruments  and agreements  required to be delivered by
the  Company to the  Custodian  on behalf of the  Trustee  under the Pooling and
Servicing Agreement and such other documents,  instruments and agreements as the
Company or the Trustee shall reasonably request.

                  2.  Representations  and  Warranties.  (a) The  Seller  hereby
represents and warrants to the Company as of the Closing Date that:

                            (i)     The  Seller is a limited  liability  company
                                    duly organized, validly existing and in good
                                    standing  under  the  laws of the  State  of
                                    Delaware  with full power and  authority  to
                                    carry on its business as presently conducted
                                    by it;

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

                          (iii)     Assuming  the due  authorization,  execution
                                    and  delivery  of  this   Agreement  by  the
                                    Company,  this  Agreement  and  all  of  the
                                    obligations of the Seller  hereunder are the
                                    legal, valid and binding  obligations of the
                                    Seller,  enforceable in accordance  with the
                                    terms  of  this  Agreement,  except  as such
                                    enforcement  may be limited  by  bankruptcy,
                                    insolvency,   reorganization,   liquidation,
                                    receivership,   moratorium   or  other  laws
                                    relating to or affecting  creditors'  rights
                                    generally,   or  by  general  principles  of
                                    equity    (regardless    of   whether   such
                                    enforceability is considered in a proceeding
                                    in equity or at law);

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

                            (v)     There  is  no  action,  suit  or  proceeding
                                    pending  against  the Seller in any court or
                                    by or before any other  governmental  agency
                                    or  instrumentality  which would  materially
                                    and  adversely  affect  the  ability  of the
                                    Seller  to carry out its  obligations  under
                                    this  Agreement  or have a material  adverse
                                    effect  on the  financial  condition  of the
                                    Seller  or  the  ability  of the  Seller  to
                                    perform   its    obligations    under   this
                                    Agreement; and

                           (vi)     At the time the Mortgage Loan was originated
                                    and as of the date  hereof,  the  Originator
                                    was  and is  approved  by the  Secretary  of
                                    Housing  and Urban  Development  pursuant to
                                    Sections 203 and 211 of the National Housing
                                    Act.

                  (b) The Seller hereby  represents and warrants with respect to
each  Mortgage Loan that as of the date  specified  below or, if no such date is
specified,  as of the Closing Date  (except as otherwise  described in Exhibit B
hereto):

                            (i)     Immediately prior to the sale,  transfer and
                                    assignment to the Company, each related Note
                                    and   Mortgage   was  not   subject   to  an
                                    assignment  (other  than to the  Seller)  or
                                    pledge,   and  the   Seller   had  good  and
                                    marketable  title to, and was the sole owner
                                    of, the Mortgage Loan;

                           (ii)     The Seller has full right and  authority  to
                                    sell, assign and transfer such Mortgage Loan
                                    and   the    assignment   to   the   Company
                                    constitutes  a  legal,   valid  and  binding
                                    assignment of such Mortgage Loan;

                          (iii)     The  Seller is  transferring  such  Mortgage
                                    Loan  free and  clear of any and all  liens,
                                    pledges,  charges or security  interests  of
                                    any nature  encumbering  such Mortgage Loan,
                                    subject to the matters  described  in clause
                                    (xi) below;

                           (iv)     Each Note,  Mortgage,  Assignment  of Leases
                                    and  Rents  (if  any)  and  other  agreement
                                    executed in  connection  with such  Mortgage
                                    Loan   are   legal,    valid   and   binding
                                    obligations   of   the   related   Borrower,
                                    enforceable in accordance  with their terms,
                                    except as such enforcement may be limited by
                                    bankruptcy,   insolvency,    reorganization,
                                    moratorium  or  other  laws   affecting  the
                                    enforcement of creditors'  rights generally,
                                    or   by   general   principles   of   equity
                                    (regardless  of whether such  enforceability
                                    is  considered  in a proceeding in equity or
                                    at  law)  and to the  best  of the  Seller's
                                    knowledge,   there  is  no  valid   defense,
                                    counterclaim,  right of  rescission or right
                                    of set-off  or  abatement  available  to the
                                    related  Borrower with respect to such Note,
                                    Mortgage and other agreements;

                            (v)     Each related  Assignment of Leases and Rents
                                    creates   a  valid,   collateral   or  first
                                    priority  assignment  of,  or a valid  first
                                    priority   security   interest  in,  certain
                                    rights under the related lease, subject only
                                    to a license granted to the related Borrower
                                    to  exercise  certain  rights and to perform
                                    certain obligations of the lessor under such
                                    lease,  including  the right to operate  the
                                    related Mortgaged Property;  no person other
                                    than the related  Borrower owns any interest
                                    in any payments due under such lease that is
                                    superior  to or of equal  priority  with the
                                    mortgagee's interest therein;

                           (vi)     Each related assignment of Mortgage from the
                                    Seller  to  the   Company  and  any  related
                                    Reassignment  of  Assignment  of Leases  and
                                    Rents,  if any, or  assignment  of any other
                                    agreement  executed in connection  with such
                                    Mortgage  Loan,   from  the  Seller  to  the
                                    Company  constitutes  the  legal,  valid and
                                    binding  assignment  from the  Seller to the
                                    Company,  except as such  enforcement may be
                                    limited    by    bankruptcy,     insolvency,
                                    reorganization,  liquidation,  receivership,
                                    moratorium  or  other  laws  relating  to or
                                    affecting creditors' rights generally, or by
                                    general  principles of equity (regardless of
                                    whether such enforceability is considered in
                                    a proceeding in equity or at law);

                          (vii)     Since  origination,  and except as set forth
                                    in the  related  Mortgage  File  (but  in no
                                    event  inconsistent  with the Mortgage  Loan
                                    Schedule),  the  Mortgage  Loan has not been
                                    waived,   modified,    altered,   satisfied,
                                    canceled, subordinated or rescinded and, the
                                    related  Mortgaged  Property  has  not  been
                                    released   from  the  lien  of  the  related
                                    Mortgage  in  any  manner  which  materially
                                    interferes with the security  intended to be
                                    provided by such Mortgage;

                         (viii)     Each  Mortgage  is a valid  and  enforceable
                                    first   lien   on  the   related   Mortgaged
                                    Property,   and  such   Mortgaged   Property
                                    (subject to the matters  described in clause
                                    (xi)  below),  is  free  and  clear  of  any
                                    mechanics' and materialmen's liens which are
                                    prior  to or  equal  with  the  lien  of the
                                    related  Mortgage,  except  those  which are
                                    insured   against   by  a   lender's   title
                                    insurance policy (as described below);

                           (ix)     The  Seller  has not taken any  action  that
                                    would   cause   the    representations   and
                                    warranties made by each related  Borrower in
                                    the Mortgage Loan not to be true;

                            (x)     The  Seller  has  no   knowledge   that  the
                                    representations  and warranties made by each
                                    related  Borrower in such  Mortgage Loan are
                                    not true in any material respect;

                           (xi)     The lien of each  Mortgage  is insured by an
                                    ALTA lender's title  insurance  policy (or a
                                    binding   commitment   therefor),   or   its
                                    equivalent  as  adopted  in  the  applicable
                                    jurisdiction,  insuring the Originator,  its
                                    successors and assigns, or the holder of the
                                    related   Note  as  to  a  valid  and  first
                                    priority  lien of the  Mortgage  in at least
                                    the  original   principal   amount  of  such
                                    Mortgage  Loan or  Allocated  Loan Amount of
                                    the related Mortgaged Property (as set forth
                                    on the Mortgage  Loan  Schedule  which is an
                                    exhibit  to  the   Pooling   and   Servicing
                                    Agreement),  subject only to (a) the lien of
                                    current real property  taxes,  ground rents,
                                    water charges,  sewer rents and  assessments
                                    not  yet  due and  payable,  (b)  covenants,
                                    conditions and restrictions,  rights of way,
                                    easements   and  other   matters  of  public
                                    record,  none of which,  individually  or in
                                    the aggregate,  materially  interferes  with
                                    the   current  use  or   operation   of  the
                                    Mortgaged  Property or the security intended
                                    to be provided by such  Mortgage or with the
                                    Borrower's  ability  to pay its  obligations
                                    when  they  become  due or the  value of the
                                    Mortgaged  Property  and (c) the  exceptions
                                    (general  and  specific)  set  forth in such
                                    policy,  none of which,  individually  or in
                                    the aggregate,  materially  interferes  with
                                    the security intended to be provided by such
                                    Mortgage  or  with  the  related  Borrower's
                                    ability  to pay its  obligations  when  they
                                    become due or the value, use or operation of
                                    the Mortgaged  Property;  the  Originator or
                                    its  successors or assigns is the sole named
                                    insured  of  such  policy;  such  policy  is
                                    assignable   to  the  Company   without  the
                                    consent  of  or  any   notification  to  the
                                    insurer,  and is in full  force  and  effect
                                    upon the  consummation  of the  transactions
                                    contemplated  by this  Agreement;  no claims
                                    have been made  under  such  policy  and the
                                    Seller  has  not  done  anything,  by act or
                                    omission, and the Seller has no knowledge of
                                    any matter,  which would  impair or diminish
                                    the coverage of such  policy;  to the extent
                                    required  by  applicable  law,  the  insurer
                                    issuing  such  policy  is  qualified  to  do
                                    business  in the  jurisdiction  in which the
                                    related Mortgaged Properties are located;

                          (xii)     The proceeds of such Mortgage Loan have been
                                    fully  disbursed and there is no requirement
                                    for  future  advances   thereunder  and  the
                                    Seller  covenants  that it will not make any
                                    future  advances  under the Mortgage Loan to
                                    the related Borrower;

                         (xiii)     The  Mortgaged   Property  is  free  of  any
                                    material damage that would affect materially
                                    and  adversely  the value of such  Mortgaged
                                    Property as security for the  Mortgage  Loan
                                    and  is  in  good  repair  and  there  is no
                                    proceeding  pending for the total or partial
                                    condemnation of such Mortgaged Property;

                           (xiv)    The Borrower (and, if the related  Mortgaged
                                    Property  is secured by a senior  housing or
                                    healthcare   facility,   the  operator,   or
                                    operators,   of   such   facility)   is   in
                                    possession of all material licenses, permits
                                    and  other   authorizations   necessary  and
                                    required  by all  applicable  laws  for  the
                                    conduct  of  its   business   and  all  such
                                    licenses,  permits  and  authorizations  are
                                    valid and in full force and  effect,  and if
                                    the  Mortgaged  Property  is  improved  by a
                                    healthcare   facility,   the   most   recent
                                    inspection   or   survey   by   governmental
                                    authorities    having     jurisdiction    in
                                    connection  with such licenses,  permits and
                                    authorizations  did not cite such  Mortgaged
                                    Property  for  material   violations  (which
                                    shall  include only "Level A"  violations or
                                    the  equivalent,  in  the  case  of  skilled
                                    nursing  facilities,   that  have  not  been
                                    cured);  and if the  Mortgaged  Property  is
                                    improved   by  a  hotel,   the  most  recent
                                    inspection or review by the  franchisor,  if
                                    any,  did not cite such  Mortgaged  Property
                                    for  material   violations  of  the  related
                                    franchise  agreement  which  have  not  been
                                    cured;

                           (xv)     The  Seller  has  inspected  or caused to be
                                    inspected  the  Mortgaged  Property  (except
                                    certain  of  the  Credit  Lease  Properties)
                                    within  the  past 12  months  preceding  the
                                    Cut-off   Date  or   within   1   month   of
                                    origination of the Mortgage Loan;

                          (xvi)     Except for ARD Loans (with  respect to which
                                    interest  accrues on Excess Interest and the
                                    priority  of  repayment  of Excess  Interest
                                    follows  principal),  the Mortgage Loan does
                                    not  have  a  shared  appreciation  feature,
                                    other   contingent   interest   feature   or
                                    negative amortization;

                           (xvii)   The  Mortgage  Loan is a whole  loan  and no
                                    other   party   holds  an  interest  in  the
                                    Mortgage Loan;

                        (xviii)     (A)  The  Mortgage  Rate  (exclusive  of any
                                    default  interest,   late  charge  or  yield
                                    maintenance  charge) of such  Mortgage  Loan
                                    complied as of the date of origination with,
                                    or  is  exempt  from,  applicable  state  or
                                    federal   laws,    regulations   and   other
                                    requirements  pertaining  to usury;  any and
                                    all other requirements of any federal, state
                                    or   local    laws,    including,    without
                                    limitation,  truth-in-lending,  real  estate
                                    settlement    procedures,    equal    credit
                                    opportunity or disclosure  laws,  applicable
                                    to such  Mortgage  Loan have  been  complied
                                    with as of the date of  origination  of such
                                    Mortgage   Loan  and  (B)  the   Seller  has
                                    received an opinion that such  Mortgage Loan
                                    is not usurious;

                           (xix)    (A)  With  respect  to  each  Mortgage  Loan
                                    originated by the Seller, no fraudulent acts
                                    were  committed  by the  Seller  during  the
                                    origination  process of such  Mortgage  Loan
                                    and   the    origination,    servicing   and
                                    collection  of each  Mortgage Loan is in all
                                    respects   legal,   proper  and  prudent  in
                                    accordance with customary industry standards
                                    and (B) with respect to each  Mortgage  Loan
                                    originated by Bloomfield, to the best of the
                                    Seller's knowledge,  no fraudulent acts were
                                    committed   by    Bloomfield    during   the
                                    origination  process of such  Mortgage  Loan
                                    and   the    origination,    servicing   and
                                    collection  of each  Mortgage Loan is in all
                                    respects   legal,   proper  and  prudent  in
                                    accordance    with    customary     industry
                                    standards;

                           (xx)     All taxes and governmental  assessments that
                                    prior to the  Closing  Date  became  due and
                                    owing in respect of each  related  Mortgaged
                                    Property  have  been  paid or an  escrow  of
                                    funds in an amount  sufficient to cover such
                                    payments has been established;

                          (xxi)     All escrow  deposits and  payments  required
                                    pursuant  to the  Mortgage  Loans are in the
                                    possession,  or under  the  control,  of the
                                    Seller   or  its  agent  and  there  are  no
                                    deficiencies in connection therewith and all
                                    such escrows and deposits have been conveyed
                                    by the Seller to the Company and  identified
                                    as such with appropriate detail;

                         (xxii)     To the extent required under applicable law,
                                    as of  the  Cut-off  Date,  the  Seller  was
                                    authorized  to  transact  and do business in
                                    the   jurisdiction  in  which  each  related
                                    Mortgaged  Property  is located at all times
                                    when it held the Mortgage Loan;

                        (xxiii)     (A)     The Mortgaged Property is insured by
                                            a fire and extended perils insurance
                                            policy, issued by an insurer meeting
                                            the  requirements  under the related
                                            Mortgage  Loan in an amount not less
                                            than  the  replacement  cost and the
                                            amount   necessary   to  avoid   the
                                            operation   of   any    co-insurance
                                            provisions   with   respect  to  the
                                            Mortgaged   Property,   except  with
                                            respect  to  certain   portions   of
                                            certain   Mortgaged   Properties  in
                                            which a Credit  Tenant  self-insures
                                            for its  portion  of such  Mortgaged
                                            Property;

                                    (B)     The Mortgaged Property is covered by
                                            business interruption insurance (for
                                            at   least   12   months   of   rent
                                            interruptions)  and  each  Mortgaged
                                            Property is covered by comprehensive
                                            general   liability   insurance   in
                                            amounts   generally    required   by
                                            institutional  lenders  for  similar
                                            properties;

                                    (C)     All   premiums   on  any   insurance
                                            policies  required  to be paid as of
                                            the date hereof have been paid;

                                    (D)     The insurance policies require prior
                                            notice to the insured of termination
                                            or cancellation,  and no such notice
                                            has been received; and

                                    (E)     Each   related   Mortgage   or  Loan
                                            Agreement   obligates   the  related
                                            Borrower   to   maintain   all  such
                                            insurance  and,  at such  Borrower's
                                            failure  to do  so,  authorizes  the
                                            mortgagee to maintain such insurance
                                            at the  Borrower's  cost and expense
                                            and to seek  reimbursement  therefor
                                            from such Borrower;

                         (xxiv)     There is no default,  breach,  violation  or
                                    event of  acceleration  existing  under  the
                                    related Mortgage or the related Note and, to
                                    the Seller's knowledge, no event which, with
                                    the  passage of time or with  notice and the
                                    expiration  of any  grace  or  cure  period,
                                    would and does constitute a default, breach,
                                    violation or event of acceleration;

                           (xxv)    The  Mortgage  Loan  has not been 30 days or
                                    more delinquent since  origination and as of
                                    the Cut-off Date was not delinquent;

                         (xxvi)     The   Mortgage   contains    customary   and
                                    enforceable provisions such as to render the
                                    rights and  remedies  of the holder  thereof
                                    adequate  for the  realization  against  the
                                    Mortgaged  Property  of the  benefits of the
                                    security,  including realization by judicial
                                    or, if applicable, non-judicial foreclosure,
                                    and there is no  exemption  available to the
                                    Borrower  which  would  interfere  with such
                                    right  to  foreclose.  To  the  best  of the
                                    Seller's knowledge,  no Borrower is a debtor
                                    in  a  state  or   federal   bankruptcy   or
                                    insolvency proceeding;

                           (xxvii)  The Borrower  represents and warrants in the
                                    Mortgage or Loan Agreement  that,  except as
                                    set forth in certain  environmental  reports
                                    or other  documents  previously  provided to
                                    the Rating  Agencies  and to the best of its
                                    knowledge,   it  has  not  used,  caused  or
                                    permitted  to exist and will not use,  cause
                                    or permit to exist on the Mortgaged Property
                                    any Hazardous  Materials in any manner which
                                    violates  federal,   state  or  local  laws,
                                    ordinances,  regulations, orders, directives
                                    or  policies  governing  the  use,  storage,
                                    treatment,   transportation,    manufacture,
                                    refinement, handling, production or disposal
                                    of Hazardous Materials;  the Borrower agrees
                                    to indemnify,  defend and hold the mortgagee
                                    and its successors and assigns harmless from
                                    and against any and all losses, liabilities,
                                    damages,   injuries,    penalties,    fines,
                                    expenses,  and claims of any kind whatsoever
                                    (including  attorneys' fees and costs) paid,
                                    incurred   or   suffered   by,  or  asserted
                                    against,  any such  party  resulting  from a
                                    breach    of    certain     representations,
                                    warranties   or   covenants   given  by  the
                                    Borrower in such Mortgage or Loan Agreement.
                                    A Phase I environmental report was conducted
                                    by a  reputable  environmental  engineer  in
                                    connection   with  the  origination  of  the
                                    Mortgage   Loan,   which   report  does  not
                                    indicate  any  material   non-compliance  or
                                    material  existence of Hazardous  Materials,
                                    except   as    disclosed    to   Seller   in
                                    environmental  reports or  summaries of such
                                    reports.   To  the  best  of  the   Seller's
                                    knowledge,  the  Mortgaged  Property  is  in
                                    material   compliance  with  all  applicable
                                    federal,  state and local laws pertaining to
                                    environmental  hazards,  and to the  best of
                                    Seller's  knowledge,  no notice of violation
                                    of  such   laws  has  been   issued  by  any
                                    governmental agency or authority,  except as
                                    disclosed to Seller in environmental reports
                                    or summaries of such reports; the Seller has
                                    not taken any action  which  would cause the
                                    related  Mortgaged  Property  not  to  be in
                                    compliance with all federal, state and local
                                    laws pertaining to environmental hazards;

                       (xxviii)     The  Mortgage  or  Loan  Agreement  contains
                                    provisions  for  the   acceleration  of  the
                                    payment of the unpaid  principal  balance of
                                    the Mortgage Loan if, without complying with
                                    the  requirements  of the  Mortgage  or Loan
                                    Agreement  or  obtaining  the prior  written
                                    consent of the Mortgagee or the satisfaction
                                    of certain conditions, the related Mortgaged
                                    Property,   or  any  interest  therein,   is
                                    directly or indirectly  transferred or sold,
                                    or encumbered in connection with subordinate
                                    financing   and   each   related    Mortgage
                                    prohibits the pledge or  encumbrance  of the
                                    Mortgaged  Property  without  the consent of
                                    the holder of the Mortgage Loan;

                           (xxix)   (1) The Mortgage Loan is directly secured by
                                    a  Mortgage  on  a  commercial  property  or
                                    multifamily  residential  property,  and (2)
                                    either (i) substantially all of the proceeds
                                    of such  Mortgage Loan were used to acquire,
                                    improve  or  protect  an  interest  in  real
                                    property that, at the origination  date, was
                                    the only  security for the Mortgage Loan (in
                                    the  case of a  Mortgage  Loan  that has not
                                    been  "significantly  modified"  in a manner
                                    that  constituted  a deemed  exchange  under
                                    Section  1001 of the Code at the  time  when
                                    the  Mortgage  Loan  was not in  default  or
                                    default   with   respect   thereto  was  not
                                    reasonably  foreseeable)  or (ii)  the  fair
                                    market  value of such real  property  was at
                                    least equal to 80% of the  principal  amount
                                    of the Mortgage Loan (a) at origination  (or
                                    if the Mortgage Loan has been "significantly
                                    modified"  in a manner  that  constituted  a
                                    deemed  exchange  under  Section 1001 of the
                                    Code at a time  when the  Mortgage  Loan was
                                    not  in  default  or  default  with  respect
                                    thereto was not reasonably foreseeable,  the
                                    date of the last such  modification)  or (b)
                                    at  the  Closing  Date;  provided  that  for
                                    purposes of this clause (ii) the fair market
                                    value of the  real  property  interest  must
                                    first be  reduced  by (A) the  amount of any
                                    lien on the real  property  interest that is
                                    senior to the  Mortgage  Loan  (unless  such
                                    senior lien also secures a Mortgage Loan, in
                                    which event the  computations  described  in
                                    (a) and (b)  shall  of this  clause  (ii) be
                                    made  on  an  aggregate  basis)  and  (B)  a
                                    proportionate  amount of any lien that is in
                                    parity with the  Mortgage  Loan (unless such
                                    other lien  secures a Mortgage  Loan that is
                                    cross-collateralized   with  such   Mortgage
                                    Loan,   in  which   event  the   computation
                                    described in (a) and (b) shall be made on an
                                    aggregate basis). All improvements  included
                                    for the purpose of determining the Appraised
                                    Value of the  Mortgaged  Property are within
                                    the  boundaries  of  the  related  Mortgaged
                                    Property     (other    than    de    minimis
                                    encroachments  that the Seller has  obtained
                                    title  insurance  against the losses arising
                                    therefrom);

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

                                    (B)     With respect to each Mortgage  Loan,
                                            the  Prepayment  Premium  (including
                                            any   Return  of   Premium   Amount)
                                            constitutes a "customary  prepayment
                                            penalty"   within  the   meaning  of
                                            Treasury     Regulations     Section
                                            1.860G-1(b)(2); and

                                    (C)     If the  Mortgage  Loan  provides for
                                            the     defeasance    of    mortgage
                                            collateral,   the   Loan   Documents
                                            permit  defeasance  (a)  no  earlier
                                            than two  years  after  the  Closing
                                            Date  (or,  if  earlier,  two  years
                                            following  the "startup  day" within
                                            the  meaning  of Code  Section  860G
                                            (a)(9),  of a  REMIC  of  which  the
                                            Mortgage  Loan  (not  including  any
                                            Other  Note) is an asset),  (b) only
                                            with      substitute      collateral
                                            constituting "government securities"
                                            within  the   meaning  of   Treasury
                                            Regulations   1.860G-2(a)(8)(i)  and
                                            (c)   only   to    facilitate    the
                                            disposition    of   the    Mortgaged
                                            Property  and  not  as  part  of  an
                                            arrangement to collateralize a REMIC
                                            offering with  obligations  that are
                                            not real estate mortgages;

                         (xxxi)     The  mortgage  loan  schedule  which  is  an
                                    exhibit  to  the   Pooling   and   Servicing
                                    Agreement  is complete  and  accurate in all
                                    respects;

                        (xxxii)     The Mortgaged Property is in compliance,  in
                                    all material  respects,  with all applicable
                                    laws, zoning  ordinances,  rules,  covenants
                                    and restrictions affecting the construction,
                                    occupancy,   use  and   operation   of  such
                                    Mortgaged  Property;  provided  that several
                                    Mortgaged  Properties   constitute  a  legal
                                    nonconforming   use   or   structure.    All
                                    inspections,   licenses   and   certificates
                                    required,    including    certificates    of
                                    occupancy (if  applicable),  whether by law,
                                    ordinance, regulation or insurance standards
                                    to be  made or  issued  with  regard  to the
                                    Mortgaged  Property,  have been obtained and
                                    are in full force and effect;

                       (xxxiii)     (A)     The  Borrower  is  an  entity  whose
                                            organizational   documents   provide
                                            that it is,  and at least so long as
                                            the  Mortgage  Loan  is  outstanding
                                            will     continue     to    be,    a
                                            single-purpose   entity.  (For  this
                                            purpose,   "single-purpose   entity"
                                            shall  mean a person,  other than an
                                            individual,   which  is   formed  or
                                            organized  solely for the purpose of
                                            owning and  operating  the Mortgaged
                                            Property  and does not engage in any
                                            business  unrelated to such property
                                            and its financing);

                                    (B)     A   non-consolidation   opinion  was
                                            obtained for each  Borrower or group
                                            of affiliated Borrowers in which the
                                            Cut-off  Date  Principal  Balance of
                                            the  Mortgage  Loan  or  Loans,   as
                                            applicable,    have   an   aggregate
                                            Cut-off  Date  Principal  Balance in
                                            excess of $20,000,000;

                                    (C)     The  organizational   documents  for
                                            each    Borrower    (or   group   of
                                            affiliated    Borrowers)   under   a
                                            Mortgage  Loan  or  Loans  having  a
                                            Cut-off Date  Principal  Balance (or
                                            aggregate   Cut-off  Date  Principal
                                            Balance)  in excess  of  $25,000,000
                                            require  that the Board of Directors
                                            of the  Borrower  or  Borrowers,  as
                                            applicable,  its  corporate  general
                                            partner,   or  managing  member,  as
                                            applicable,  include an  independent
                                            director;

                        (xxxiv)     If a  material  portion of the estate of the
                                    related  Borrower is a leasehold  estate and
                                    the fee interest of the ground lessor is not
                                    subject  and   subordinate  to  the  related
                                    Mortgage, the Seller represents and warrants
                                    that:

                                    (A)     The  ground  lease  or a  memorandum
                                            regarding it has been duly recorded.
                                            The   ground   lease   permits   the
                                            interest   of  the   lessee   to  be
                                            encumbered  by the related  Mortgage
                                            and does not restrict the use of the
                                            related  Mortgaged  Property by such
                                            lessee, its successors or assigns in
                                            a manner that would adversely affect
                                            the security provided by the related
                                            Mortgage. There has been no material
                                            change in the  terms of such  ground
                                            lease since its recordation,  except
                                            by written instruments, all of which
                                            are included in the related Mortgage
                                            File;

                                    (B)     The lessor  under such ground  lease
                                            has agreed in writing  and  included
                                            in the  related  Mortgage  File that
                                            the ground lease may not be amended,
                                            modified,   canceled  or  terminated
                                            without the prior written consent of
                                            the mortgagee;

                                    (C)     The  ground  lease  has an  original
                                            term (or an  original  term plus one
                                            or  more  optional   renewal  terms,
                                            which, under all circumstances,  may
                                            be    exercised,    and    will   be
                                            enforceable,  by the mortgagee) that
                                            extends   not  less  than  10  years
                                            beyond  the stated  maturity  of the
                                            related Mortgage Loan;

                                    (D)     The  ground  lease  is  prior to any
                                            mortgage  or  other  lien  upon  the
                                            related   fee   interest   and   the
                                            landlord  has  not  entered  into an
                                            agreement to subordinate  the ground
                                            lease to future  mortgages  or liens
                                            on the fee interest;

                                    (E)     The ground  lease is  assignable  to
                                            the  mortgagee  under the  leasehold
                                            estate and its  assigns  without the
                                            consent of the lessor thereunder;

                                    (F)     As of the date of hereof, the ground
                                            lease is in full  force  and  effect
                                            and no default has occurred,  nor is
                                            there any existing  condition which,
                                            but  for  the  passage  of  time  or
                                            giving of notice,  would result in a
                                            default   under  the  terms  of  the
                                            ground lease;

                                    (G)     The   ground   lease  or   ancillary
                                            agreement between the lessor and the
                                            lessee  requires  the lessor to give
                                            notice of any  default by the lessee
                                            to the mortgagee;

                                    (H)     A   mortgagee    is    permitted   a
                                            reasonable  opportunity  (including,
                                            where necessary,  sufficient time to
                                            gain  possession  of the interest of
                                            the lessee  under the  ground  lease
                                            through  legal  proceedings,  or  to
                                            take  other  action  so  long as the
                                            mortgagee is proceeding  diligently)
                                            to cure any default under the ground
                                            lease  which is  curable  after  the
                                            receipt  of  notice  of any  default
                                            before the lessor may  terminate the
                                            ground  lease.  All  rights  of  the
                                            mortgagee under the ground lease and
                                            the related Mortgage  (insofar as it
                                            relates to the ground  lease) may be
                                            exercised  by or on  behalf  of  the
                                            mortgagee;

                                    (I)     The ground lease does not impose any
                                            restrictions   on  subletting   that
                                            would  be  viewed  as   commercially
                                            unreasonable  by  an   institutional
                                            investor.    The   lessor   is   not
                                            permitted to disturb the possession,
                                            interest or quiet  enjoyment  of any
                                            subtenant   of  the  lessee  in  the
                                            relevant  portion  of the  Mortgaged
                                            Property subject to the ground lease
                                            for any  reason,  or in any  manner,
                                            which  would  adversely  affect  the
                                            security  provided  by  the  related
                                            Mortgage;

                                    (J)     The  ground  lease   provides   that
                                            insurance  proceeds or  condemnation
                                            awards  (other  than in respect of a
                                            total or substantially total loss or
                                            taking)  will be  applied  either to
                                            the repair or  restoration of all or
                                            part of the Mortgaged  Property with
                                            the mortgagee or a trustee appointed
                                            by it  having  the right to hold and
                                            disburse  such proceeds as repair or
                                            restoration   progresses,   or,   if
                                            permitted  by  the  related   ground
                                            lease,   to  the   payment   of  the
                                            outstanding principal balance of the
                                            Mortgage  Loan,  together  with  any
                                            accrued interest, except that in the
                                            case  of  condemnation  awards,  the
                                            ground  lessor  is  entitled  to  an
                                            amount of such award generally based
                                            on the value of the unimproved  land
                                            taken;

                                    (K)     Under the terms of the ground  lease
                                            and  the   related   Mortgage,   any
                                            related   insurance   proceeds,   or
                                            condemnation  award in  respect of a
                                            total or substantially total loss or
                                            taking  of  the  related   Mortgaged
                                            Property  will be  applied  first to
                                            the   payment  of  the   outstanding
                                            principal  balance  of the  Mortgage
                                            Loan,   together  with  any  accrued
                                            interest  (except where  contrary to
                                            applicable  law or in cases  where a
                                            different  allocation  would  not be
                                            viewed as commercially  unreasonable
                                            by   any   institutional   investor,
                                            taking  into  account  the  relative
                                            duration of the ground lease and the
                                            related  Mortgage  and the  ratio of
                                            the  market  value  of  the  related
                                            Mortgaged     Property     to    the
                                            outstanding   principal  balance  of
                                            such  Mortgage  Loan and except that
                                            certain  ground  leases may  require
                                            insurance  proceeds to be applied to
                                            the  restoration  of the property in
                                            respect  of   casualties   occurring
                                            prior to a specified time before the
                                            expiration  of  the  ground  lease).
                                            Until  the  principal   balance  and
                                            accrued  interest  rate  are paid in
                                            full,  neither  the  lessee  nor the
                                            lessor  under the ground  lease will
                                            have  the  option  to  terminate  or
                                            modify  the  ground  lease   without
                                            prior   written   consent   of   the
                                            mortgagee   as  a   result   of  any
                                            casualty  or  partial  condemnation,
                                            except to provide  for an  abatement
                                            of the rent; and

                                    (L)     The ground lease requires the lessor
                                            to enter  into a new lease  upon the
                                            termination  of the ground  lease or
                                            upon  rejection  of the ground lease
                                            in a bankruptcy proceeding;

                         (xxxv)     If, as of the Cut-off  Date,  the  Mortgaged
                                    Property has earthquake,  windstorm or flood
                                    insurance,  such insurance is required to be
                                    maintained  until the  principal  balance of
                                    the related Mortgage Loan is paid in full;

                        (xxxvi)     Except with  respect to Split  Loans,  other
                                    loans  that  are   cross-collateralized   or
                                    cross-defaulted  with the Mortgage  Loan are
                                    included in the Mortgage Pool;

                       (xxxvii)     Neither the Seller nor any affiliate thereof
                                    has any  obligation  or  right  to make  any
                                    capital  contribution  to the Borrower under
                                    the Mortgage Loan, other than  contributions
                                    made on or prior to the Closing Date;

                      (xxxviii)     The  Borrower  is  not  an  affiliate  of  a
                                    Borrower under any other Mortgage Loan;

                        (xxxix)     Upon  receipt  of the  Purchase  Price,  the
                                    Seller has no right of set-off  with respect
                                    to the transfer of the Mortgage Loans to the
                                    Company;

                           (xl)     With   respect   to   each   Mortgage   Loan
                                    originated by Bloomfield:

                                    (A)     The Mortgage  Loan was  underwritten
                                            in   accordance    with    standards
                                            established  by  the  Seller,  using
                                            application forms and related credit
                                            documents approved by the Seller;

                                    (B)     The Seller approved each application
                                            and related credit  documents before
                                            a  commitment  by   Bloomfield   was
                                            issued,  and no such  commitment was
                                            issued  until the  Seller  agreed to
                                            fund such loan;

                                    (C)     The  closing   documents   for  such
                                            Mortgage Loan were prepared on forms
                                            approved by the Seller,  and reflect
                                            the  Seller  as  the  successor  and
                                            assign to Bloomfield; and

                                    (D)     Such   Mortgage  Loan  was  actually
                                            funded  by  the   Seller,   and  was
                                            assigned   to  the   Seller  at  the
                                            closing;

                           (xli)    With respect to each  Mortgage  Loan secured
                                    by a Credit Lease:

                                    (A)     The rental payments under the Credit
                                            Lease are equal to or  greater  than
                                            the  payments  due  under  the  loan
                                            documents,  and are payable  without
                                            notice  or   demand,   and   without
                                            setoff,  counterclaim,   recoupment,
                                            abatement, reduction or defense;

                                    (B)     The obligations of the Credit Tenant
                                            under the Credit  Lease,  including,
                                            but not limited  to, the  obligation
                                            of the  Credit  Tenant  to pay fixed
                                            and   additional   rent,   are   not
                                            affected  by reason of any damage to
                                            or destruction of any portion of the
                                            leased  property,  any taking of the
                                            leased  property or any part thereof
                                            by condemnation or otherwise, or any
                                            prohibition,             limitation,
                                            interruption,             cessation,
                                            restriction,      prevention      or
                                            interference  of the Credit Tenant's
                                            use,  occupancy  or enjoyment of the
                                            leased property,  provided, however,
                                            that the  Credit  Lease may permit a
                                            lease  termination in any such event
                                            if  notice by the  Credit  Tenant of
                                            such  termination  is accompanied by
                                            the   exercise   of  an   option  to
                                            purchase the Mortgaged  Property for
                                            at least the  principal  balance  of
                                            the  Mortgage   Loans  plus  accrued
                                            interest;

                                    (C)     No Credit Lease has the benefit of a
                                            noncancellable   Lease   Enhancement
                                            Policy  for  which the  premium  has
                                            been paid in full;

                                    (D)     The  Borrower   does  not  have  any
                                            monetary   obligations   under   the
                                            Lease, and every monetary obligation
                                            associated  with  managing,  owning,
                                            developing  and operating the leased
                                            property (including, but not limited
                                            to,   the  costs   associated   with
                                            utilities,  taxes, insurance, ground
                                            rents,  payments  under any easement
                                            agreements  affecting  the Mortgaged
                                            Property,  maintenance  and repairs)
                                            is  an   obligation  of  the  Credit
                                            Tenant;

                                    (E)     The  Borrower   does  not  have  any
                                            continuing  nonmonetary  obligations
                                            under   the   Credit   Lease,    the
                                            performance of which would involve a
                                            material expenditure of funds or the
                                            non-performance   of   which   would
                                            entitle   the   Credit   Tenant   to
                                            terminate the related Credit Lease;

                                    (F)     The  Borrower has not made any false
                                            representation or warranty under the
                                            Credit  Lease that would  impose any
                                            material  monetary  obligation  upon
                                            the  Borrower  or  any  landlord  or
                                            result  in  the  termination  of the
                                            Credit Lease;

                                    (G)     The Credit Tenant  cannot  terminate
                                            the  Credit  Lease  for any  reason,
                                            prior to the  payment  in full of or
                                            the payment of funds  sufficient  to
                                            pay  in  full   (i)  the   principal
                                            balance of the Mortgage  Loan,  (ii)
                                            all accrued  and unpaid  interest on
                                            the  Mortgage  Loan,  and  (iii) any
                                            other sums due and payable under the
                                            Mortgage  Loan,  as of  the  related
                                            termination   date,   except  for  a
                                            default  by  the  related   Borrower
                                            under the Credit Lease;

                                    (H)     In  the  event  the  Credit   Tenant
                                            assigns   or   sublets   the  leased
                                            property,  the Credit Tenant remains
                                            primarily obligated under the Credit
                                            Lease;

                                    (I)     The  Credit  Tenant  has  agreed  to
                                            indemnify the related  Borrower from
                                            any claims of any nature  arising as
                                            a result of any  hazardous  material
                                            affecting the leased property caused
                                            by the  Credit  Tenant  and  arising
                                            after  commencement  of  the  Credit
                                            Lease;

                                    (J)     To  the  Seller's   knowledge,   the
                                            Credit Lease contains  customary and
                                            enforceable  provisions which render
                                            the  rights  and   remedies  of  the
                                            lessor  thereunder  adequate for the
                                            enforcement and  satisfaction of the
                                            lessor's rights thereunder;

                                    (K)     In  reliance  on a  tenant  estoppel
                                            certificate and representations made
                                            by  the  Credit   Tenant  under  the
                                            Credit Lease or representations made
                                            by the  related  Borrower  under the
                                            Mortgage Loan  documents,  as of the
                                            closing  date of each  Credit  Lease
                                            Loan

                                            (1)      the  Credit  Lease  was  in
                                                     full force and effect,  and
                                                     no default by the  Borrower
                                                     or the Tenant has  occurred
                                                     under the Credit Lease, nor
                                                     is   there   any   existing
                                                     condition  which,  but  for
                                                     the  passage of time or the
                                                     giving  of  notice or both,
                                                     would  result  in a default
                                                     under   the  terms  of  the
                                                     Credit Lease;

                                            (2)      none  of the  terms  of the
                                                     Credit   Lease   have  been
                                                     impaired,  waived,  altered
                                                     or  modified in any respect
                                                     (except as described in the
                                                     related  tenant   estoppel)
                                                     and the  Credit  Lease Loan
                                                     provides  that the  related
                                                     Credit   Lease   cannot  be
                                                     modified     without    the
                                                     consent of the Seller;

                                            (3)      no Credit  Tenant  has been
                                                     released  in  whole  or  in
                                                     part,  from its obligations
                                                     under the Credit Lease;

                                            (4)      there is no  current  right
                                                     of   rescission,    offset,
                                                     abatement,      diminution,
                                                     defense or  counterclaim to
                                                     any Credit Lease,  nor will
                                                     the operation of any of the
                                                     terms of the Credit Leases,
                                                     or  the   exercise  of  any
                                                     rights  thereunder,  render
                                                     the      Credit       Lease
                                                     unenforceable  (in whole or
                                                     in part), or subject to any
                                                     right    of     rescission,
                                                     offset,          abatement,
                                                     diminution,    defense   or
                                                     counterclaim  and  no  such
                                                     right  or  claim  has  been
                                                     asserted    with    respect
                                                     thereto;

                                            (5)      the Credit Lease has a term
                                                     ending   on  or  after  the
                                                     final   maturity   of   the
                                                     related  Credit Lease Loan,
                                                     and each Credit  Lease Loan
                                                     is  fully-amortizing   from
                                                     rent   payments    received
                                                     during   the  term  of  the
                                                     Credit Lease; and

                                            (6)      there is no balloon payment
                                                     due under  the Credit Lease
                                                     Loan;

                                    (L)     The   Mortgaged   Property   is  not
                                            subject to any lease  other than the
                                            related Credit Lease,  no Person has
                                            any possessory interest in, or right
                                            to occupy,  the Mortgaged  Property,
                                            except  under and  pursuant  to such
                                            Credit  Lease and the Credit  Tenant
                                            under the related  Credit Lease,  or
                                            its wholly-owned  subsidiary,  is in
                                            occupancy of the Mortgaged Property;

                                    (M)     Each  Credit  Tenant  has  agreed to
                                            notify  the  Seller  of any event of
                                            default  under  the  related  Credit
                                            Lease and to provide the Seller with
                                            additional  time and an  opportunity
                                            to cure;

                                    (N)     The  Credit  Tenant  under a  Credit
                                            Lease is required to make all rental
                                            payments  directly to the Seller (or
                                            an account  controlled  by  Seller),
                                            its successors and assigns;

                                    (O)     The Credit Lease Loan  provides that
                                            the related  Credit  Lease cannot be
                                            modified  without the consent of the
                                            Seller thereunder;

                                    (P)     The credit lease assignment  creates
                                            a  valid  first  priority   security
                                            interest in favor of the Seller, its
                                            successors  and  assigns,  in rights
                                            under the  Credit  Lease,  including
                                            the right to monthly lease  payments
                                            and,  to the  extent  payable  under
                                            each Credit Lease,  additional  rent
                                            due under the related Credit Lease;

                                    (Q)     No person  owns any  interest in any
                                            payments due under such Credit Lease
                                            other than the Borrower;

                                    (R)     The Credit Lease is  subordinate  in
                                            right to the related Mortgage;

                                    (S)     In the  event the  Trustee  acquires
                                            title to a Credit Lease  Property by
                                            foreclosure   or   otherwise,    the
                                            Borrower's    interest   under   the
                                            related   Credit   Lease  is  freely
                                            assignable  by the  Trustee  and its
                                            successors and assigns to any person
                                            without  the  consent  of the Credit
                                            Tenant,   and  in  the   event   the
                                            Borrower's  interest is so assigned,
                                            the Credit  Tenant will be obligated
                                            to recognize  the assignee as lessor
                                            under such Credit Lease;

                                    (T)     The Credit Lease Loan is not secured
                                            by a property under  construction or
                                            substantial rehabilitation;

                                    (U)     The  Interest  Rate  on  the  Credit
                                            Lease Loan is a fixed rate;

                                    (V)     In the event that the  obligation of
                                            the Credit  Tenant  under the Credit
                                            Lease  is   guaranteed  by  a  rated
                                            parent or  affiliate  of the  Credit
                                            Tenant,  (i) such guaranty is legal,
                                            valid  and   binding   against   the
                                            guarantor;  (ii) such  guarantor has
                                            also  executed  or  acknowledged  in
                                            writing,   with   respect   to   the
                                            Mortgage,      a      subordination,
                                            non-disturbance     agreement    and
                                            assignment to the Trustee; (iii) the
                                            guaranty      is      unconditional,
                                            irrevocable  and  absolute,  without
                                            any right of offset, counterclaim or
                                            defenses; (iv) the guaranty provides
                                            that it is a  guaranty  of both  the
                                            performance   and   payment  of  the
                                            financial  obligations of the Credit
                                            Tenant,  and not only of collection;
                                            and (v) the  guaranty  is binding on
                                            the  guarantor,  its  successors and
                                            assigns  and may not be  amended  or
                                            released   without   the   Trustee's
                                            consent;

                                    (W)     The  Credit  Lease  Property  has  a
                                            permanent  certificate of occupancy,
                                            if required,  and the Credit  Tenant
                                            has commenced lease payments;

                                    (X)     The  Credit  Tenant  has  agreed  to
                                            indemnify   the  Borrower  from  any
                                            claims of any nature relating to the
                                            Credit Lease Loan and the  Mortgaged
                                            Property;

                                    (Y)     The  Credit  Tenant  has  agreed  to
                                            deposit  rent  directly  into a Lock
                                            Box   Account   controlled   by  the
                                            Servicer;

                                    (Z)     With  respect to each  Credit  Lease
                                            Loan  that  has  a  residual   value
                                            insurance policy:

                                            (1)      Each Credit Lease Loan that
                                                     has a balloon  payment  due
                                                     has    a     noncancellable
                                                     residual  value   insurance
                                                     policy    for   which   the
                                                     premium  has  been  paid in
                                                     full   as  of  the   policy
                                                     effective date (which is on
                                                     or  prior  to  the  Closing
                                                     Date) and the policy cannot
                                                     be terminated (except under
                                                     certain       circumstances
                                                     specified in the  policies)
                                                     prior  to the date on which
                                                     the  outstanding  principal
                                                     balance of the Credit Lease
                                                     Loan is reduced to zero;

                                            (2)      The     residual      value
                                                     insurance    policy    (and
                                                     certain  terms  therein) in
                                                     effect   for  each   Credit
                                                     Lease  Loan is as set forth
                                                     on Exhibit D hereto;

                                            (3)      The Trustee and its assigns
                                                     are  designated as the loss
                                                     payee  under such  residual
                                                     value insurance  policy and
                                                     all  proceeds   under  such
                                                     policy  are  payable to the
                                                     loss payee;

                                            (4)      The  insured  amount  under
                                                     the  residual  value policy
                                                     is equal to or greater than
                                                     the    scheduled    balloon
                                                     payment;

                                            (5)      The  residual  value policy
                                                     cannot be  amended  without
                                                     the prior  written  consent
                                                     of the Trustee; and

                                            (6)      The   proceeds   under  the
                                                     residual  value   insurance
                                                     policy  are  payable on the
                                                     lease  termination date (or
                                                     if  the  lease  termination
                                                     date is not a business day,
                                                     then the first business day
                                                     thereafter)            (the
                                                     "Termination        Date"),
                                                     provided  that all payments
                                                     except the balloon  payment
                                                     have   been    made,    and
                                                     provided  further  that (i)
                                                     in  the  case  of  policies
                                                     issued  by  R.V.I.  America
                                                     Insurance Company, a Notice
                                                     of  Final  Claim  has  been
                                                     delivered to the insurer by
                                                     the loss  payee  during the
                                                     period   between  the  45th
                                                     business   day  before  the
                                                     Termination  Date  and  the
                                                     tenth  business  day before
                                                     the  Termination  Date, and
                                                     (ii)   in   the   case   of
                                                     policies      issued     by
                                                     Financial        Structures
                                                     Limited,  a valid Notice of
                                                     Claim  has  been  delivered
                                                     during the  period  between
                                                     the  10th  day  before  the
                                                     Termination  Date  and  the
                                                     30th    day    after    the
                                                     Termination Date;

                         (xlii)     If the  Mortgaged  Property is improved by a
                                    hotel or a healthcare  facility,  the Seller
                                    has  filed  and/or  recorded  (or  sent  for
                                    filing and/or  recording on the closing date
                                    of  the  related   Mortgage   Loan)  Uniform
                                    Commercial Code financing  statements on all
                                    furniture, fixtures, equipment and all other
                                    personal  property  used in the operation of
                                    the hotel or healthcare facility;

                        (xliii)     The Borrower is organized  under the laws of
                                    a  state  or   commonwealth  of  the  United
                                    States;

                         (xliv)     Except   for   documents   which  have  been
                                    submitted  for  recording  but have not been
                                    returned by the applicable  recording office
                                    (in which case copies of such  documents are
                                    being   delivered  to  the   Trustee),   the
                                    Mortgage File that is being  conveyed to the
                                    Trustee is complete;

                          (xlv)     The Mortgaged  Property (i) is located on or
                                    adjacent to a dedicated  road, or has access
                                    to  an   irrevocable   easement   permitting
                                    ingress and egress, (ii) is served by public
                                    utilities,   water  and  sewer  (or   septic
                                    facilities),  (iii) is a separate tax parcel
                                    (or has reserved  funds  sufficient to cover
                                    taxes for the entire tax  parcel),  and (iv)
                                    has  parking as  required  under  applicable
                                    law;

                         (xlvi)     The Seller has not advanced additional funds
                                    for  principal  and  interest  or taxes  and
                                    insurance   (other  than  holdbacks  at  the
                                    closing for the related  Mortgage  Loan from
                                    the proceeds of such loan);

                        (xlvii)     With respect to each  Mortgage  Loan that is
                                    an ARD Loan

                                    (A)     The maximum rate increase  after the
                                            Anticipated  Repayment  Date  is not
                                            greater  than 200 basis points above
                                            the original interest rate;.

                                    (B)     Such Mortgage Loan begins amortizing
                                            no  later  than  the 11th day of the
                                            month  following  the Cut-off  Date;
                                            such  Mortgage Loan does not have an
                                            interest   only  period   after  the
                                            Cut-off Date;

                                    (C)     The  Anticipated  Repayment  Date is
                                            not less than  seven  years from the
                                            closing date for such Mortgage Loan;

                                    (D)     Such  Mortgage  Loan  provides  that
                                            from the Anticipated  Repayment Date
                                            through the  maturity  date for such
                                            Mortgage  Loan, all excess cash flow
                                            (net of budgeted and lender approved
                                            discretionary  capital expenditures)
                                            will be applied  to repay  principal
                                            due under the Mortgage Loan;

                                    (E)     After  the   Anticipated   Repayment
                                            Date,  the lender  may not  exercise
                                            default  remedies solely because the
                                            borrower fails to pay the difference
                                            between the original  interest  rate
                                            and the new interest rate; and

                                    (F)     The  property  manager  may  not  be
                                            removed for the sole reason that the
                                            Mortgage   Loan   has   passed   its
                                            Anticipated Repayment Date;

                       (xlviii)     No advance of funds has been made,  directly
                                    or indirectly, by the Seller to the Borrower
                                    and no funds  have  been  received  from any
                                    person  other  than the  Borrower  for or on
                                    account  of  payments  due  on the  Note  or
                                    Mortgage;

                         (xlix)     To the best of the Seller's knowledge, there
                                    is no pending  action,  suit or  proceeding,
                                    arbitration  or  governmental  investigation
                                    against  the   borrower  or  the   Mortgaged
                                    Property  an adverse  outcome of which would
                                    materially     affect    such     Borrower's
                                    performance  under the loan documents or the
                                    Certificateholders;

                            (l)     The Note and  Mortgage  do not  require  the
                                    mortgagee  to  release  any  portion  of the
                                    Mortgaged  Property  from  the  lien  of the
                                    Mortgage  except upon payment in full of the
                                    Mortgage  Loan,  or, if  applicable,  in the
                                    event of (A) a  defeasance  pursuant  to the
                                    conditions  specified  in the  related  loan
                                    documents,  (B) the release of an immaterial
                                    portion of the related  Mortgaged  Property,
                                    (C) the payment of an Allocated  Loan Amount
                                    in the event of a casualty or  condemnation,
                                    (D) after the Anticipated  Repayment Date, a
                                    partial  prepayment  of  an  Allocated  Loan
                                    Amount  with  respect  to a  portion  of the
                                    Mortgaged Property or (E) in the case of the
                                    ACCOR  Credit Lease Loan  (reference  number
                                    24554) and Value City-Irvington Credit Lease
                                    Loan  (reference  number 22578),  a property
                                    substitution  permitted  under  the  related
                                    Credit Lease;

                           (li)     With  respect  to  each  Mortgage  Loan  the
                                    related  loan  documents  permit the lender,
                                    following  a  default  under  such  Mortgage
                                    Loan, to apply funds  received in respect of
                                    such   Mortgage   Loan  to   amounts   owing
                                    thereunder  in the order  which  the  lender
                                    deems appropriate;

                           (lii)    No subordinate financing,  other than in the
                                    ordinary  course of  business,  exists or is
                                    permitted under the loan documents;

                         (liii)     The Mortgage Loan contains a provision  that
                                    the   borrower   has  no  right  of  offset,
                                    counterclaim  or defense against an assignee
                                    of such Mortgage Loan;

                          (liv)     With respect to each Split Note:

                                    (A)     There   is  a  valid   and   binding
                                            Co-Lender  Agreement  in effect with
                                            respect  to each  Split Note and the
                                            related    Other    Note   that   is
                                            enforceable  in accordance  with its
                                            terms  against  all  holders of such
                                            notes,  (including,  but not limited
                                            to,  the   Trustee   and  the  Other
                                            Trustee)  of the Split  Note and the
                                            Other Note;

                                    (B)     The  related   Co-Lender   Agreement
                                            designates  a Lead  Lender  for  the
                                            Split  Loan  that  is   entitled  to
                                            direct  the  administration  of  the
                                            Split   Loan   and  has   the   sole
                                            authority  to  exercise  and enforce
                                            all of the lender's rights under the
                                            loan documents for such Split Loan;

                                    (C)     The  related   Co-Lender   Agreement
                                            requires  that the Lead  Lender  (i)
                                            administer   the   Split   Loan  and
                                            exercise  and enforce  the  lender's
                                            rights  under  the  loan  documents,
                                            (ii)  hold  all  of  the   Mortgaged
                                            Property    and    all     insurance
                                            maintained  thereon or in connection
                                            therewith   (including,    but   not
                                            limited  to,   property,   casualty,
                                            business  interruption  and residual
                                            value insurance) on behalf,  and for
                                            the  benefit,  of the holders of the
                                            Split Note and the Other Note;

                                    (D)     The  related   Co-Lender   Agreement
                                            provides  that  all  holders  of the
                                            Other  Note  shall  be  bound by all
                                            determinations   made  by  the  Lead
                                            Lender    with    respect   to   the
                                            administration of the Split Note and
                                            the  exercise  of  all  of  lender's
                                            rights under the Loan  Documents for
                                            such Split Note;

                                    (E)     With respect to each Split Loan that
                                            is related to a Credit  Lease  Loan,
                                            (1) the  Split  Note is an  interest
                                            only note for an initial  period and
                                            either  fully-amortizing  thereafter
                                            or  requires a balloon  payment  and
                                            has  a  residual   value   insurance
                                            policy  or a  surety  bond,  (2) the
                                            Other  Note will pay  principal  and
                                            interest  during such initial period
                                            and be due and payable at the end of
                                            such  initial  period,  and (3) both
                                            Other  Note and the Split  Note bear
                                            interest at the same rate per annum;

                                    (F)     With respect to each Split Loan that
                                            is  not a  Credit  Lease  Loan,  the
                                            Split  Note and the Other  Note have
                                            identical terms,  except, in certain
                                            cases,   the  face  amount  of  such
                                            notes;

                                    (G)     The  related   Co-Lender   Agreement
                                            provides  that,  (i)  prior  to  the
                                            occurrence  of an event  of  default
                                            under  the  Split  Loan,   the  Lead
                                            Lender shall  allocate all cash flow
                                            received  with  respect to the Split
                                            Loan in accordance with the terms of
                                            the Split Note and Other  Note,  and
                                            (ii) upon the occurrence of an event
                                            of default under the Split Loan, all
                                            cash flow  received  with respect to
                                            the Split Loan from any source shall
                                            be  allocated  pro rata  between the
                                            Split Note and the Other Note; and

                                    (H)     The  related   Co-Lender   Agreement
                                            requires that only a trustee under a
                                            commercial           mortgage-backed
                                            securitization  may be  designated a
                                            Lead Lender under a Split Loan.

                           (lv)     With  respect to a  defeasance,  the related
                                    loan documents require the following:

                                    (A)     As of the  date  of the  defeasance,
                                            there is no Event of Default;

                                    (B)     Borrower  must  provide   lender  at
                                            least  thirty  (30)  days  notice to
                                            lender of intent to defease,  except
                                            in the case of a partial  defeasance
                                            to  increase  the  DSCR in  order to
                                            avoid  termination  of the  property
                                            manager,  which may permit less than
                                            thirty (30) days notice of intent to
                                            defease;

                                    (C)     On the date the Mortgage  Loan is to
                                            be released,  the borrower  must pay
                                            an    amount    (the     "Collateral
                                            Substitution Deposit") equal to:

                                            (1)      All   accrued  and   unpaid
                                                     interest;

                                            (2)      All scheduled interest  and
                                                     principal due;

                                            (3)      100%  of  the   outstanding
                                                     principal  balance  of  the
                                                     related  Note  (or at least
                                                     100% of the Allocated  Loan
                                                     Amount   for  the   portion
                                                     being defeased); and

                                            (4)      All   related   costs   and
                                                     expenses   related  to  the
                                                     defeasance,  including fees
                                                     paid       to       acquire
                                                     non-callable obligations of
                                                     the      U.S.      Treasury
                                                     ("Treasuries"),        fees
                                                     incurred in connection with
                                                     obtaining  an  accountant's
                                                     comfort   letter  and  fees
                                                     incurred in connection with
                                                     obtaining confirmation from
                                                     the  Rating  Agencies  that
                                                     the  defeasance   will  not
                                                     cause     a      downgrade,
                                                     qualification or withdrawal
                                                     of the then current ratings
                                                     assigned  to any  Class  of
                                                     Certificates;

                                    (D)     The borrower  (itself or through the
                                            Servicer   as  its  agent)  will  be
                                            required to purchase  Treasuries and
                                            perform other duties as specified in
                                            the  loan  documents,   and  if  the
                                            Servicer as agent is to purchase the
                                            Treasuries,  the  borrower  will  be
                                            required  to  deliver  cash  to  the
                                            Servicer for that purpose;

                                    (E)     The  Loan  Documents   require,   or
                                            provide that the lender may require,
                                            that the borrower  deliver,  from an
                                            independent  public  accountant,   a
                                            letter that  certifies that the cash
                                            flow  from  the  Treasuries  will be
                                            sufficient   to   timely   meet  all
                                            scheduled      mortgage     payments
                                            (including any balloon payments);

                                    (F)     The  Loan  Documents   require,   or
                                            provide that the lender may require,
                                            that the  borrower  deliver a letter
                                            from each  Rating  Agency  that such
                                            defeasance    will   not   cause   a
                                            downgrade,      qualification     or
                                            withdrawal   of  the  then   current
                                            ratings  assigned  to any  Class  of
                                            Certificates;

                                    (G)     The  borrower  will be  required  to
                                            assign  its  obligations,   together
                                            with the  Treasuries,  to a  special
                                            purpose  entity  set  up  to  assume
                                            defeased   Mortgage   Loans  or  the
                                            borrower  will be required to remain
                                            a special purpose entity.

                                    (H)     The  borrower  will be  required  to
                                            provide an opinion of counsel to the
                                            effect  that  (1)  the  Trust  has a
                                            perfected  security  interest in the
                                            Collateral Substitution Deposit, the
                                            Treasuries    acquired   with   such
                                            deposit  and all  proceeds  thereof,
                                            under the appropriate  state law and
                                            (2) the  subsequent  assignment  and
                                            assumption of the Treasuries and the
                                            obligations of the original borrower
                                            to and by the new borrower  does not
                                            effect the validity,  enforceability
                                            or  priority  of the first  priority
                                            perfected  security interest granted
                                            to the Trust; and

                                    (I)     The lender has the option to require
                                            the   borrower  to  provide  (1)  an
                                            officer's   certificate   certifying
                                            that all  obligations  have been met
                                            and that the Mortgage Loan is not in
                                            default and (2) such other documents
                                            that  the  lender   may   reasonably
                                            require   in   connection   with   a
                                            defeasance;

                           (lvi)    The Mortgage  Loan  requires the borrower to
                                    provide  updated  operating  statements  and
                                    other  property  related   information,   as
                                    applicable, to the lender at least annually;

                           (lvii)   To the Seller's knowledge,  the terms of the
                                    loan   documents   comply  in  all  material
                                    respects  with  all   applicable   state  or
                                    federal laws;

                           (lviii)  The full amount of the Note or at least 125%
                                    of  the  Allocated   Loan  Amount  for  each
                                    Mortgaged Property has been recorded; and

                           (lix)    To the Seller's knowledge,  a duly qualified
                                    trustee serves with respect to each Mortgage
                                    secured by a deed of trust.

                  (c) The  Seller  has not  dealt  with any  broker,  investment
banker,  agent or other person (other than the Company, the Underwriters and the
Placement  Agents) who may be  entitled to any  commission  or  compensation  in
connection with the sale to the Company of the Mortgages Loans.

                  3. Notice of Breach; Cure and Repurchase.  (a) Pursuant to the
Pooling  and  Servicing  Agreement,  the Seller and the  Company  shall be given
notice of (A) any breach of any  representation or warranty contained in Section
2(b) (i), (ii), (iii), (iv), (v), (vi), (vii),  (viii), (ix), (xi), (xii), (xv),
(xvii),  (xviii),  (xix),  (xx),  (xxv),  (xxviii),  (xxix) or (xxx) and (B) any
breach of any  representation or warranty contained in Section 2(b) (x), (xiii),
(xiv), (xvi), (xxi), (xxii), (xxiii),  (xxiv), (xxvi), (xxvii), (xxxi), (xxxii),
(xxxiii), (xxxiv), (xxxv), (xxxvi), (xxxvii),  (xxxviii),  (xxxix), (xl), (xli),
(xlii), (xliii),  (xliv), (xlv), (xlvi), (xlvii),  (xlviii),  (xlix), (l), (li),
(lii), (liii), (liv), (lv), (lvi), (lvii), (lviii) and (lix) that materially and
adversely  affects  the  value of such  Mortgage  Loan or the  interests  of the
holders of the Certificates therein.

                  (b)  Within  90 days of the  receipt  of the  notice  (or with
respect to the  representation  and warranty  contained in Section 2(b)(xxix) or
(xxx),  discovery) of a breach  provided for in subsection (a), the Seller shall
either (i) repurchase the related  Mortgage Loan at the Repurchase Price or (ii)
promptly cure such breach in all material respects;  provided,  however, that in
the event that such breach (other than a breach of Section  2(b)(xxix) or (xxx))
is  capable  of being  cured,  as  determined  by the  Servicer  or the  Special
Servicer,  as  applicable,  but not within such 90 day period and the Seller has
commenced and is diligently  proceeding with the cure of such breach within such
90 day period,  the Seller  shall have an  additional  90 days to complete  such
cure, provided,  further, that with respect to such additional 90 day period the
Seller  shall have  delivered  an  officer's  certificate  to the  Trustee,  the
Servicer and the Special  Servicer  setting  forth the reason such breach is not
capable of being  cured  within the  initial 90 day period and what  actions the
Seller is  pursuing in  connection  with the cure  thereof and stating  that the
Seller  anticipates  that such breach will be cured within the additional 90 day
period;  and provided,  further,  that the  Repurchase  Price shall also include
interest  at the  Advance  Rate on any  Advances  made in respect of the related
Mortgage Loan during such period. Upon any such repurchase of a Mortgage Loan by
Seller,  the Company shall execute and deliver such  instruments  of transfer or
assignment presented to it by Seller, in each case without recourse, as shall be
necessary to vest in Seller the legal and beneficial  ownership of such Mortgage
Loan  (including  any  property  acquired in respect  thereof or proceeds of any
insurance policy with respect thereto) and the rights with respect thereto under
the Bloomfield Mortgage Loan Purchase Agreement (including,  without limitation,
the rights and remedies with respect to  representations  and warranties made by
Bloomfield  thereunder  relating to such Mortgage  Loan),  and shall deliver the
related  Mortgage  File to Seller or its designee  after  receipt of the related
repurchase  price.  The obligations of the Seller set forth in this Section 3(b)
to cure a breach or repurchase  the related  Mortgage Loan  constitute  the sole
remedies of the Company or its assignees  with respect to a breach  provided for
in subsection (a); provided, that this limitation shall not in any way limit the
Company's rights or remedies upon breach of any other representation or warranty
or covenant by the Seller set forth in this Agreement.

                  (c) The  Seller  hereby  acknowledges  the  assignment  by the
Company to the Trustee,  as trustee under the Pooling and  Servicing  Agreement,
for the benefit of the Holders of the Certificates,  of the  representations and
warranties  contained herein and of the obligation of the Seller to repurchase a
Mortgage Loan pursuant to this Section.  The Trustee or its designee may enforce
such obligation as provided in Section 8 hereof.

                  (d) (i) To induce the  Company  to enter into this  Agreement,
+NHA  unconditionally  guarantees to the Company, its  successors  and permitted
assigns,  the prompt  payment when due of all present and future  obligations of
the  Seller to  repurchase  any  Mortgage  Loan  that the  Seller,  pursuant  to
paragraph  3(b), is required to repurchase but fails to repurchase in connection
with a breach of a  representation  and warranty stated within this Agreement (a
"Repurchase Obligation.").

                      (ii)  If  the  Seller   fails  to  satisfy  a   Repurchase
Obligation,  the  Company  may  seek  to  require  NHA to  make  payment  of any
Repurchase  Obligation  whether or not the  Company  has  proceeded  against the
Seller or any other obligor principally or secondarily  obligated for any of the
Repurchase Obligations.

                      (iii) NHA's  obligations  pursuant to this  paragraph 3(d)
shall remain in full force and effect and be binding upon NHA and its successors
and  permitted  assigns  until  such  time as NHA  receives  written  notice  of
termination  of its  obligations  herein from the Company,  or the  Trustee,  as
assignee;  provided,  that  termination of NHA's  obligation shall not affect or
limit NHA's liability hereunder as to Repurchase  Obligations  incurred prior to
such termination. If any present or future Repurchase Obligations are guaranteed
by individuals or entities in addition to NHA, the death, release, or discharge,
in whole or part, or the bankruptcy,  liquidation,  termination, or dissolution,
of one or more of them shall not  discharge  or affect the  liabilities  of NHA,
hereunder.

                        (iv) NHA hereby makes the following  representations and
warranties to the Company and the Seller as of the
date hereof:

                             (1)  NHA is duly  organized  and  validly  existing
         under the laws of the jurisdiction of its organization and, if relevant
         under such laws,  in good  standing and has full power and authority to
         execute, deliver, and perform its obligations under this Agreement.

                             (2) The execution, delivery and performance of this
         Agreement has been and remains duly authorized by all necessary  action
         and do not contravene any provision of NHA's constitutive documents, as
         amended to date, or any law, regulation, rule, decree, order, judgment,
         or contractual restriction binding on NHA or its assets.

                             (3) All  consents,  licenses,  authorizations,  and
         approvals of, and registrations and declarations with, any governmental
         authority or regulatory body necessary for the due execution, delivery,
         and  performance  of NHA's  obligations  under this Agreement have been
         obtained and remain in full force and effect and all conditions thereof
         have been duly complied  with, and no other action by, and no notice to
         or filing  with,  any  governmental  authority  or  regulatory  body is
         required in connection with the execution,  delivery, or performance of
         this Agreement; and

                             (4) NHA's  obligations  pursuant to this  Agreement
         constitute  the legal,  valid,  and binding  obligations of NHA and are
         enforceable  against  NHA in  accordance  with its  terms,  subject  to
         bankruptcy, insolvency,  reorganization,  moratorium,  conservatorship,
         receivership  and other laws of general  applicability  relating to, or
         affecting,  creditors'  rights and,  subject as to  enforceability,  to
         equitable principles of general application.

                      (v)  NHA  may  not  assign  its   rights,   interests   or
obligations under this Agreement to any other person or entity without the prior
written consent of the Company or the Trustee. NHA acknowledges that the Company
intends to assign all of its rights and interest  hereunder  to the Trustee,  as
trustee on behalf of the Certificateholders.

                  4.  Opinions of Counsel.  The Seller  hereby  covenants to the
Company to,  simultaneously  with the execution  hereof,  deliver or cause to be
delivered to the Company opinions of counsel as to various  corporate matters in
form satisfactory to the Company.

                  5.  Underwriting.  The Seller hereby agrees to furnish any and
all information,  documents,  certificates,  letters or opinions with respect to
the Mortgage Loans,  reasonably requested by the Company in order to perform any
of its  obligations or satisfy any of the conditions on its part to be performed
or satisfied pursuant to the Underwriting Agreement or the Purchase Agreement at
or prior to the Closing Date.

                  6. Costs. The Company shall pay all expenses incidental to the
performance  of its  obligations  under  the  Underwriting  Agreement  including
without limitation (i) any recording fees or fees for title policy  endorsements
and continuations,  (ii) the expenses of preparing, printing and reproducing the
Prospectus  Supplement,  the Underwriting  Agreement,  the Pooling and Servicing
Agreement,  the Offered  Certificates and the Private Certificates and (iii) the
cost of delivering the Offered Certificates to the office of the Underwriters or
the  purchaser  of  the  such  certificates,  as  applicable,   insured  to  the
satisfaction of the Underwriters or such purchaser, as applicable.

                  7. Notices.  All communications  hereunder shall be in writing
and  effective  only upon receipt  and, if sent to the Company,  will be mailed,
hand  delivered  or delivered  by  facsimile  with receipt  confirmed to 2 World
Financial  Center -  Building  B, 18th  Floor,  New York,  New York  10281-1198,
Attention:  Legal Department,  or, if sent to the Seller,  will be mailed,  hand
delivered or delivered by facsimile with receipt  confirmed to 2 World Financial
Center - Building B, 18th Floor, New York, New York 10281-1198, Attention: Legal
Department,  or, if sent to CCA or NHA, will mailed, hand delivered or delivered
by facsimile with receipt  confirmed to 2 World  Financial  Center - Building B,
New  York,  New  York  10281-1198,   Attention  Treasurer's  Office,  cc:  Legal
Department.

                  8. Trustee Beneficiary.  The  representations,  warranties and
agreements made by the Seller and NHA in this Agreement are made for the benefit
of,  and may be  enforced  by or on behalf of, the  Trustee  and the  Holders of
Certificates  to the same extent that the Company has rights  against the Seller
and NHA under  this  Agreement  in respect of  representations,  warranties  and
agreements  made by the Seller herein and such  representations  and  warranties
shall survive delivery of the respective Mortgage Files to the Trustee until the
termination of the Pooling and Servicing Agreement.

                  9.  Miscellaneous.  This  Agreement  will be  governed  by and
construed  in  accordance  with the  substantive  laws of the State of New York.
Neither this Agreement nor any term hereof may be changed, waived, discharged or
terminated  except by a writing signed by the party against whom  enforcement of
such change, waiver,  discharge or termination is sought. This Agreement may not
be changed in any manner which would have a material  adverse  effect on Holders
of Certificates  without the prior written  consent of the Trustee.  The Trustee
shall be protected in consenting to any such change to the same extent  provided
in Section 10.07 of the Pooling and Servicing  Agreement.  This Agreement may be
executed in any number of counterparts,  each of which shall for all purposes be
deemed to be an original and all of which shall together  constitute but one and
the same instrument.  This Agreement will inure to the benefit of and be binding
upon the parties  hereto and their  respective  successors  and assigns,  and no
other person will have any right or obligation hereunder, other than as provided
in Section 8 hereof.
<PAGE>






                  IN WITNESS  WHEREOF,  the  Company  and the Seller have caused
this  Agreement to be duly executed by their  respective  officers as of the day
and year first above written.

            
                                    ASSET SECURITIZATION CORPORATION
            
            
            
                                    By:
                                       ----------------------------------------
                                       Name:
                                       Title:
            
            
                                    THE CAPITAL COMPANY OF AMERICA LLC
            
            
            
                                    By:
                                       ----------------------------------------
                                       Name:
                                       Title:
            



ACKNOWLEDGED  AND AGREED as of the day and year first above written with respect
to paragraphs 3(d) and 8.


NOMURA HOLDING AMERICA INC.



By:
   ----------------------------------------
    Name:
    Title:



<PAGE>








                           EXHIBIT A

   Mortgage Loans Sold By The Capital Company of America LLC

- ------------------------------------ --------------------------
      Mortgage Loan                        Loan Number
- ------------------------------------ --------------------------
Nationwide Housing - Country                   3733
- ------------------------------------ --------------------------
Dairy Mart - Salem                             22985
- ------------------------------------ --------------------------
Dairy Mart - Amelia                            25390
- ------------------------------------ --------------------------
Dairy Mart - Rootstown                         25391
- ------------------------------------ --------------------------
Dairy Mart - Grove City                        25393
- ------------------------------------ --------------------------
Dairy Mart - West Chester                      25394
- ------------------------------------ --------------------------
Dairy Mart - Ontario                           25396
- ------------------------------------ --------------------------
Airport Plaza                                  11913
- ------------------------------------ --------------------------
125 Uptown Realty                              20631
- ------------------------------------ --------------------------
Santa Monica Business Park                     24138
- ------------------------------------ --------------------------
One Congressional Place                        24164
- ------------------------------------ --------------------------
Green Oaks Park Hotel                          24914
- ------------------------------------ --------------------------



<PAGE>

                                                                       EXHIBIT B



                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

                  CCA Mortgage Loan Purchase and Sale Agreement

<TABLE>
<CAPTION>

                                                         Reference     
Representation Number           Mortgage Loan              Number                        Exception
- --------------------------------------------------------------------------------------------------------------------
<S>                     <C>                            <C>             <C>
(xli)(K)(6)             Dairy Mart Credit Lease Loans  25390, 25396,   These Credit Lease Loans have a balloon
                                                       25393, 25394,   payment due.
                                                       25391, 22985
- --------------------------------------------------------------------------------------------------------------------
(xli)(Z)(1)             Dairy Mart Credit Lease Loans  25390, 25396,   The residual value insurance policy may be
                                                       25393, 25394,   terminated if (i) the Note is modified in any
                                                       25391, 22985    way without the consent of the insurer or
                                                                       (ii) title to any property is transferred
                                                                       pursuant to a foreclosure, deed in lieu
                                                                       thereof or similar proceeding.
- --------------------------------------------------------------------------------------------------------------------
(lv)(A)                 Dairy Mart Credit Lease Loans  25390, 25396,   Borrower may defease the Mortgage Loan if
                                                       25393, 25394,   there is an Event of Default caused by a
                                                       25391, 22985    lease event of default by the Credit Tenant
                                                                       and (i) the Note has been accelerated or (ii)
                                                                       such Event of Default has continued for 180
                                                                       days or more and the Note has not been
                                                                       accelerated and not stayed from acceleration.
- ----------------------- --------------------------------------------------------------------------------------------
</TABLE>


                                      B-1
<PAGE>












                                    EXHIBIT C

                             Exceptions to (xxxviii)

                          List of Affiliated Borrowers
<TABLE>
<CAPTION>


                                                                                   Cut-off Date
             Name of Loan                         Borrower Affiliation           Principal Balance
- ---------------------------------------- --------------------------------------- ------------------

<S>                                     <C>                                          <C>     
Dairy Mart - Salem                       Dairy Mart Convenience Stores, Inc.          $865,241
- ---------------------------------------- --------------------------------------- ------------------
Dairy Mart - Amelia                      Dairy Mart Convenience Stores, Inc.        $1,422,318
- ---------------------------------------- --------------------------------------- ------------------
Dairy Mart - Rootstown                   Dairy Mart Convenience Stores, Inc.        $1,048,231
- ---------------------------------------- --------------------------------------- ------------------
Dairy Mart - Grove City                  Dairy Mart Convenience Stores, Inc.        $1,343,994
- ---------------------------------------- --------------------------------------- ------------------
Dairy Mart - Liberty Westchester         Dairy Mart Convenience Stores, Inc.        $1,305,778
- ---------------------------------------- --------------------------------------- ------------------
Dairy Mart - Ontario                     Dairy Mart Convenience Stores, Inc.        $1,375,173
- ---------------------------------------- --------------------------------------- ------------------

</TABLE>



<PAGE>




                                    Exhibit D
                            Exception to (xli)(Z)(2)

Information  Regarding  Residual Value  Insurance  Policies Issued In Connection
With Split Loans That Are Credit Lease Loans


        Split Loan                      Residual Value Policy Insurer
- ---------------------------------  ----------------------------------------
Dairy Mart - Salem                 R.V.I. America Insurance Company
- ---------------------------------  ----------------------------------------
Dairy Mart - Amelia                R.V.I. America Insurance Company
- ---------------------------------  ----------------------------------------
Dairy Mart - Rootstown             R.V.I. America Insurance Company
- ---------------------------------  ----------------------------------------
Dairy Mart - Grove City            R.V.I. America Insurance Company
- ---------------------------------  ----------------------------------------
Dairy Mart - Liberty Westchester   R.V.I. America Insurance Company
- ---------------------------------  ----------------------------------------
Dairy Mart - Ontario               R.V.I. America Insurance Company
- ---------------------------------  ----------------------------------------







<PAGE>

                                  EXHIBIT H-2



                                NHA MORTGAGE LOAN
                           PURCHASE AND SALE AGREEMENT


          This Mortgage Loan Purchase and Sale Agreement (the "Agreement") dated
as of March 11, 1999, is between Asset  Securitization  Corporation,  a Delaware
corporation  (the  "Company"),  and  Nomura  Holding  America  Inc.,  a Delaware
corporation  ("NHA," and in such capacity,  the "Seller").  The Seller agrees to
sell and the Company  agrees to purchase  the  mortgage  loans  (other than loan
numbers 3733,  22985,25390,  25391,  25393,  25394,  25396, 11913, 20631, 24138,
24164 and 24914, as identified on Exhibit A hereto, which will be transferred to
the Company pursuant to a mortgage loan purchase and sale agreement, dated as of
the date hereof  between  the  Company  and The  Capital  Company of America LLC
("CCA"),  an affiliate of the Company and the Seller) as described and set forth
in the Mortgage Loan Schedule attached as Exhibit B to the Pooling and Servicing
Agreement  dated as of March 11, 1999 (the "Pooling and  Servicing  Agreement"),
among the Company,  First Union  National  Bank, as servicer  (the  "Servicer"),
Lennar Partners,  Inc., as special  servicer,  LaSalle National Bank, as trustee
(the  "Trustee")  and ABN AMRO Bank  N.V.,  as  fiscal  agent,  relating  to the
issuance  of  the   Commercial   Mortgage  Asset  Trust,   Commercial   Mortgage
Pass-Through Certificates, Series 1999-C1 (the "Certificates"). The Certificates
will consist of nineteen classes:  the "Class A-1  Certificates," the "Class A-2
Certificates,"  the "Class A-3  Certificates," the "Class A-4 Certificates," the
"Class B Certificates,"  the "Class C Certificates,"  the "Class D Certificates"
and the "Class E Certificates" (collectively,  the "Offered Certificates"),  and
the  "Class  X  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-1
Certificates,"  the "Class M-2 Certificates," the "Class R Certificates" and the
"Class LR Certificates"  (collectively,  the "Private Certificates" and together
with the  Offered  Certificates  the  "Certificates").  Capitalized  terms  used
without definition herein shall have the respective meanings assigned to them in
the  Pooling  and  Servicing  Agreement  or,  if  not  defined  therein,  in the
Underwriting Agreement, dated March 19, 1999 (the "Underwriting Agreement"),  by
and among the Company,  NHA and CCA and  Goldman,  Sachs & Co.  ("Goldman")  and
Lehman  Brothers  Inc.  ("Lehman"),   as  representatives  of  the  underwriters
identified therein (collectively,  the "Underwriters").  The mortgage loans sold
pursuant to this Agreement are referred to herein as the "Mortgage Loans."

          1.  Purchase  Price;  Purchase  and  Sale.  The  purchase  price  (the
"Purchase  Price") for the Mortgage  Loans shall be an amount agreed upon by the
parties in a separate  writing,  which amount shall be payable by the Company to
the Seller on the Closing Date in immediately  available  funds. The closing for
the purchase  and sale of the Mortgage  Loans shall take place at the offices of
Cadwalader,  Wickersham & Taft, New York, New York, at 10:00 a.m. New York time,
on the Closing Date.

          As of the Closing Date, the Seller hereby sells,  transfers,  assigns,
sets over and  otherwise  conveys to the Company,  without  recourse  (except as
expressly  provided herein),  all the right, title and interest of the Seller in
and to the Mortgage  Loans,  including all interest and 


                                       
<PAGE>
principal  due on or with respect to the Mortgage  Loans after the Cut-off Date,
together  with all of the  Seller's  right,  title  and  interest  in and to the
proceeds of any  related  title,  hazard,  primary  mortgage or other  insurance
policies  and any and all rights and  obligations  of the Seller as lender under
the Mortgage Loans to establish or designate  successor  borrowers in connection
with the  defeasance of the Mortgage  Loans,  which rights and  obligations  are
hereby assumed by the Company.

          The Company hereby  directs the Seller,  and the Seller hereby agrees,
to deliver to the Trustee all documents,  instruments and agreements required to
be delivered by the Company to the  Custodian on behalf of the Trustee under the
Pooling  and  Servicing  Agreement  and such other  documents,  instruments  and
agreements as the Company or the Trustee shall reasonably request.

          2.  Representations  and Warranties.  (a) The Seller hereby represents
and warrants to the Company as of the Closing Date that:

                            (i)     The Seller is a corporation  duly organized,
                                    validly  existing and in good standing under
                                    the laws of the State of Delaware  with full
                                    power and authority to carry on its business
                                    as presently conducted by it;

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

                          (iii)     Assuming  the due  authorization,  execution
                                    and  delivery  of  this   Agreement  by  the
                                    Company,  this  Agreement  and  all  of  the
                                    obligations of the Seller  hereunder are the
                                    legal, valid and binding  obligations of the
                                    Seller,  enforceable in accordance  with the
                                    terms  of  this  Agreement,  except  as such
                                    enforcement  may be limited  by  bankruptcy,
                                    insolvency,   reorganization,   liquidation,
                                    receivership,   moratorium   or  other  laws
                                    relating to or affecting  creditors'  rights
                                    generally,   or  by  general  principles  of
                                    equity    (regardless    of   whether   such
                                    enforceability is considered in a proceeding
                                    in equity or at law);

                           (iv)     The execution and delivery of this Agreement
                                    and  the   performance  of  its  obligations
                                    hereunder  by the Seller  does not  conflict
                                    with any  provision of any law or regulation
                                    to which the Seller is subject,  or conflict
                                    with,  result in a breach of or constitute a
                                    default  under any of the terms,  conditions
                                    or provisions of any agreement or instrument
                                    to which  the  Seller is a 


                                       2
<PAGE>
                                    party or by which it is bound,  or any order
                                    or  decree  applicable  to  the  Seller,  or
                                    result in the creation or  imposition of any
                                    lien  on  any  of  the  Seller's  assets  or
                                    property,   which   would   materially   and
                                    adversely  affect the  ability of the Seller
                                    to carry out the  transactions  contemplated
                                    by this  Agreement.  The Seller has obtained
                                    any  consent,  approval,   authorization  or
                                    order of any court or governmental agency or
                                    body  required for the  execution,  delivery
                                    and   performance  by  the  Seller  of  this
                                    Agreement;

                            (v)     There  is  no  action,  suit  or  proceeding
                                    pending  against  the Seller in any court or
                                    by or before any other  governmental  agency
                                    or  instrumentality  which would  materially
                                    and  adversely  affect  the  ability  of the
                                    Seller  to carry out its  obligations  under
                                    this  Agreement  or have a material  adverse
                                    effect  on the  financial  condition  of the
                                    Seller  or  the  ability  of the  Seller  to
                                    perform   its    obligations    under   this
                                    Agreement; and

                           (vi)     At the time the Mortgage Loan was originated
                                    and as of the date  hereof,  the  Originator
                                    was  and is  approved  by the  Secretary  of
                                    Housing  and Urban  Development  pursuant to
                                    Sections 203 and 211 of the National Housing
                                    Act.

          (b) The Seller  hereby  represents  and warrants  with respect to each
Mortgage  loan  that as of the  date  specified  below  or,  if no such  date is
specified,  as of the Closing  Date(except  as otherwise  described in Exhibit B
hereto):

                            (i)     Immediately prior to the sale,  transfer and
                                    assignment to the Company, each related Note
                                    and   Mortgage   was  not   subject   to  an
                                    assignment  (other  than to the  Seller)  or
                                    pledge,   and  the   Seller   had  good  and
                                    marketable  title to, and was the sole owner
                                    of, the Mortgage Loan;

                           (ii)     The Seller has full right and  authority  to
                                    sell, assign and transfer such Mortgage Loan
                                    and   the    assignment   to   the   Company
                                    constitutes  a  legal,   valid  and  binding
                                    assignment of such Mortgage Loan;

                          (iii)     The  Seller is  transferring  such  Mortgage
                                    Loan  free and  clear of any and all  liens,
                                    pledges,  charges or security  interests  of
                                    any nature  encumbering  such Mortgage Loan,
                                    subject to the matters  described  in clause
                                    (xi) below;

                           (iv)     Each Note,  Mortgage,  Assignment  of Leases
                                    and  Rents  (if  any)  and  other  agreement
                                    executed in  connection  with such  Mortgage
                                    Loan   are   legal,    valid   and   binding
                                    obligations   of   the   related   Borrower,
                                    enforceable in accordance  with their terms,
                                    except as


                                       3
<PAGE>

                                    such   enforcement   may   be   limited   by
                                    bankruptcy,   insolvency,    reorganization,
                                    moratorium  or  other  laws   affecting  the
                                    enforcement of creditors'  rights generally,
                                    or   by   general   principles   of   equity
                                    (regardless  of whether such  enforceability
                                    is  considered  in a proceeding in equity or
                                    at  law)  and to the  best  of the  Seller's
                                    knowledge,   there  is  no  valid   defense,
                                    counterclaim,  right of  rescission or right
                                    of set-off  or  abatement  available  to the
                                    related  Borrower with respect to such Note,
                                    Mortgage and other agreements;

                            (v)     The Assignment of Leases and Rents creates a
                                    valid,    collateral   or   first   priority
                                    assignment  of,  or a valid  first  priority
                                    security  interest in,  certain rights under
                                    the related lease, subject only to a license
                                    granted to the related  Borrower to exercise
                                    certain   rights  and  to  perform   certain
                                    obligations  of the lessor under such lease,
                                    including  the right to operate  the related
                                    Mortgaged Property; no person other than the
                                    related  Borrower  owns any  interest in any
                                    payments   due  under  such  lease  that  is
                                    superior  to or of equal  priority  with the
                                    mortgagee's interest therein;

                           (vi)     Each related assignment of Mortgage from the
                                    Seller  to  the   Company  and  any  related
                                    Reassignment  of  Assignment  of Leases  and
                                    Rents,  if any, or  assignment  of any other
                                    agreement  executed in connection  with such
                                    Mortgage  Loan,   from  the  Seller  to  the
                                    Company  constitutes  the  legal,  valid and
                                    binding  assignment  from the  Seller to the
                                    Company,  except as such  enforcement may be
                                    limited    by    bankruptcy,     insolvency,
                                    reorganization,  liquidation,  receivership,
                                    moratorium  or  other  laws  relating  to or
                                    affecting creditors' rights generally, or by
                                    general  principles of equity (regardless of
                                    whether such enforceability is considered in
                                    a proceeding in equity or at law);

                          (vii)     Since  origination,  and except as set forth
                                    in the  related  Mortgage  File  (but  in no
                                    event  inconsistent  with the Mortgage  Loan
                                    Schedule),  the  Mortgage  Loan has not been
                                    waived,   modified,    altered,   satisfied,
                                    canceled, subordinated or rescinded and, the
                                    related  Mortgaged  Property  has  not  been
                                    released   from  the  lien  of  the  related
                                    Mortgage  in  any  manner  which  materially
                                    interferes with the security  intended to be
                                    provided by such Mortgage;

                         (viii)     Each  Mortgage  is a valid  and  enforceable
                                    first   lien   on  the   related   Mortgaged
                                    Property,   and  such   Mortgaged   Property
                                    (subject to the matters  described in clause
                                    (xi)  below),  is  free  and  clear  of  any
                                    mechanics' and materialmen's liens which are
                                    prior  to or  equal  with  the  lien  of the
                                    related  Mortgage,  except  those  which are


                                       4
<PAGE>

                                    insured   against   by  a   lender's   title
                                    insurance policy (as described below);

                           (ix)     The  Seller  has not taken any  action  that
                                    would   cause   the    representations   and
                                    warranties made by each related  Borrower in
                                    the Mortgage Loan not to be true;

                            (x)     The  Seller  has  no   knowledge   that  the
                                    representations  and warranties made by each
                                    related  Borrower in such  Mortgage Loan are
                                    not true in any material respect;

                           (xi)     The lien of each  Mortgage  is insured by an
                                    ALTA lender's title  insurance  policy (or a
                                    binding   commitment   therefor),   or   its
                                    equivalent  as  adopted  in  the  applicable
                                    jurisdiction,  insuring the Originator,  its
                                    successors and assigns, or the holder of the
                                    related   Note  as  to  a  valid  and  first
                                    priority  lien of the  Mortgage  in at least
                                    the  original   principal   amount  of  such
                                    Mortgage  Loan or  Allocated  Loan Amount of
                                    the related Mortgaged Property (as set forth
                                    on the Mortgage  Loan  Schedule  which is an
                                    exhibit  to  the   Pooling   and   Servicing
                                    Agreement),  subject only to (a) the lien of
                                    current real property  taxes,  ground rents,
                                    water charges,  sewer rents and  assessments
                                    not  yet  due and  payable,  (b)  covenants,
                                    conditions and restrictions,  rights of way,
                                    easements   and  other   matters  of  public
                                    record,  none of which,  individually  or in
                                    the aggregate,  materially  interferes  with
                                    the   current  use  or   operation   of  the
                                    Mortgaged  Property or the security intended
                                    to be provided by such  Mortgage or with the
                                    Borrower's  ability  to pay its  obligations
                                    when  they  become  due or the  value of the
                                    Mortgaged  Property  and (c) the  exceptions
                                    (general  and  specific)  set  forth in such
                                    policy,  none of which,  individually  or in
                                    the aggregate,  materially  interferes  with
                                    the security intended to be provided by such
                                    Mortgage  or  with  the  related  Borrower's
                                    ability  to pay its  obligations  when  they
                                    become due or the value, use or operation of
                                    the Mortgaged  Property;  the  Originator or
                                    its  successors or assigns is the sole named
                                    insured  of  such  policy;  such  policy  is
                                    assignable   to  the  Company   without  the
                                    consent  of  or  any   notification  to  the
                                    insurer,  and is in full  force  and  effect
                                    upon the  consummation  of the  transactions
                                    contemplated  by this  Agreement;  no claims
                                    have been made  under  such  policy  and the
                                    Seller  has  not  done  anything,  by act or
                                    omission, and the Seller has no knowledge of
                                    any matter,  which would  impair or diminish
                                    the coverage of such  policy;  to the extent
                                    required  by  applicable  law,  the  insurer
                                    issuing  such  policy  is  qualified  to  do
                                    business  in the  jurisdiction  in which the
                                    related Mortgaged Properties are located;


                                       5
<PAGE>
                          (xii)     The proceeds of such Mortgage Loan have been
                                    fully  disbursed and there is no requirement
                                    for  future  advances   thereunder  and  the
                                    Seller  covenants  that it will not make any
                                    future  advances  under the Mortgage Loan to
                                    the related Borrower;

                         (xiii)     The  Mortgaged   Property  is  free  of  any
                                    material damage that would affect materially
                                    and  adversely  the value of such  Mortgaged
                                    Property as security for the Mortgage  Loan,
                                    is in good repair and there is no proceeding
                                    pending    for   the   total   or    partial
                                    condemnation of such Mortgaged Property;

                          (xiv)     The Borrower (and, if the related  Mortgaged
                                    Property  is secured by a senior  housing or
                                    healthcare   facility,   the  operator,   or
                                    operators,   of   such   facility)   is   in
                                    possession of all material licenses, permits
                                    and  other   authorizations   necessary  and
                                    required  by all  applicable  laws  for  the
                                    conduct  of  its   business   and  all  such
                                    licenses,  permits  and  authorizations  are
                                    valid and in full force and  effect,  and if
                                    the  Mortgaged  Property  is  improved  by a
                                    healthcare   facility,   the   most   recent
                                    inspection   or   survey   by   governmental
                                    authorities    having     jurisdiction    in
                                    connection  with such licenses,  permits and
                                    authorizations  did not cite such  Mortgaged
                                    Property  for  material   violations  (which
                                    shall  include only "Level A"  violations or
                                    the  equivalent,  in  the  case  of  skilled
                                    nursing  facilities,   that  have  not  been
                                    cured);  and if the  Mortgaged  Property  is
                                    improved   by  a  hotel,   the  most  recent
                                    inspection or review by the  franchisor,  if
                                    any,  did not cite such  Mortgaged  Property
                                    for  material   violations  of  the  related
                                    franchise  agreement  which  have  not  been
                                    cured;

                           (xv)     The  Seller  has  inspected  or caused to be
                                    inspected  the  Mortgaged  Property  (except
                                    certain  of  the  Credit  Lease  Properties)
                                    within  the  past 12  months  preceding  the
                                    Cut-off   Date  or   within   1   month   of
                                    origination of the Mortgage Loan;

                          (xvi)     Except for ARD Loans (with  respect to which
                                    interest  accrues on Excess Interest and the
                                    priority  of  repayment  of Excess  Interest
                                    follows  principal),  the Mortgage Loan does
                                    not  have  a  shared  appreciation  feature,
                                    other   contingent   interest   feature   or
                                    negative amortization;

                         (xvii)     The  Mortgage  Loan is a whole  loan  and no
                                    other   party   holds  an  interest  in  the
                                    Mortgage Loan;

                        (xviii)     (A)  The  Mortgage  Rate  (exclusive  of any
                                         default  interest,   late   charge   or
                                         yield   maintenance   charge)  of  such
                                         Mortgage  Loan  complied as of the date
                                         of origination with, or is exempt from,


                                       6
<PAGE>
                                         applicable   state  or  federal   laws,
                                         regulations   and  other   requirements
                                         pertaining to usury;  any and all other
                                         requirements  of any federal,  state or
                                         local    laws,    including,    without
                                         limitation,    truth-in-lending,   real
                                         estate  settlement  procedures,   equal
                                         credit  opportunity or disclosure laws,
                                         applicable  to such  Mortgage Loan have
                                         been  complied  with as of the  date of
                                         origination  of such  Mortgage Loan and
                                         (B) the Seller has  received an opinion
                                         that   such   Mortgage   Loan   is  not
                                         usurious;

                          (xix)     (A)  With  respect  to  each  Mortgage  Loan
                                    originated by the Seller, no fraudulent acts
                                    were  committed  by the  Seller  during  the
                                    origination  process of such  Mortgage  Loan
                                    and   the    origination,    servicing   and
                                    collection  of each  Mortgage Loan is in all
                                    respects   legal,   proper  and  prudent  in
                                    accordance with customary industry standards
                                    and (B) with respect to each  Mortgage  Loan
                                    originated by Bloomfield, to the best of the
                                    Seller's knowledge,  no fraudulent acts were
                                    committed   by    Bloomfield    during   the
                                    origination  process of such  Mortgage  Loan
                                    and   the    origination,    servicing   and
                                    collection  of each  Mortgage Loan is in all
                                    respects   legal,   proper  and  prudent  in
                                    accordance    with    customary     industry
                                    standards;

                           (xx)     All taxes and governmental  assessments that
                                    prior to the  Closing  Date  became  due and
                                    owing in respect of each  related  Mortgaged
                                    Property  have  been  paid or an  escrow  of
                                    funds in an amount  sufficient to cover such
                                    payments has been established;

                          (xxi)     All escrow  deposits and  payments  required
                                    pursuant  to the  Mortgage  Loans are in the
                                    possession,  or under  the  control,  of the
                                    Seller   or  its  agent  and  there  are  no
                                    deficiencies in connection therewith and all
                                    such escrows and deposits have been conveyed
                                    by the Seller to the Company and  identified
                                    as such with appropriate detail;

                         (xxii)     To the extent required under applicable law,
                                    as of  the  Cut-off  Date,  the  Seller  was
                                    authorized  to  transact  and do business in
                                    the   jurisdiction  in  which  each  related
                                    Mortgaged  Property  is located at all times
                                    when it held the Mortgage Loan;

                        (xxiii)     (A)  The Mortgaged  Property is insured by a
                                         fire  and  extended  perils   insurance
                                         policy,  issued by an  insurer  meeting
                                         the  requirements   under  the  related
                                         Mortgage  Loan in an  amount  not  less
                                         than  the  replacement   cost  and  the
                                         amount necessary to avoid the operation
                                         of  any  co-insurance  provisions  with
                                         respect  to  the  Mortgaged   Property,
                                         except


                                       7
<PAGE>

                                         with   respect to certain  portions  of
                                         certain  Mortgaged  Properties in which
                                         a Credit  Tenant  self-insures  for its
                                         portion of such Mortgaged Property;

                                    (B)  the  Mortgaged  Property  is covered by
                                         business interruption insurance (for at
                                         least 12 months of rent  interruptions)
                                         and each Mortgaged  Property is covered
                                         by  comprehensive   general   liability
                                         insurance in amounts generally required
                                         by  institutional  lenders  for similar
                                         properties;

                                    (C)  All premiums on any insurance  policies
                                         required  to be  paid  as of  the  date
                                         hereof have been paid;

                                    (D)  The  insurance  policies  require prior
                                         notice to the insured of termination or
                                         cancellation,  and no such  notice  has
                                         been received; and

                                    (E)  Each related Mortgage or Loan Agreement
                                         obligates   the  related   Borrower  to
                                         maintain  all such  insurance  and,  at
                                         such  Borrower's   failure  to  do  so,
                                         authorizes  the  mortgagee  to maintain
                                         such insurance at the  Borrower's  cost
                                         and expense  and to seek  reimbursement
                                         therefor from such Borrower;

                         (xxiv)     There is no default,  breach,  violation  or
                                    event of  acceleration  existing  under  the
                                    related Mortgage or the related Note and, to
                                    the Seller's knowledge, no event which, with
                                    the  passage of time or with  notice and the
                                    expiration  of any  grace  or  cure  period,
                                    would and does constitute a default, breach,
                                    violation or event of acceleration;

                          (xxv)     The  Mortgage  Loan  has not been 30 days or
                                    more delinquent since  origination and as of
                                    the Cut-off Date was not delinquent;

                         (xxvi)     The   Mortgage   contains    customary   and
                                    enforceable provisions such as to render the
                                    rights and  remedies  of the holder  thereof
                                    adequate  for the  realization  against  the
                                    Mortgaged  Property  of the  benefits of the
                                    security,  including realization by judicial
                                    or, if applicable, non-judicial foreclosure,
                                    and there is no  exemption  available to the
                                    Borrower  which  would  interfere  with such
                                    right  to  foreclose.  To  the  best  of the
                                    Seller's knowledge,  no Borrower is a debtor
                                    in  a  state  or   federal   bankruptcy   or
                                    insolvency proceeding;


                                       8
<PAGE>

                        (xxvii)     The  Borrower represents and warrants in the
                                    Mortgage or Loan Agreement  that,  except as
                                    set forth in certain  environmental  reports
                                    or other  documents  previously  provided to
                                    the Rating  Agencies  and to the best of its
                                    knowledge,   it  has  not  used,  caused  or
                                    permitted  to exist and will not use,  cause
                                    or permit to exist on the Mortgaged Property
                                    any Hazardous  Materials in any manner which
                                    violates  federal,   state  or  local  laws,
                                    ordinances,  regulations, orders, directives
                                    or  policies  governing  the  use,  storage,
                                    treatment,   transportation,    manufacture,
                                    refinement, handling, production or disposal
                                    of Hazardous Materials;  the Borrower agrees
                                    to indemnify,  defend and hold the mortgagee
                                    and its successors and assigns harmless from
                                    and against any and all losses, liabilities,
                                    damages,   injuries,    penalties,    fines,
                                    expenses,  and claims of any kind whatsoever
                                    (including  attorneys' fees and costs) paid,
                                    incurred   or   suffered   by,  or  asserted
                                    against,  any such  party  resulting  from a
                                    breach    of    certain     representations,
                                    warranties   or   covenants   given  by  the
                                    Borrower in such Mortgage or Loan Agreement.
                                    A Phase I environmental report was conducted
                                    by a  reputable  environmental  engineer  in
                                    connection   with  the  origination  of  the
                                    Mortgage   Loan,   which   report  does  not
                                    indicate  any  material   non-compliance  or
                                    material  existence of Hazardous  Materials,
                                    except   as    disclosed    to   Seller   in
                                    environmental  reports or  summaries of such
                                    reports.   To  the  best  of  the   Seller's
                                    knowledge,  the  Mortgaged  Property  is  in
                                    material   compliance  with  all  applicable
                                    federal,  state and local laws pertaining to
                                    environmental  hazards,  and to the  best of
                                    Seller's  knowledge,  no notice of violation
                                    of  such   laws  has  been   issued  by  any
                                    governmental agency or authority,  except as
                                    disclosed to Seller in environmental reports
                                    or summaries of such reports; the Seller has
                                    not taken any action  which  would cause the
                                    related  Mortgaged  Property  not  to  be in
                                    compliance with all federal, state and local
                                    laws pertaining to environmental hazards;

                       (xxviii)     The  Mortgage  or  Loan  Agreement  contains
                                    provisions  for  the   acceleration  of  the
                                    payment of the unpaid  principal  balance of
                                    the Mortgage Loan if, without complying with
                                    the  requirements  of the  Mortgage  or Loan
                                    Agreement  or  obtaining  the prior  written
                                    consent of the Mortgagee or the satisfaction
                                    of certain conditions, the related Mortgaged
                                    Property,   or  any  interest  therein,   is
                                    directly or indirectly  transferred or sold,
                                    or encumbered in connection with subordinate
                                    financing   and   each   related    Mortgage
                                    prohibits the pledge or  encumbrance  of the
                                    Mortgaged  Property  without  the consent of
                                    the holder of the Mortgage Loan;


                                       9
<PAGE>

                         (xxix)     (1) The Mortgage Loan is directly secured by
                                    a  Mortgage  on  a  commercial  property  or
                                    multifamily  residential  property,  and (2)
                                    either (i) substantially all of the proceeds
                                    of such  Mortgage Loan were used to acquire,
                                    improve  or  protect  an  interest  in  real
                                    property that, at the origination  date, was
                                    the only  security for the Mortgage Loan (in
                                    the  case of a  Mortgage  Loan  that has not
                                    been  "significantly  modified"  in a manner
                                    that  constituted  a deemed  exchange  under
                                    Section  1001 of the Code at the  time  when
                                    the  Mortgage  Loan  was not in  default  or
                                    default   with   respect   thereto  was  not
                                    reasonably  foreseeable)  or (ii)  the  fair
                                    market  value of such real  property  was at
                                    least equal to 80% of the  principal  amount
                                    of the Mortgage Loan (a) at origination  (or
                                    if the Mortgage Loan has been "significantly
                                    modified"  in a manner  that  constituted  a
                                    deemed  exchange  under  Section 1001 of the
                                    Code at a time  when the  Mortgage  Loan was
                                    not  in  default  or  default  with  respect
                                    thereto was not reasonably foreseeable,  the
                                    date of the last such  modification)  or (b)
                                    at  the  Closing  Date;  provided  that  for
                                    purposes of this clause (ii) the fair market
                                    value of the  real  property  interest  must
                                    first be  reduced  by (A) the  amount of any
                                    lien on the real  property  interest that is
                                    senior to the  Mortgage  Loan  (unless  such
                                    senior lien also secures a Mortgage Loan, in
                                    which event the  computations  described  in
                                    (a) and (b) of this  clause  (ii)  shall  be
                                    made  on  an  aggregate  basis)  and  (B)  a
                                    proportionate  amount of any lien that is in
                                    parity with the  Mortgage  Loan (unless such
                                    other lien  secures a Mortgage  Loan that is
                                    cross-collateralized   with  such   Mortgage
                                    Loan,   in  which   event  the   computation
                                    described in (a) and (b) shall be made on an
                                    aggregate basis). All improvements  included
                                    for the purpose of determining the Appraised
                                    Value of the  Mortgaged  Property are within
                                    the  boundaries  of  the  related  Mortgaged
                                    Property     (other    than    de    minimis
                                    encroachments  that the Seller has  obtained
                                    title  insurance  against the losses arising
                                    therefrom);

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

                                    (B)     With respect to each Mortgage  Loan,
                                            the  Prepayment  Premium  (including
                                            any   Return  of   Premium   Amount)
                                            constitutes a "customary  prepayment
                                            penalty"   within  the   meaning  of
                                            Treasury     Regulations     Section
                                            1.860G-1(b)(2); and


                                       10
<PAGE>
                                    (C)     If the  Mortgage  Loan  provides for
                                            the     defeasance    of    mortgage
                                            collateral,   the   Loan   Documents
                                            permit  defeasance  (a)  no  earlier
                                            than two  years  after  the  Closing
                                            Date  (or,  if  earlier,  two  years
                                            following the "startup  day," within
                                            the   meaning   of   Code    Section
                                            860G(a)(9),  of a REMIC of which the
                                            Mortgage  Loan  (not  including  any
                                            Other  Note) is an asset),  (b) only
                                            with      substitute      collateral
                                            constituting "government securities"
                                            within  the   meaning  of   Treasury
                                            Regulations   1.860G-2(a)(8)(i)  and
                                            (c)   only   to    facilitate    the
                                            disposition    of   the    Mortgaged
                                            Property  and  not  as  part  of  an
                                            arrangement to collateralize a REMIC
                                            offering with  obligations  that are
                                            not real estate mortgages;

                         (xxxi)     The  mortgage  loan  schedule  which  is  an
                                    exhibit  to  the   Pooling   and   Servicing
                                    Agreement  is complete  and  accurate in all
                                    respects;

                        (xxxii)     The Mortgaged Property is in compliance,  in
                                    all material  respects,  with all applicable
                                    laws, zoning  ordinances,  rules,  covenants
                                    and restrictions affecting the construction,
                                    occupancy,   use  and   operation   of  such
                                    Mortgaged  Property;  provided  that several
                                    Mortgaged  Properties   constitute  a  legal
                                    nonconforming   use   or   structure.    All
                                    inspections,   licenses   and   certificates
                                    required,    including    certificates    of
                                    occupancy (if  applicable),  whether by law,
                                    ordinance, regulation or insurance standards
                                    to be  made or  issued  with  regard  to the
                                    Mortgaged  Property,  have been obtained and
                                    are in full force and effect;

                       (xxxiii)     (A)     The  Borrower  is  an  entity  whose
                                            organizational   documents   provide
                                            that it is,  and at least so long as
                                            the  Mortgage  Loan  is  outstanding
                                            will     continue     to    be,    a
                                            single-purpose   entity.  (For  this
                                            purpose,   "single-purpose   entity"
                                            shall  mean a person,  other than an
                                            individual,   which  is   formed  or
                                            organized  solely for the purpose of
                                            owning and  operating  the Mortgaged
                                            Property  and does not engage in any
                                            business  unrelated to such property
                                            and its financing);

                                    (B)     A   non-consolidation   opinion  was
                                            obtained for each  Borrower or group
                                            of affiliated Borrowers in which the
                                            Cut-off  Date  Principal  Balance of
                                            the  Mortgage  Loan  or  Loans,   as
                                            applicable,    have   an   aggregate
                                            Cut-off  Date  Principal  Balance in
                                            excess of $20,000,000;

                                    (C)     The  organizational   documents  for
                                            each    Borrower    (or   group   of
                                            affiliated    Borrowers)   under   a
                                            Mortgage  Loan  or  


                                       11
<PAGE>

                                            Loans    having   a   Cut-off   Date
                                            Principal   Balance  (or   aggregate
                                            Cut-off Date  Principal  Balance) in
                                            excess of  $25,000,000  require that
                                            the  Board  of   Directors   of  the
                                            Borrower    or     Borrowers,     as
                                            applicable,  its  corporate  general
                                            partner,   or  managing  member,  as
                                            applicable,  include an  independent
                                            director;

                        (xxxiv)     If a  material  portion of the estate of the
                                    related  Borrower is a leasehold  estate and
                                    the fee interest of the ground lessor is not
                                    subject  and   subordinate  to  the  related
                                    Mortgage, the Seller represents and warrants
                                    that:

                                    (A)     The  ground  lease  or a  memorandum
                                            regarding it has been duly recorded.
                                            The   ground   lease   permits   the
                                            interest   of  the   lessee   to  be
                                            encumbered  by the related  Mortgage
                                            and does not restrict the use of the
                                            related  Mortgaged  Property by such
                                            lessee, its successors or assigns in
                                            a manner that would adversely affect
                                            the security provided by the related
                                            Mortgage. There has been no material
                                            change in the  terms of such  ground
                                            lease since its recordation,  except
                                            by written instruments, all of which
                                            are included in the related Mortgage
                                            File;

                                    (B)     The lessor  under such ground  lease
                                            has agreed in writing  and  included
                                            in the  related  Mortgage  File that
                                            the ground lease may not be amended,
                                            modified,   canceled  or  terminated
                                            without the prior written consent of
                                            the mortgagee;

                                    (C)     The  ground  lease  has an  original
                                            term (or an  original  term plus one
                                            or  more  optional   renewal  terms,
                                            which, under all circumstances,  may
                                            be    exercised,    and    will   be
                                            enforceable,  by the mortgagee) that
                                            extends   not  less  than  10  years
                                            beyond  the stated  maturity  of the
                                            related Mortgage Loan;

                                    (D)     The  ground  lease  is  prior to any
                                            mortgage  or  other  lien  upon  the
                                            related   fee   interest   and   the
                                            landlord  has  not  entered  into an
                                            agreement to subordinate  the ground
                                            lease to future  mortgages  or liens
                                            on the fee interest;

                                    (E)     The ground  lease is  assignable  to
                                            the  mortgagee  under the  leasehold
                                            estate and its  assigns  without the
                                            consent of the lessor thereunder;

                                    (F)     As of the date of hereof, the ground
                                            lease is in full  force  and  effect
                                            and no default has occurred,  nor is
                                            there any


                                       12
<PAGE>
                                            existing  condition  which,  but for
                                            the  passage  of time or  giving  of
                                            notice,  would  result  in a default
                                            under the terms of the ground lease;

                                    (G)     The   ground   lease  or   ancillary
                                            agreement between the lessor and the
                                            lessee  requires  the lessor to give
                                            notice of any  default by the lessee
                                            to the mortgagee;

                                    (H)     A   mortgagee    is    permitted   a
                                            reasonable  opportunity  (including,
                                            where necessary,  sufficient time to
                                            gain  possession  of the interest of
                                            the lessee  under the  ground  lease
                                            through  legal  proceedings,  or  to
                                            take  other  action  so  long as the
                                            mortgagee is proceeding  diligently)
                                            to cure any default under the ground
                                            lease  which is  curable  after  the
                                            receipt  of  notice  of any  default
                                            before the lessor may  terminate the
                                            ground  lease.  All  rights  of  the
                                            mortgagee under the ground lease and
                                            the related Mortgage  (insofar as it
                                            relates to the ground  lease) may be
                                            exercised  by or on  behalf  of  the
                                            mortgagee;

                                    (I)     The ground lease does not impose any
                                            restrictions   on  subletting   that
                                            would  be  viewed  as   commercially
                                            unreasonable  by  an   institutional
                                            investor.    The   lessor   is   not
                                            permitted to disturb the possession,
                                            interest or quiet  enjoyment  of any
                                            subtenant   of  the  lessee  in  the
                                            relevant  portion  of the  Mortgaged
                                            Property subject to the ground lease
                                            for any  reason,  or in any  manner,
                                            which  would  adversely  affect  the
                                            security  provided  by  the  related
                                            Mortgage;

                                    (J)     The  ground  lease   provides   that
                                            insurance  proceeds or  condemnation
                                            awards  (other  than in respect of a
                                            total or substantially total loss or
                                            taking)  will be  applied  either to
                                            the repair or  restoration of all or
                                            part of the Mortgaged  Property with
                                            the mortgagee or a trustee appointed
                                            by it  having  the right to hold and
                                            disburse  such proceeds as repair or
                                            restoration   progresses,   or,   if
                                            permitted  by  the  related   ground
                                            lease,   to  the   payment   of  the
                                            outstanding principal balance of the
                                            Mortgage  Loan,  together  with  any
                                            accrued interest, except that in the
                                            case  of  condemnation  awards,  the
                                            ground  lessor  is  entitled  to  an
                                            amount of such award generally based
                                            on the value of the unimproved  land
                                            taken;


                                       13
<PAGE>

                                    (K)     Under the terms of the ground  lease
                                            and  the   related   Mortgage,   any
                                            related   insurance   proceeds,   or
                                            condemnation  award in  respect of a
                                            total or substantially total loss or
                                            taking  of  the  related   Mortgaged
                                            Property  will be  applied  first to
                                            the   payment  of  the   outstanding
                                            principal  balance  of the  Mortgage
                                            Loan,   together  with  any  accrued
                                            interest  (except where  contrary to
                                            applicable  law or in cases  where a
                                            different  allocation  would  not be
                                            viewed as commercially  unreasonable
                                            by   any   institutional   investor,
                                            taking  into  account  the  relative
                                            duration of the ground lease and the
                                            related  Mortgage  and the  ratio of
                                            the  market  value  of  the  related
                                            Mortgaged     Property     to    the
                                            outstanding   principal  balance  of
                                            such  Mortgage  Loan and except that
                                            certain  ground  leases may  require
                                            insurance  proceeds to be applied to
                                            the  restoration  of the property in
                                            respect  of   casualties   occurring
                                            prior to a specified time before the
                                            expiration  of  the  ground  lease).
                                            Until  the  principal   balance  and
                                            accrued  interest  rate  are paid in
                                            full,  neither  the  lessee  nor the
                                            lessor  under the ground  lease will
                                            have  the  option  to  terminate  or
                                            modify  the  ground  lease   without
                                            prior   written   consent   of   the
                                            mortgagee   as  a   result   of  any
                                            casualty  or  partial  condemnation,
                                            except to provide  for an  abatement
                                            of the rent; and

                                    (L)     The ground lease requires the lessor
                                            to enter  into a new lease  upon the
                                            termination  of the ground  lease or
                                            upon  rejection  of the ground lease
                                            in a bankruptcy proceeding;

                         (xxxv)     If, as of the Cut-off  Date,  the  Mortgaged
                                    Property has earthquake,  windstorm or flood
                                    insurance,  such insurance is required to be
                                    maintained  until the  principal  balance of
                                    the related Mortgage Loan is paid in full;

                        (xxxvi)     Except  with  respect  to Split  Loans,  all
                                    other loans that are cross-collateralized or
                                    cross-defaulted  with the Mortgage  Loan are
                                    included in the Mortgage Pool;

                       (xxxvii)     Neither the Seller nor any affiliate thereof
                                    has any  obligation  or  right  to make  any
                                    capital  contribution  to the Borrower under
                                    the Mortgage Loan, other than  contributions
                                    made on or prior to the Closing Date;

                      (xxxviii)     The  Borrower  is  not  an  affiliate  of a
                                    Borrower under any other Mortgage Loan;


                                       14
<PAGE>

                        (xxxix)     Upon  receipt  of the  Purchase  Price,  the
                                    Seller has no right of set-off  with respect
                                    to the transfer of the Mortgage Loans to the
                                    Company;

                           (xl)     With   respect   to  each   Mortgage   Loan
                                    originated by Bloomfield:

                                    (A)     The Mortgage  Loan was  underwritten
                                            in   accordance    with    standards
                                            established  by  the  Seller,  using
                                            application forms and related credit
                                            documents approved by the Seller;

                                    (B)     The Seller approved each application
                                            and related credit  documents before
                                            a  commitment  by   Bloomfield   was
                                            issued,  and no such  commitment was
                                            issued  until the  Seller  agreed to
                                            fund such loan;

                                    (C)     The  closing   documents   for  such
                                            Mortgage Loan were prepared on forms
                                            approved by the Seller,  and reflect
                                            the  Seller  as  the  successor  and
                                            assign to Bloomfield; and

                                    (D)     Such   Mortgage  Loan  was  actually
                                            funded  by  the   Seller,   and  was
                                            assigned   to  the   Seller  at  the
                                            closing;

                          (xli)     With respect to  each  Mortgage Loan secured
                                    by a Credit Lease:

                                    (A)     The rental payments under the Credit
                                            Lease are equal to or  greater  than
                                            the  payments  due  under  the  loan
                                            documents,  and are payable  without
                                            notice  or   demand,   and   without
                                            setoff,  counterclaim,   recoupment,
                                            abatement, reduction or defense;

                                    (B)     The obligations of the Credit Tenant
                                            under the Credit  Lease,  including,
                                            but not limited  to, the  obligation
                                            of the  Credit  Tenant  to pay fixed
                                            and   additional   rent,   are   not
                                            affected  by reason of any damage to
                                            or destruction of any portion of the
                                            leased  property,  any taking of the
                                            leased  property or any part thereof
                                            by condemnation or otherwise, or any
                                            prohibition,  limitation,  interrup-
                                            tion,    cessation,     restriction,
                                            prevention  or  interference  of the
                                            Credit  Tenant's  use,  occupancy or
                                            enjoyment  of the  leased  property,
                                            provided,  however,  that the Credit
                                            Lease may permit a lease termination
                                            in any such  event if  notice by the
                                            Credit Tenant of such termination is
                                            accompanied  by the  exercise  of an
                                            option  to  purchase  the  Mortgaged
                                            Property for at least the  principal
                                            balance of the  Mortgage  Loans plus
                                            accrued interest;

                                       15
<PAGE>

                                    (C)     No Credit Lease has the benefit of a
                                            noncancellable   Lease   Enhancement
                                            Policy  for  which the  premium  has
                                            been paid in full;

                                    (D)     The  Borrower   does  not  have  any
                                            monetary   obligations   under   the
                                            Lease, and every monetary obligation
                                            associated  with  managing,  owning,
                                            developing  and operating the leased
                                            property (including, but not limited
                                            to,   the  costs   associated   with
                                            utilities,  taxes, insurance, ground
                                            rents,  payments  under any easement
                                            agreements  affecting  the Mortgaged
                                            Property,  maintenance  and repairs)
                                            is  an   obligation  of  the  Credit
                                            Tenant;

                                    (E)     The  Borrower   does  not  have  any
                                            continuing  nonmonetary  obligations
                                            under   the   Credit   Lease,    the
                                            performance of which would involve a
                                            material expenditure of funds or the
                                            non-performance   of   which   would
                                            entitle   the   Credit   Tenant   to
                                            terminate the related Credit Lease;

                                    (F)     The  Borrower has not made any false
                                            representation or warranty under the
                                            Credit  Lease that would  impose any
                                            material  monetary  obligation  upon
                                            the  Borrower  or  any  landlord  or
                                            result  in  the  termination  of the
                                            Credit Lease;

                                    (G)     The Credit Tenant  cannot  terminate
                                            the  Credit  Lease  for any  reason,
                                            prior to the  payment  in full of or
                                            the payment of funds  sufficient  to
                                            pay  in  full   (i)  the   principal
                                            balance of the Mortgage  Loan,  (ii)
                                            all accrued  and unpaid  interest on
                                            the  Mortgage  Loan,  and  (iii) any
                                            other sums due and payable under the
                                            Mortgage  Loan,  as of  the  related
                                            termination   date,   except  for  a
                                            default  by  the  related   Borrower
                                            under the Credit Lease;

                                    (H)     In  the  event  the  Credit   Tenant
                                            assigns   or   sublets   the  leased
                                            property,  the Credit Tenant remains
                                            primarily obligated under the Credit
                                            Lease;

                                    (I)     The  Credit  Tenant  has  agreed  to
                                            indemnify the related  Borrower from
                                            any claims of any nature  arising as
                                            a result of any  hazardous  material
                                            affecting the leased property caused
                                            by the  Credit  Tenant  and  arising
                                            after  commencement  of  the  Credit
                                            Lease;

                                    (J)     To  the  Seller's   knowledge,   the
                                            Credit Lease contains  customary and
                                            enforceable  provisions which render
                                            the  rights  and   remedies  of  the
                                            lessor  thereunder  adequate for 


                                       16
<PAGE>
                                            the enforcement and  satisfaction of
                                            the lessor's rights thereunder;

                                    (K)     In  reliance  on a  tenant  estoppel
                                            certificate and representations made
                                            by  the  Credit   Tenant  under  the
                                            Credit Lease or representations made
                                            by the  related  Borrower  under the
                                            Mortgage Loan  documents,  as of the
                                            closing  date of each  Credit  Lease
                                            Loan

                                            (1)      the  Credit  Lease  was  in
                                                     full force and effect,  and
                                                     no default by the  Borrower
                                                     or the Tenant has  occurred
                                                     under the Credit Lease, nor
                                                     is   there   any   existing
                                                     condition  which,  but  for
                                                     the  passage of time or the
                                                     giving  of  notice or both,
                                                     would  result  in a default
                                                     under   the  terms  of  the
                                                     Credit Lease;

                                            (2)      none  of the  terms  of the
                                                     Credit   Lease   have  been
                                                     impaired,  waived,  altered
                                                     or  modified in any respect
                                                     (except as described in the
                                                     related  tenant   estoppel)
                                                     and the  Credit  Lease Loan
                                                     provides  that the  related
                                                     Credit   Lease   cannot  be
                                                     modified     without    the
                                                     consent of the Seller;

                                            (3)      no Credit  Tenant  has been
                                                     released  in  whole  or  in
                                                     part,  from its obligations
                                                     under the Credit Lease;

                                            (4)      there is no  current  right
                                                     of   rescission,    offset,
                                                     abatement,      diminution,
                                                     defense or  counterclaim to
                                                     any Credit Lease,  nor will
                                                     the operation of any of the
                                                     terms of the Credit Leases,
                                                     or  the   exercise  of  any
                                                     rights  thereunder,  render
                                                     the      Credit       Lease
                                                     unenforceable  (in whole or
                                                     in part), or subject to any
                                                     right    of     rescission,
                                                     offset,          abatement,
                                                     diminution,    defense   or
                                                     counterclaim  and  no  such
                                                     right  or  claim  has  been
                                                     asserted    with    respect
                                                     thereto;

                                            (5)      the Credit Lease has a term
                                                     ending   on  or  after  the
                                                     final   maturity   of   the
                                                     related  Credit Lease Loan,
                                                     and each Credit  Lease Loan
                                                     is  fully-amortizing   from
                                                     rent   payments    received
                                                     during   the  term  of  the
                                                     Credit Lease; and

                                            (6)      there is no balloon payment
                                                     due under the Credit  Lease
                                                     Loan;


                                       17
<PAGE>
                                    (L)     The   Mortgaged   Property   is  not
                                            subject to any lease  other than the
                                            related Credit Lease,  no Person has
                                            any possessory interest in, or right
                                            to occupy,  the Mortgaged  Property,
                                            except  under and  pursuant  to such
                                            Credit  Lease and the Credit  Tenant
                                            under the related  Credit Lease,  or
                                            its wholly-owned  subsidiary,  is in
                                            occupancy of the Mortgaged Property;

                                    (M)     Each  Credit  Tenant  has  agreed to
                                            notify  the  Seller  of any event of
                                            default  under  the  related  Credit
                                            Lease and to provide the Seller with
                                            additional  time and an  opportunity
                                            to cure;

                                    (N)     The  Credit  Tenant  under a  Credit
                                            Lease is required to make all rental
                                            payments  directly to the Seller (or
                                            an account  controlled  by  Seller),
                                            its successors and assigns;

                                    (O)     The Credit Lease Loan  provides that
                                            the related  Credit  Lease cannot be
                                            modified  without the consent of the
                                            Seller thereunder;

                                    (P)     The credit lease assignment  creates
                                            a  valid  first  priority   security
                                            interest in favor of the Seller, its
                                            successors  and  assigns,  in rights
                                            under the  Credit  Lease,  including
                                            the right to monthly lease  payments
                                            and,  to the  extent  payable  under
                                            each Credit Lease,  additional  rent
                                            due under the related Credit Lease;

                                    (Q)     No person  owns any  interest in any
                                            payments due under such Credit Lease
                                            other than the Borrower;

                                    (R)     The Credit Lease is  subordinate  in
                                            right to the related Mortgage;

                                    (S)     In the  event the  Trustee  acquires
                                            title to a Credit Lease  Property by
                                            foreclosure   or   otherwise,    the
                                            Borrower's    interest   under   the
                                            related   Credit   Lease  is  freely
                                            assignable  by the  Trustee  and its
                                            successors and assigns to any person
                                            without  the  consent  of the Credit
                                            Tenant,   and  in  the   event   the
                                            Borrower's  interest is so assigned,
                                            the Credit  Tenant will be obligated
                                            to recognize  the assignee as lessor
                                            under such Credit Lease;

                                    (T)     The Credit Lease Loan is not secured
                                            by a property under  construction or
                                            substantial rehabilitation;


                                       18
<PAGE>
                                    (U)     The  Interest  Rate  on  the  Credit
                                            Lease Loan is a fixed rate;

                                    (V)     In the event that the  obligation of
                                            the Credit  Tenant  under the Credit
                                            Lease  is   guaranteed  by  a  rated
                                            parent or  affiliate  of the  Credit
                                            Tenant,  (i) such guaranty is legal,
                                            valid  and   binding   against   the
                                            guarantor;  (ii) such  guarantor has
                                            also  executed  or  acknowledged  in
                                            writing,   with   respect   to   the
                                            Mortgage,      a      subordination,
                                            non-disturbance     agreement    and
                                            assignment to the Trustee; (iii) the
                                            guaranty      is      unconditional,
                                            irrevocable  and  absolute,  without
                                            any right of offset, counterclaim or
                                            defenses; (iv) the guaranty provides
                                            that it is a  guaranty  of both  the
                                            performance   and   payment  of  the
                                            financial  obligations of the Credit
                                            Tenant,  and not only of collection;
                                            and (v) the  guaranty  is binding on
                                            the  guarantor,  its  successors and
                                            assigns  and may not be  amended  or
                                            released   without   the   Trustee's
                                            consent;

                                    (W)     The  Credit  Lease  Property  has  a
                                            permanent  certificate of occupancy,
                                            if required,  and the Credit  Tenant
                                            has commenced lease payments;

                                    (X)     The  Credit  Tenant  has  agreed  to
                                            indemnify   the  Borrower  from  any
                                            claims of any nature relating to the
                                            Credit Lease Loan and the Mortgaged
                                            Property;

                                    (Y)     The  Credit  Tenant  has  agreed  to
                                            deposit  rent  directly  into a Lock
                                            Box Account controlled by the
                                            Servicer;

                                    (Z)     With  respect to each  Credit  Lease
                                            Loan  that  has  a  residual   value
                                            insurance policy:

                                            (1)      Each Credit Lease Loan that
                                                     has a balloon  payment  due
                                                     has    a     noncancellable
                                                     residual  value   insurance
                                                     policy    for   which   the
                                                     premium  has  been  paid in
                                                     full   as  of  the   policy
                                                     effective date (which is on
                                                     or  prior  to  the  Closing
                                                     Date) and the policy cannot
                                                     be terminated (except under
                                                     certain       circumstances
                                                     specified in the  policies)
                                                     prior  to the date on which
                                                     the  outstanding  principal
                                                     balance of the Credit Lease
                                                     Loan is reduced to zero;

                                            (2)      The     residual      value
                                                     insurance    policy    (and
                                                     certain  terms  therein) in
                                                     effect   for  each   Credit
                                                     Lease  Loan is as set forth
                                                     on Exhibit D hereto;


                                       19
<PAGE>
                                            (3)      The Trustee and its assigns
                                                     are  designated as the loss
                                                     payee  under such  residual
                                                     value insurance  policy and
                                                     all  proceeds   under  such
                                                     policy  are  payable to the
                                                     loss payee;

                                            (4)      The  insured  amount  under
                                                     the  residual  value policy
                                                     is equal to or greater than
                                                     the    scheduled    balloon
                                                     payment;

                                            (5)      The  residual  value policy
                                                     cannot be  amended  without
                                                     the prior  written  consent
                                                     of the Trustee; and

                                            (6)      The   proceeds   under  the
                                                     residual  value   insurance
                                                     policy  are  payable on the
                                                     lease  termination date (or
                                                     if  the  lease  termination
                                                     date is not a business day,
                                                     then the first business day
                                                     thereafter)            (the
                                                     "Termination        Date"),
                                                     provided  that all payments
                                                     except the balloon  payment
                                                     have   been    made,    and
                                                     provided  further  that (i)
                                                     in  the  case  of  policies
                                                     issued  by  R.V.I.  America
                                                     Insurance Company, a Notice
                                                     of  Final  Claim  has  been
                                                     delivered to the insurer by
                                                     the loss  payee  during the
                                                     period   between  the  45th
                                                     business   day  before  the
                                                     Termination  Date  and  the
                                                     tenth  business  day before
                                                     the  Termination  Date, and
                                                     (ii)   in   the   case   of
                                                     policies      issued     by
                                                     Financial        Structures
                                                     Limited,  a valid Notice of
                                                     Claim  has  been  delivered
                                                     during the  period  between
                                                     the  10th  day  before  the
                                                     Termination  Date  and  the
                                                     30th    day    after    the
                                                     Termination Date;

                         (xlii)     If the  Mortgaged  Property is improved by a
                                    hotel or a healthcare  facility,  the Seller
                                    has  filed  and/or  recorded  (or  sent  for
                                    filing and/or  recording on the closing date
                                    of  the  related   Mortgage   Loan)  Uniform
                                    Commercial Code financing  statements on all
                                    furniture, fixtures, equipment and all other
                                    personal  property  used in the operation of
                                    the hotel or healthcare facility;

                        (xliii)     The  Borrower is  organized  under  the laws
                                    of a state or  commonwealth  of  the  United
                                    States;

                         (xliv)     Except   for   documents   which  have  been
                                    submitted  for  recording  but have not been
                                    returned by the applicable  recording office
                                    (in which case copies of such  documents are
                                    being   delivered  to  the   


                                       20
<PAGE>

                                    Trustee),  the Mortgage File  that is  being
                                    conveyed  to the  Trustee  is complete;

                          (xlv)     The Mortgaged  Property (i) is located on or
                                    adjacent to a dedicated  road, or has access
                                    to  an   irrevocable   easement   permitting
                                    ingress and egress, (ii) is served by public
                                    utilities,   water  and  sewer  (or   septic
                                    facilities),  (iii) is a separate tax parcel
                                    (or has reserved  funds  sufficient to cover
                                    taxes for the entire tax  parcel),  and (iv)
                                    has  parking as  required  under  applicable
                                    law,  except as  otherwise  described in the
                                    exceptions to (xxxii);

                         (xlvi)     The Seller has not advanced additional funds
                                    for  principal  and  interest  or taxes  and
                                    insurance   (other  than  holdbacks  at  the
                                    closing for the related  Mortgage  Loan from
                                    the proceeds of such loan);

                        (xlvii)     With  respect  to each Mortgage Loan that is
                                    an ARD Loan

                                    (A)     The maximum rate increase  after the
                                            Anticipated  Repayment  Date  is not
                                            greater  than 200 basis points above
                                            the original interest rate;.

                                    (B)     Such Mortgage Loan begins amortizing
                                            no  later  than  the 11th day of the
                                            month  following  the Cut-off  Date;
                                            such  Mortgage Loan does not have an
                                            interest   only  period   after  the
                                            Cut-off Date;

                                    (C)     The  Anticipated  Repayment  Date is
                                            not less than  seven  years from the
                                            closing date for such Mortgage Loan;

                                    (D)     Such  Mortgage  Loan  provides  that
                                            from the Anticipated  Repayment Date
                                            through the  maturity  date for such
                                            Mortgage  Loan, all excess cash flow
                                            (net of budgeted and lender approved
                                            discretionary  capital expenditures)
                                            will be applied  to repay  principal
                                            due under the Mortgage Loan;

                                    (E)     After  the   Anticipated   Repayment
                                            Date,  the lender  may not  exercise
                                            default  remedies solely because the
                                            borrower fails to pay the difference
                                            between the original  interest  rate
                                            and the new interest rate; and

                                    (F)     The  property  manager  may  not  be
                                            removed for the sole reason that the
                                            Mortgage   Loan   has   passed   its
                                            Anticipated Repayment Date;


                                       21
<PAGE>

                       (xlviii)     No advance of funds has been made,  directly
                                    or indirectly, by the Seller to the Borrower
                                    and no funds  have  been  received  from any
                                    person  other  than the  Borrower  for or on
                                    account of payments due on the Note or
                                    Mortgage;

                         (xlix)     To the best of the Seller's knowledge, there
                                    is no pending  action,  suit or  proceeding,
                                    arbitration  or  governmental  investigation
                                    against  the   borrower  or  the   Mortgaged
                                    Property  an adverse  outcome of which would
                                    materially     affect    such     Borrower's
                                    performance  under the loan documents or the
                                    Certificateholders;

                            (l)     The Note  and  Mortgage  do not  require the
                                    mortgagee  to  release  any  portion  of the
                                    Mortgaged  Property  from  the  lien  of the
                                    Mortgage  except upon payment in full of the
                                    Mortgage  Loan,  or, if  applicable,  in the
                                    event of (A) a  defeasance  pursuant  to the
                                    conditions  specified  in the  related  loan
                                    documents,  (B) the release of an immaterial
                                    portion of the related  Mortgaged  Property,
                                    (C) the payment of an Allocated  Loan Amount
                                    in the event of a casualty or  condemnation,
                                    (D) after the Anticipated  Repayment Date, a
                                    partial  prepayment  of  an  Allocated  Loan
                                    Amount  with  respect  to a  portion  of the
                                    Mortgaged Property or (E) in the case of the
                                    ACCOR  Credit Lease Loan  (reference  number
                                    24554)  and Value  City -  Irvington  Credit
                                    Lease  Loan  (reference   number  22578),  a
                                    property  substitution  permitted  under the
                                    related Credit Lease;

                           (li)     With  respect  to  each  Mortgage  Loan  the
                                    related  loan  documents  permit the lender,
                                    following  a  default  under  such  Mortgage
                                    Loan, to apply funds  received in respect of
                                    such   Mortgage   Loan  to   amounts   owing
                                    thereunder  in the order  which  the  lender
                                    deems appropriate;

                          (lii)     No  subordinate  financing,  other  than  in
                                    the ordinary  course of business,  exists or
                                    is permitted under the loan documents;

                         (liii)     The Mortgage Loan contains a provision  that
                                    the   borrower   has  no  right  of  offset,
                                    counterclaim  or defense against an assignee
                                    of such Mortgage Loan;

                          (liv)     With respect to each Split Note:

                                    (A)     There   is  a  valid   and   binding
                                            Co-Lender  Agreement  in effect with
                                            respect  to each  Split Note and the
                                            related    Other    Note   that   is
                                            enforceable  in accordance  with its
                                            terms  against  all  holders of such
                                            notes,  (including,  but not 


                                       22
<PAGE>

                                            limited  to,  the  Trustee  and  the
                                            Other Trustee) of the Split Note and
                                            the Other Note;

                                    (B)     The  related   Co-Lender   Agreement
                                            designates  a Lead  Lender  for  the
                                            Split  Loan  that  is   entitled  to
                                            direct  the  administration  of  the
                                            Split   Loan   and  has   the   sole
                                            authority  to  exercise  and enforce
                                            all of the lender's rights under the
                                            loan documents for such Split Loan;

                                    (C)     The  related   Co-Lender   Agreement
                                            requires  that the Lead  Lender  (i)
                                            administer   the   Split   Loan  and
                                            exercise  and enforce  the  lender's
                                            rights  under  the  loan  documents,
                                            (ii)  hold  all  of  the   Mortgaged
                                            Property    and    all     insurance
                                            maintained  thereon or in connection
                                            therewith   (including,    but   not
                                            limited  to,   property,   casualty,
                                            business  interruption  and residual
                                            value insurance) on behalf,  and for
                                            the  benefit,  of the holders of the
                                            Split Note and the Other Note;

                                    (D)     The  related   Co-Lender   Agreement
                                            provides  that  all  holders  of the
                                            Other  Note  shall  be  bound by all
                                            determinations   made  by  the  Lead
                                            Lender    with    respect   to   the
                                            administration of the Split Note and
                                            the  exercise  of  all  of  lender's
                                            rights under the Loan  Documents for
                                            such Split Note;

                                    (E)     With respect to each Split Loan that
                                            is related to a Credit  Lease  Loan,
                                            (1) the  Split  Note is an  interest
                                            only note for an initial  period and
                                            either  fully-amortizing  thereafter
                                            or  requires a balloon  payment  and
                                            has  a  residual   value   insurance
                                            policy  or a  surety  bond,  (2) the
                                            Other  Note will pay  principal  and
                                            interest  during such initial period
                                            and be due and payable at the end of
                                            such  initial  period,  and (3) both
                                            Other  Note and the Split  Note bear
                                            interest at the same rate per annum;

                                    (F)     With respect to each Split Loan that
                                            is  not a  Credit  Lease  Loan,  the
                                            Split  Note and the Other  Note have
                                            identical terms,  except, in certain
                                            cases,   the  face  amount  of  such
                                            notes;

                                    (G)     The  related   Co-Lender   Agreement
                                            provides  that,  (i)  prior  to  the
                                            occurrence  of an event  of  default
                                            under  the  Split  Loan,   the  Lead
                                            Lender shall  allocate all cash flow
                                            received  with  respect to the Split
                                            Loan in accordance with the terms of
                                            the Split Note and Other  Note,  and
                                            (ii) upon 


                                       23
<PAGE>
                                            the   occurrence   of  an  event  of
                                            default  under the Split  Loan,  all
                                            cash flow  received  with respect to
                                            the Split Loan from any source shall
                                            be  allocated  pro rata  between the
                                            Split Note and the Other Note; and

                                    (H)     The  related   Co-Lender   Agreement
                                            requires that only a trustee under a
                                            commercial           mortgage-backed
                                            securitization  may be  designated a
                                            Lead Lender under a Split Loan.

                           (lv)     With respect to  a  defeasance, the  related
                                    loan documents require the following:

                                    (A)     As of the date  of  the  defeasance,
                                            there is no Event of Default;

                                    (B)     Borrower  must  provide   lender  at
                                            least  thirty  (30)  days  notice to
                                            lender of intent to defease,  except
                                            in the case of a partial  defeasance
                                            to  increase  the  DSCR in  order to
                                            avoid  termination  of the  property
                                            manager,  which may permit less than
                                            thirty (30) days notice of intent to
                                            defease;

                                    (C)     On the date the Mortgage  Loan is to
                                            be released,  the borrower  must pay
                                            an    amount    (the     "Collateral
                                            Substitution Deposit") equal to:

                                            (1)   All     accrued   and   unpaid
                                                  interest;

                                            (2)   All  scheduled  interest   and
                                                  principal due;

                                            (3)   100%   of   the    outstanding
                                                  principal   balance   of   the
                                                  related Note (or at least 100%
                                                  of the  Allocated  Loan Amount
                                                  for    the    portion    being
                                                  defeased); and

                                            (4)   All related costs and expenses
                                                  related  to  the   defeasance,
                                                  including fees paid to acquire
                                                  non-callable   obligations  of
                                                  the       U.S.        Treasury
                                                  ("Treasuries"),  fees incurred
                                                  in connection  with  obtaining
                                                  an accountant's comfort letter
                                                  and    fees     incurred    in
                                                  connection    with   obtaining
                                                  confirmation  from the  Rating
                                                  Agencies  that the  defeasance
                                                  will  not  cause a  downgrade,
                                                  qualification or withdrawal of
                                                  the   then   current   ratings
                                                  assigned   to  any   Class  of
                                                  Certificates;


                                       24
<PAGE>

                                    (D)     The borrower  (itself or through the
                                            Servicer   as  its  agent)  will  be
                                            required to purchase  Treasuries and
                                            perform other duties as specified in
                                            the  loan  documents,   and  if  the
                                            Servicer as agent is to purchase the
                                            Treasuries,  the  borrower  will  be
                                            required  to  deliver  cash  to  the
                                            Servicer for that purpose;

                                    (E)     The  Loan  Documents   require,   or
                                            provide that the lender may require,
                                            that the  borrower  will be required
                                            to  deliver,   from  an  independent
                                            public  accountant,  a  letter  that
                                            certifies  that the cash  flow  from
                                            the Treasuries will be sufficient to
                                            timely meet all  scheduled  mortgage
                                            payments   (including   any  balloon
                                            payments);

                                    (F)     The  Loan  Documents   require,   or
                                            provide that the lender may require,
                                            that the  borrower  will be required
                                            to deliver a letter from each Rating
                                            Agency that such defeasance will not
                                            cause a downgrade,  qualification or
                                            withdrawal   of  the  then   current
                                            ratings  assigned  to any  Class  of
                                            Certificates;

                                    (G)     The  borrower  will be  required  to
                                            assign  its  obligations,   together
                                            with the  Treasuries,  to a  special
                                            purpose  entity  set  up  to  assume
                                            defeased   Mortgage   Loans  or  the
                                            borrower  will be required to remain
                                            a special purpose entity.

                                    (H)     The  borrower  will be  required  to
                                            provide an opinion of counsel to the
                                            effect  that  (1)  the  Trust  has a
                                            perfected  security  interest in the
                                            Collateral Substitution Deposit, the
                                            Treasuries    acquired   with   such
                                            deposit  and all  proceeds  thereof,
                                            under the appropriate  state law and
                                            (2) the  subsequent  assignment  and
                                            assumption of the Treasuries and the
                                            obligations of the original borrower
                                            to and by the new borrower  does not
                                            effect the validity,  enforceability
                                            or  priority  of the first  priority
                                            perfected  security interest granted
                                            to the Trust; and

                                    (I)     The lender has the option to require
                                            the   borrower  to  provide  (1)  an
                                            officer's   certificate   certifying
                                            that all  obligations  have been met
                                            and that the Mortgage Loan is not in
                                            default and (2) such other documents
                                            that  the  lender   may   reasonably
                                            require   in   connection   with   a
                                            defeasance;

                           (lvi)    The Mortgage  Loan  requires the borrower to
                                    provide  updated  operating  statements  and
                                    other  property  related   information,   as
                                    applicable, to the lender at least annually;


                                       25
<PAGE>

                           (lvii)   To the Seller's knowledge,  the terms of the
                                    loan   documents   comply  in  all  material
                                    respects  with  all   applicable   state  or
                                    federal laws;

                           (lviii)  The full amount of the Note or at least 125%
                                    of  the  Allocated   Loan  Amount  for  each
                                    Mortgaged Property has been recorded; and

                           (lix)    To the Seller's knowledge,  a duly qualified
                                    trustee serves with respect to each Mortgage
                                    secured by a deed of trust.

          (c) The Seller has not dealt with any broker, investment banker, agent
or other person  (other than the Company,  the  Underwriters  and the  Placement
Agents) who may be entitled to any commission or compensation in connection with
the sale to the Company of the Mortgages Loans.

          3. Notice of Breach; Cure and Repurchase.  (a) Pursuant to the Pooling
and Servicing Agreement, the Seller and the Company shall be given notice of (A)
any breach of any  representation  or warranty  contained  in Section  2(b) (i),
(ii), (iii),  (iv), (v), (vi), (vii),  (viii),  (ix), (xi), (xii), (xv), (xvii),
(xviii), (xix), (xx), (xxv), (xxviii), (xxix) or (xxx) and (B) any breach of any
representation or warranty contained in Section 2(b) (x), (xiii),  (xiv), (xvi),
(xxi), (xxii),  (xxiii),  (xxiv), (xxvi), (xxvii),  (xxxi),  (xxxii),  (xxxiii),
(xxxiv),  (xxxv), (xxxvi),  (xxxvii),  (xxxviii),  (xxxix), (xl), (xli), (xlii),
(xliii),  (xliv), (xlv), (xlvi),  (xlvii),  (xlviii),  (xlix), (l), (li), (lii),
(liii),  (liv),  (lv),  (lvi),  (lvii),  (lviii) and (lix) that  materially  and
adversely  affects  the  value of such  Mortgage  Loan or the  interests  of the
holders of the Certificates therein.

          (b) Within 90 days of the  receipt  of the notice (or with  respect to
the  representation  and  warranty  contained  in Section  2(b)(xxix)  or (xxx),
discovery) of a breach  provided for in subsection  (a), the Seller shall either
(i)  repurchase  the  related  Mortgage  Loan at the  Repurchase  Price  or (ii)
promptly cure such breach in all material respects;  provided,  however, that in
the event that such breach (other than a breach of Section  2(b)(xxix) or (xxx))
is  capable  of being  cured,  as  determined  by the  Servicer  or the  Special
Servicer,  as  applicable,  but not within such 90 day period and the Seller has
commenced and is diligently  proceeding with the cure of such breach within such
90 day period,  the Seller  shall have an  additional  90 days to complete  such
cure, provided,  further, that with respect to such additional 90 day period the
Seller  shall have  delivered  an  officer's  certificate  to the  Trustee,  the
Servicer and the Special  Servicer  setting  forth the reason such breach is not
capable of being  cured  within the  initial 90 day period and what  actions the
Seller is  pursuing in  connection  with the cure  thereof and stating  that the
Seller  anticipates  that such breach will be cured within the additional 90 day
period;  and provided,  further,  that the  Repurchase  Price shall also include
interest  at the  Advance  Rate on any  Advances  made in respect of the related
Mortgage Loan during such period. Upon any such repurchase of a Mortgage Loan by
Seller,  the Company shall execute and deliver such  instruments  of transfer or
assignment presented to it by Seller, in each case without recourse, as shall be
necessary to vest in Seller the legal and beneficial  ownership of such Mortgage
Loan  (including  any  property  acquired in respect  thereof or 


                                       26
<PAGE>
proceeds of any insurance  policy with respect  thereto),  and shall deliver the
related  Mortgage  File to Seller or its designee  after  receipt of the related
repurchase  price.  The obligations of the Seller set forth in this Section 3(b)
to cure a breach or repurchase  the related  Mortgage Loan  constitute  the sole
remedies of the Company or its assignees  with respect to a breach  provided for
in subsection (a); provided, that this limitation shall not in any way limit the
Company's rights or remedies upon breach of any other representation or warranty
or covenant by the Seller set forth in this Agreement.

          (c) The Seller hereby  acknowledges  the  assignment by the Company to
the  Trustee,  as trustee  under the Pooling and  Servicing  Agreement,  for the
benefit  of  the  Holders  of  the  Certificates,  of  the  representations  and
warranties  contained herein and of the obligation of the Seller to repurchase a
Mortgage Loan pursuant to this Section.  The Trustee or its designee may enforce
such obligation as provided in Section 8 hereof.

          4. Opinions of Counsel. The Seller hereby covenants to the Company to,
simultaneously  with the execution  hereof,  deliver or cause to be delivered to
the  Company  opinions  of  counsel  as to  various  corporate  matters  in form
satisfactory to the Company.

          5.  Underwriting.  The Seller  hereby  agrees to  furnish  any and all
information,  documents,  certificates,  letters or opinions with respect to the
Mortgage Loans,  reasonably  requested by the Company in order to perform any of
its  obligations or satisfy any of the conditions on its part to be performed or
satisfied pursuant to the Underwriting Agreement or the Purchase Agreement at or
prior to the Closing Date.

          6.  Costs.  The  Company  shall  pay all  expenses  incidental  to the
performance  of its  obligations  under the  Underwriting  Agreement,  including
without limitation (i) any recording fees or fees for title policy  endorsements
and continuations,  (ii) the expenses of preparing, printing and reproducing the
Prospectus  Supplement,  the Underwriting  Agreement,  the Pooling and Servicing
Agreement,  the Offered  Certificates and the Private Certificates and (iii) the
cost of delivering the Offered  Certificates and the Private Certificates to the
office  of the  Underwriters  or the  purchaser  of the  such  certificates,  as
applicable,  insured to the  satisfaction of the Underwriters or such purchaser,
as applicable.

          7.  Notices.  All  communications  hereunder  shall be in writing  and
effective  only upon receipt and, if sent to the Company,  will be mailed,  hand
delivered or delivered by facsimile with receipt  confirmed to 2 World Financial
Center - Building B, 18th Floor, New York, New York 10281-1198, Attention: Legal
Department,  or,  if sent to the  Seller,  will be  mailed,  hand  delivered  or
delivered by  facsimile  with receipt  confirmed to 2 World  Financial  Center -
Building  B,  18th  Floor,  New  York,  New York  10281-1198,  Attention:  Legal
Department.

          8. Trustee Beneficiary. The representations, warranties and agreements
made by the Seller in this  Agreement  are made for the  benefit  of, and may be
enforced by or on behalf of, the Trustee and the Holders of  Certificates to the
same extent that the Company has rights  against the Seller under this Agreement
in respect of  representations,  warranties  and  agreements  made by the Seller
herein and such  representations  and warranties  shall survive  


                                       27
<PAGE>
delivery of the respective  Mortgage Files to the Trustee until the  termination
of the Pooling and Servicing Agreement.

          9. Miscellaneous.  This Agreement will be governed by and construed in
accordance  with the  substantive  laws of the State of New York.  Neither  this
Agreement nor any term hereof may be changed,  waived,  discharged or terminated
except by a writing signed by the party against whom enforcement of such change,
waiver, discharge or termination is sought. This Agreement may not be changed in
any manner which would have a material adverse effect on Holders of Certificates
without the prior written consent of the Trustee. The Trustee shall be protected
in consenting to any such change to the same extent provided in Section 10.07 of
the Pooling  and  Servicing  Agreement.  This  Agreement  may be executed in any
number of counterparts,  each of which shall for all purposes be deemed to be an
original  and all of  which  shall  together  constitute  but  one and the  same
instrument.  This Agreement will inure to the benefit of and be binding upon the
parties hereto and their respective  successors and assigns, and no other person
will have any right or obligation hereunder, other than as provided in Section 8
hereof.


                                       28
<PAGE>
          IN WITNESS  WHEREOF,  the  Company  and the Seller  have  caused  this
Agreement  to be duly  executed by their  respective  officers as of the day and
year first above written.


                                          ASSET SECURITIZATION CORPORATION


                                          By:__________________________________
                                             Name:
                                             Title:


                                          NOMURA HOLDING AMERICA INC.


                                          By:__________________________________
                                             Name:
                                             Title:



<PAGE>
                                    EXHIBIT A

            Mortgage Loans Sold By The Capital Company of America LLC

                       Mortgage Loan                     Loan Number
- ---------------------------------------------- --------------------------------
Nationwide Housing - Country Cove                           3733
Dairy Mart - Salem                                          22985
Dairy Mart - Amelia                                         25390
Dairy Mart - Rootstown                                      25391
Dairy Mart - Grove City                                     25393
Dairy Mart - West Chester                                   25394
Dairy Mart - Ontario                                        25396
Airport Plaza                                               11913
125 Uptown Realty                                           20631
Santa Monica Business Park                                  24138
One Congressional Place                                     24164
Green Oaks Park Hotel                                       24914

<PAGE>


                                                                       EXHIBIT B


                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

                  NHA Mortgage Loan Purchase and Sale Agreement

<TABLE>
<CAPTION>
                                                            Reference
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C>
         (v)            South Park & Pierre Malls             25190       This representation is to Seller's
                                                                          knowledge only because Borrower did not
                                                                          make this representation with respect to
                                                                          the Assignment of Leases and Rents.
- ----------------------------------------------------------------------------------------------------------------------
         (xi)           South Park & Pierre Malls             25190       This representation is to Seller's
                                                                          knowledge only because Borrower did not
                                                                          represent that the insurer is qualified to
                                                                          do business in the jurisdiction in which
                                                                          the related Mortgaged Property is located.
- ----------------------------------------------------------------------------------------------------------------------
        (xiv)           Kaleidoscope Shopping Center          24069       Borrower has not yet delivered a
                                                                          certificate of occupancy.
- ----------------------------------------------------------------------------------------------------------------------
        (xvii)          All Split Loans                      Various      Each of the Split Loans consists of two or
                                                                          more notes (one or more of which is not
                                                                          included in this pool), each of which is
                                                                          pari passu to each other, and each of
                                                                          which is secured by the related Mortgaged
                                                                          Property.
- ----------------------------------------------------------------------------------------------------------------------
      (xviii)(B)        Highlands I                           11702       No usury opinion was obtained.
- ----------------------------------------------------------------------------------------------------------------------
      (xxiii)(A)        ACCOR-M-Six Penvest I                 22578       The credit tenant self-insures.

                        Circuit City - East Lansing           22447       The credit tenant self-insures.

                        Circuit City - Frederick              20118       The credit tenant self-insures.

                        Circuit City - Green Bay              22426       The credit tenant self-insures.

                        Circuit City - Harper Woods           22420       The credit tenant self-insures.
- ----------------------------------------------------------------------------------------------------------------------
      (xxiii)(B)        Circuit City - East Lansing           22447       The Mortgaged Property is not covered by
                                                                          business interruption insurance.

                        Circuit City - Frederick              20118       The Mortgaged Property is not covered by
                                                                          business interruption insurance.

                        Circuit City - Green Bay              22426       The Mortgaged Property is not covered by
                                                                          business interruption insurance.

                        Circuit City - Harper Woods           22420       The Mortgaged Property is not covered by
                                                                          business interruption insurance.


                                      B-1
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Dictaphone                            22964       The Mortgaged Property is not covered by
                                                                          business interruption insurance.

                        ACCOR-M-Six Penvest I                 22578       The Mortgaged Property is not covered by
                                                                          business interruption insurance.
- ----------------------------------------------------------------------------------------------------------------------
      (xxiii)(E)        Credit Lease Loans                   Various      Tenant generally maintains the insurance
                                                                          and Borrower is obligated to insure only
                                                                          if loan goes into default.
- ----------------------------------------------------------------------------------------------------------------------
       (xxvii)          Prime Retail III                      22059       This representation is to Borrower's
                                                                          "actual" knowledge, not "best" knowledge.
- ----------------------------------------------------------------------------------------------------------------------
       (xxxii)          Prime Retail III                      22059       Environmental representations are to
                                                                          Borrowers "actual" knowledge, not "best"
                                                                          knowledge.

                        Baton Rouge Multi Family              21569       Zoning is legal non-conforming with
                        Portfolio                                         respect to parking; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 60% of the appraised
                                                                          value.

                        Mountain Valley Apartments            18816       Zoning is legal non-conforming with
                                                                          respect to parking; may rebuild to
                                                                          existing conditions.

                        First Hill Apartments                 14045       Zoning is legal non-conforming with
                                                                          respect to parking, setbacks, landscaping
                                                                          and height requirement; may rebuild to
                                                                          existing conditions as long as the
                                                                          rebuilding is commenced within the 12
                                                                          month period occurring after the date of
                                                                          the casualty.

                        Best Western - New Englander          8881        Zoning is legal non-conforming with
                        Inn                                               respect to parking and setbacks.

                        Shorebirds Apartments                 20902       Zoning is legal non-conforming with
                                                                          respect to setbacks; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        Whitman Villa                         18592       Zoning is legal non-conforming with
                                                                          respect to parking, useable open space,
                                                                          height of certain fences and size of
                                                                          yards; may rebuild to existing conditions
                                                                          unless the cost of rebuilding exceeds 50%
                                                                          of the appraised value.


                                      B-2
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                         Whitman Villa                         18592      Certificate of Occupancy not found in
                                                                          search of city records.

                        Fairbanks Village Plaza               22778       Zoning is legal non-conforming with
                                                                          respect to parking; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 75% of the appraised
                                                                          value.

                        Angel Park Apt.                       13459       Zoning is legal non-conforming with
                                                                          respect to density; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        UCLA Medical Office                   18238       Zoning is legal non-conforming with
                                                                          respect to square footage; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        Sterling Inn & Sterling Commons       21547       Zoning is legal non-conforming; may
                                                                          rebuild to existing conditions unless the
                                                                          cost of rebuilding exceeds 50% of the
                                                                          appraised value.

                        Plumtree Apartments                   23787       Zoning is legal non-conforming with
                                                                          respect to parking; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        Riviera Mobile Home Park              20974       Zoning is legal non-conforming with
                                                                          respect to setbacks; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        HK Market                             24074       Zoning is legal non-conforming with
                                                                          respect to setbacks; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 60% of the appraised
                                                                          value.

                        University Square Mall                19508       Zoning is legal non-conforming with
                                                                          respect to setbacks; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        Eagle View Apartments                 22596       Zoning is legal non-conforming with
                                                                          respect to setbacks.


                                      B-3
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        ACCOR-M-Six Penvest I                 22578       Zoning is legal non-confirming with
                                                                          respect to parking.

                        Kimberly Lakes Apartments             23863       Zoning regarding a portion of property is
                                                                          legal non-conforming; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        Econolodge Central                    20786       Zoning is legal non-conforming with
                                                                          respect to setbacks.

                        Corporate Park III                    24549       Zoning is legal non-conforming. Borrower
                                                                          has obtained a zoning endorsement to the
                                                                          title policy and ordinance insurance
                                                                          coverage; may rebuild to existing
                                                                          conditions unless the cost of rebuilding
                                                                          exceeds 50% of the appraised value.

                        Mall & Starview Gardens               16602       Zoning is legal non-conforming with
                                                                          respect to encroachments over setback
                                                                          lines; may rebuild to existing conditions
                                                                          unless the cost of rebuilding exceeds 80%
                                                                          of the appraised value.

                        Santa Monica Medical Plaza            16069       Zoning is legal non-conforming with
                                                                          respect height and floor area ratio; may
                                                                          rebuild to existing conditions unless the
                                                                          cost of rebuilding exceeds 50% of the
                                                                          appraised value.

                        Beechwood Apts. and                   17935       Zoning is legal non-conforming with
                        The Oak Apts.                                     respect to parking, setbacks and 
                                                                          landscaping; rebuild to existing
                                                                          conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        Lexington Plaza SC                    18979       Zoning is legal non-conforming with
                                                                          respect to setbacks, parking, signage,
                                                                          screening from residential uses, screening
                                                                          of trash enclosure and consolidation of
                                                                          city lots without city approval; may
                                                                          rebuild to existing conditions unless the
                                                                          cost of rebuilding exceeds 50% of the
                                                                          appraised value.

                        Gateway Center                        19166       Zoning is legal non-conforming with respect
                                                                          to setbacks and parking.


                                      B-4
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Arlington Arms                        23879       Zoning is legal non-conforming with
                                                                          respect to setbacks and parking; may
                                                                          rebuild to existing conditions unless the
                                                                          cost of rebuilding exceeds 60% of the
                                                                          appraised value.

                        Brentwood/Pontchartrain Apts.         22516       Zoning is legal non-conforming; may
                                                                          rebuild to existing conditions unless the
                                                                          cost of rebuilding exceeds 50% of the
                                                                          appraised value.

                        Plaza Palm Center                     23482       Zoning is legal non-conforming with
                                                                          respect to height, lot coverage
                                                                          percentage, gross floor area, setbacks,
                                                                          and parking.

                        Econo Lodge - Waldorf                 19498       Zoning is legal non-conforming with
                                                                          respect to parking and setback lines.

                        Brooklyn Park Shopping Center         20562       Zoning is legal non-conforming with
                                                                          respect to parking and setbacks.
   
                        Community Shopping Center -           21728       Zoning is legal non-conforming with
                        Landover                                          respect to setbacks; can be rebuilt to
                                                                          existing conditions as long as permit
                                                                          for building is applied for within 1
                                                                          year from casualty.

                        Hilltop Center                        22487       Zoning is legal non-conforming with
                                                                          respect to landscaping and floor area
                                                                          requirements; may rebuild to existing
                                                                          conditions unless the cost of rebuilding
                                                                          exceeds 60% of the appraised value.

                        Country Estates MHP                   6195        Zoning is legal non-conforming with
                                                                          respect to setbacks; may rebuild to
                                                                          existing conditions unless the cost of
                                                                          rebuilding exceeds 50% of the appraised
                                                                          value.

                        Amsterdam Gardens Apts.               19519       Zoning is legal non-conforming; may
                                                                          rebuild to existing conditions unless the
                                                                          cost of rebuilding exceeds 50% of the
                                                                          appraised value.

                        Clinton Apts.                         20116       Zoning is legal non-conforming with
                                                                          respect to density.

                        Regency Plaza Apts.                   20189       Zoning is legal non-conforming with
                                                                          respect to lot area per unit.


                                    B-5
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Embassy Apts.                         20188       Zoning is legal non-conforming with
                                                                          respect to lot area per unit.

                        Creekside Commons                     20897       The property is short two parking spaces
                                                                          under the current ordinance. The
                                                                          municipality stated that in the event of a
                                                                          casualty, the municipality would likely
                                                                          grant a variance to bring the property
                                                                          into compliance with state handicap law.
                                                                          Absent such a variance, 2% of the building
                                                                          (440 square feet) would have to be
                                                                          eliminated.

                        Value City - Irvington                24554       Zoning is legal non-conforming because
                                                                          Borrower did not obtain a certificate of
                                                                          occupancy.

                        1430 N. Dearborn                      18663       Zoning is legal non-conforming with
                                                                          respect to setbacks, minimum lot area,
                                                                          floor area ratio and parking spaces; may
                                                                          be rebuilt to current specifications as
                                                                          long as rebuilding commences within one
                                                                          year.

                        1504 N. Dearborn                      18664       Zoning is legal non-conforming with
                                                                          respect to setbacks, minimum lot area,
                                                                          floor area ratio and parking spaces; may
                                                                          be rebuilt to current specifications as
                                                                          long as rebuilding commences within one
                                                                          year.

                        Corporate Park I                      10228       Zoning is non-conforming with respect to
                                                                          parking. Borrower has an easement over
                                                                          adjacent property to use for parking if
                                                                          zoning is enforced or in the event of a
                                                                          casualty to the property requiring
                                                                          rebuilding.

                        Pine Crest Square                     23418       Legal non-conforming with respect to
                                                                          parking.

                        The Woods Condominiums                18294       The Mortgaged Property is zoned as "light
                                                                          office" but was developed under a special
                                                                          use permit and approved site plan.
- ----------------------------------------------------------------------------------------------------------------------
     (xxxiii)(A)        Sea Cliff Office Park                 24165       Loan Documents permit the transfer of
                                                                          tenant-in-common interests to entities
                                                                          that are not single purpose entities. Upon
                                                                          such transfer, the new Borrower may not be
                                                                          a single purpose entity.


                                    B-6
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Centerpark One Office Building       23980        Borrower is not a single purpose entity
                                                                          because it has a  28% ownership in the 
                                                                          Loews Centerpark Theatre borrower.

                        East Bank Club                        21935       One of two Borrowers is not a single
                                                                          purpose entity because in addition to
                                                                          owning the Mortgaged Property, such
                                                                          Borrower is the beneficiary of a land
                                                                          trust which owns two parking lots that are
                                                                          not part of the Mortgaged Property.

                        Ponderosa Shopping Center             23397       The Loan Documents permit Borrower to have
                                                                          existing loans to affiliates. Therefore,
                                                                          this is not a single purpose entity as
                                                                          defined in the representation.

                        Hampton Inn - Chesterfield            19173       Borrower is permitted to lend $900,000 of
                                                                          the loan proceeds to an affiliated entity.
                                                                          Upon such loan, Borrower will not be
                                                                          single purpose entity as defined in the
                                                                          representation.
- ----------------------------------------------------------------------------------------------------------------------
     (xxxiii)(B)        Archway 60                            26196       A non-consolidation opinion was not
                                                                          provided.

                        Broadmoor                             26199       A non-consolidation opinion was not
                                                                          provided.

                        College Plaza South                   26446       A non-consolidation opinion was not
                                                                          provided.

                        Hobbs Plaza                           26378       A non-consolidation opinion was not
                                                                          provided.

                        Loretto Town Center                   23027       A non-consolidation opinion was not
                                                                          provided.

                        Playhouse Square                      26202       A non-consolidation opinion was not
                                                                          provided.

                        Lumber Exchange                       24973       A non-consolidation opinion was not
                                                                          provided.

                        Medi-Park                             26447       A non-consolidation opinion was not
                                                                          provided.

                        Paseo Verde                           24910       A non-consolidation opinion was not
                                                                          provided.


                                    B-7
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Red Oak                               26096       A non-consolidation opinion was not
                                                                          provided.

                        Ward Parkway                          26419       A non-consolidation opinion was not
                                                                          provided.

                        Western Marquette                     24912       A non-consolidation opinion was not
                                                                          provided.

                        609 H Street                          26474       A non-consolidation opinion was not
                                                                          provided.
- ----------------------------------------------------------------------------------------------------------------------
     (xxxiii)(C)        Archway 60                            26196       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Broadmoor                             26199       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        College Plaza South                   26446       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Hobbs Plaza                           26378       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Loretto Town Center                   23027       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Playhouse Square                      26202       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Lumber Exchange                       24913       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Medi-Park                             26447       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Paseo Verde                           24910       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.


                                    B-8
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Red Oak                               26096       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Ward Parkway                          26419       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Western Marquette                     24912       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Perry Judd's - Mt. Jackson            24697       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Perry Judd's - Pikesville             24696       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.

                        Perry Judd's - Strasburg              24553       Borrower, corporate general partner or
                                                                          managing member does not have an
                                                                          independent director.
- ----------------------------------------------------------------------------------------------------------------------
      (xxxiv)(B)        BGK Western Marquette                 24912       The City of Albuquerque, the ground
                                                                          lessor, has not agreed to obtain
                                                                          mortgagee's consent to any amendment or
                                                                          modification of the ground lease.

                        Hollinswood Shopping Center           18061       Tenant/Borrower has the right to terminate
                                                                          the ground lease only with consent of
                                                                          Lender.
- ----------------------------------------------------------------------------------------------------------------------
      (xxxiv)(D)        Airport Industrial                    25795       The fee mortgage is superior to the ground
                                                                          lease, but the ground lessor has granted
                                                                          non-disturbance rights to Borrower.
- ----------------------------------------------------------------------------------------------------------------------
      (xxxiv)(E)        Santa Monica Medical Plaza            16069       An Assignment of the ground lease requires
                                                                          the ground lessor's consent, which shall
                                                                          not be unreasonably withheld.

                        Hollinswood Shopping Center           18061       Consent of ground lessor required only if
                                                                          portion (rather than entire) leasehold
                                                                          estate is being transferred.

                        HK Market                             24074       Assignment requires lessor's consent, which
                                                                          shall not be unreasonbly withheld.
- ----------------------------------------------------------------------------------------------------------------------
      (xxxiv)(G)        Santa Monica Medical Plaza            16069       Lender only receives notice of casualty
                                                                          losses or condemnation.


                                    B-9
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
      (xxxiv)(J)        Hollinswood Shopping Center           18061       The ground lease is silent regarding
                                                                          condemnation; Lender may hold insurance
                                                                          proceeds in trust, but ground lessee is
                                                                          required to restore.
- ----------------------------------------------------------------------------------------------------------------------
      (xxxiv)(K)        Hollinswood Shopping Center           18061       The ground lease is silent regarding
                                                                          condemnation; Lender may hold insurance
                                                                          proceeds in trust, but ground lessee is
                                                                          required to restore.

                        HK Market                             24074       While Lender shall have the right to
                                                                          supervise and control the receipt and
                                                                          disbursement of insurance or condemnation
                                                                          proceeds, such proceeds may be used to
                                                                          restore the Mortgaged Property prior to
                                                                          payment of the outstanding principal
                                                                          balance of the Mortgage Loan.

                        HK Market                             24074       If the condemnation of the Mortgaged
                                                                          Property is such that the ground lessee
                                                                          deems, in its reasonable judgment, that it
                                                                          cannot economically continue its
                                                                          operations at the Mortgaged Property, then
                                                                          the ground lessee may terminate the ground
                                                                          lease without consent of Lender.

                        Airport Industrial                    25795       Insurance proceeds awards are to be
                                                                          allocated for restoration of improvements;
                                                                          condemnation awards are to be allocated
                                                                          between the ground lessor and the ground
                                                                          lessee based on the term remaining on the
                                                                          ground lease.
- ----------------------------------------------------------------------------------------------------------------------
      (xxxiv)(L)        BGK Western Marquette                 24912       The ground lease is silent with respect to
                                                                          the rejection of the ground lease in a
                                                                          bankruptcy proceeding.

                        Hollinswood Shopping Center           18061       The ground lease is silent with respect to
                                                                          the rejection of the ground lease in a
                                                                          bankruptcy proceeding.

                        Santa Monica Medical Plaza            16069       Lender has no right to a new lease upon
                                                                          termination or bankruptcy.

                        Cobb Theater                          12374       Lender has no right to a new lease upon
                                                                          termination or bankruptcy.


                                    B-10
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
       (xxxvi)          All Split Loans                     Various       The Split Loans consist of two or more
                                                                          pari passu notes which are
                                                                          cross-collateralized and cross defaulted.
                                                                          One or more of the notes are included in
                                                                          this pool and one or more of the other
                                                                          notes are included in other mortgage pools.
- ----------------------------------------------------------------------------------------------------------------------
       (xxxvii)         Iowa Malls                            22791       An affiliate of the Seller has an equity
                                                                          interest in Borrower and as such, may have
                                                                          an obligation or right to make capital
                                                                          contributions to Borrower.

                        Peru Mall                             21136       An affiliate of the Seller has an equity
                                                                          interest in Borrower and as such, may have
                                                                          an obligation or right to make capital
                                                                          contributions to Borrower.

                        Airport Plaza                         11913       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        Dunkirk Market                        22739       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital 
                                                                          contributions to Borrower.

                        Sea Cliff Office                      24165       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        Horizon Corporate Office              15629       An affiliate of the Seller has a preferred
                        Building                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        College View Towers & Apts            14087       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        One Congressional Place               24164       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital 
                                                                          contributions to Borrower.


                                    B-11
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Fairbanks Village Plaza               22778       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        Lincoln Office                        15024       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        Victory Center                        2299        An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        Centreville Plaza                     19540       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        1430 N. Dearborn                      18663       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        1504 N. Dearborn                      18664       An affiliate of the Seller has a preferred
                                                                          equity interest in Borrower and, as such,
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        Peru Mall                             14751       Borrower has a convertible note with an
                                                                          affiliate of the Seller that may be
                                                                          converted into a preferred equity interest
                                                                          held by an affiliate of the Seller. Upon
                                                                          conversion, such affiliate of the Seller
                                                                          may have a right to make capital
                                                                          contributions to Borrower.

                        Centreville Plaza                     19540       Borrower has a convertible note with an
                                                                          affiliate of the Seller that may be
                                                                          converted into a preferred equity interest
                                                                          held by an affiliate of the Seller. Upon
                                                                          conversion, such affiliate of the Seller
                                                                          may have a right to make capital
                                                                          contributions to Borrower.
- ----------------------------------------------------------------------------------------------------------------------
      (xxxviii)         Certain Mortgage Loans               Various      See Exhibit C.


                                    B-12
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
       (xli)(A)         Dictaphone Corporation                22964       The balloon payment due at maturity is not
                                                                          covered by rental payments due under the
                                                                          credit lease; however, Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy which covers such balloon payment,
                                                                          the premiums for which were paid in full
                                                                          at the loan closing.

                        Bentley Mills Distribution            20031       The balloon payment due at maturity is not
                        Facility                                          covered by rental payments due under the
                                                                          credit lease; however, Seller has the 
                                                                          benefit of a residual value insurance
                                                                          policy  which covers such balloon payment,
                                                                          premiums for which were paid in full at
                                                                          the loan closing.

                        ACCOR-M-Six Penvest I                 22578       The balloon payment due at maturity is not
                                                                          covered by rental payments due under the
                                                                          credit lease; however, Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy which covers such balloon payment,
                                                                          the premiums for which were paid in full
                                                                          at the loan closing.

                        Circuit City - East Lansing           22447       The balloon payment due at maturity is not
                                                                          covered by rental payments due under the
                                                                          credit lease; however, Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy which covers such balloon payment,
                                                                          the premiums for which were paid in full
                                                                          at the loan closing.

                        Circuit City - Frederick              20118       The balloon payment due at maturity is not
                                                                          covered by rental payments due under the
                                                                          credit lease; however, Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy which covers such balloon payment,
                                                                          the premiums for which were paid in full
                                                                          at the loan closing.

                        Circuit City - Green Bay              22426       The balloon payment due at maturity is not
                                                                          covered by rental payments due under the
                                                                          credit lease; however, Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy which covers such balloon payment,
                                                                          the premiums for which were paid in full
                                                                          at the loan closing.


                                    B-13
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Circuit City - Harper Woods           22420       The balloon payment due at maturity is not
                                                                          covered by rental payments due under the
                                                                          credit lease; however, Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy which covers such balloon payment,
                                                                          the premiums for which were paid in full
                                                                          at the loan closing.
- ----------------------------------------------------------------------------------------------------------------------
       (xli)(I)         Dictaphone Corporation                22964       The credit tenant indemnification excludes
                                                                          claims resulting solely from Borrower's
                                                                          gross negligence or willful misconduct.

                        ACCOR-M-Six Penvest I                 22578       The credit tenant indemnification excludes
                                                                          claims resulting solely from Borrower's
                                                                          gross negligence or willful misconduct.
- ----------------------------------------------------------------------------------------------------------------------
     (xli)(K)(5)        Dictaphone Corporation                22964       This Credit Lease Loan is not fully
                                                                          amortizing and requires a balloon payment
                                                                          at maturity for which the Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy, the premiums for which have been
                                                                          paid in full as of the date of this
                                                                          Agreement.

                        Bentley Mills Distribution            4718        This Credit Lease Loan is not fully
                        Facility                                          amortizing and requires a balloon payment
                                                                          at maturity for which the Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy, the premiums for which have been
                                                                          paid in full as of the date of this
                                                                          Agreement.

                        Circuit City - East Lansing           22447       This Credit Lease Loan is not fully
                                                                          amortizing and requires a balloon payment
                                                                          at maturity for which the Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy, the premium for which have been
                                                                          paid in full as of the date of this
                                                                          Agreement.  The credit lease expires 11
                                                                          days prior to the maturity of the Credit
                                                                          Lease Loan.


                                    B-14
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                         Circuit City - Frederick              20118       This Credit Lease Loan is not fully
                                                                          amortizing and requires a balloon payment
                                                                          at maturity for which the Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy, the premium for which has been
                                                                          paid in full as of the date of this
                                                                          Agreement.  The credit lease expires 11
                                                                          days prior to the maturity of the Credit
                                                                          Lease Loan.

                        Circuit City - Green Bay              22426       This Credit Lease Loan is not fully
                                                                          amortizing and requires a balloon payment
                                                                          at maturity for which the Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy, the premium for which have been
                                                                          paid in full as of the date of this
                                                                          Agreement.  The credit lease expires 11
                                                                          days prior to the maturity of the Credit
                                                                          Lease Loan.

                        Circuit City - Harper Woods           22420       This Credit Lease Loan is not fully
                                                                          amortizing and requires a balloon payment
                                                                          at maturity for which the Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy, the premium for which have been
                                                                          paid in full as of the date of this
                                                                          Agreement.  The credit lease expires 11
                                                                          days prior to the maturity of the Credit
                                                                          Lease Loan.

                        ACCOR-M-Six Penvest I                 22578       This Credit Lease Loan is not fully
                                                                          amortizing and requires a balloon payment
                                                                          at maturity for which the Seller has the
                                                                          benefit of a residual value insurance
                                                                          policy, the premiums for which have been
                                                                          paid in full as of the date of this
                                                                          Agreement.

                        Value City - Irvington                24554       The term of the credit lease expires on
                                                                          October 2, 2018 and the Maturity Date of
                                                                          the Credit Lease Loan is October 11, 2018.
- ----------------------------------------------------------------------------------------------------------------------
     (xli)(K)(6)        Dictaphone Corporation                22964       This Credit Lease Loan has a balloon
                                                                          payment due.

                        Bentley Mills Distribution            4718        This Credit Lease Loan has a balloon
                        Facility                                          payment due.


                                    B-15
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Circuit City - East Lansing           22447       This Credit Lease Loan has a balloon
                                                                          payment due.

                        Circuit City - Frederick              20118       This Credit Lease Loan has a balloon
                                                                          payment due.

                        Circuit City - Green Bay              22426       This Credit Lease Loan has a balloon
                                                                          payment due.

                        Circuit City - Harper Woods           22420       This Credit Lease Loan has a balloon
                                                                          payment due.

                        ACCOR-M-Six Penvest I                 22578       This Credit Lease Loan has a balloon
                                                                          payment due.
- ----------------------------------------------------------------------------------------------------------------------
       (xli)(L)         Perry Judd's - Mt. Jackson            24697       Tenant sub-leased the Mortgaged Property
                                                                          pursuant to a sub-lease that mirrors the
                                                                          terms of the lease. There is a non-
                                                                          disturbance and attornment agreement
                                                                          that governs the relationship between the
                                                                          sub-tenant, tenant, Borrower and Lender
                                                                          that is consistent with the subordination,
                                                                          non-disturbance and attornment agreement
                                                                          between Lender, Borrower and tenant.

                        Perry Judd's - Pikesville             24698       Tenant sub-leased the Mortgaged Property
                                                                          pursuant to a sub-lease that mirrors the
                                                                          terms of the lease. There is a
                                                                          non-disturbance and attornment agreement
                                                                          that governs the relationship between the
                                                                          sub-tenant, tenant, Borrower and Lender
                                                                          that is consistent with the subordination,
                                                                          non-disturbance and attornment agreement
                                                                          between Lender, Borrower and tenant.

                        ACCOR-M-Six Penvest I                 22578       The Mortgaged Property is subject to the
                                                                          credit lease between Borrower and the
                                                                          credit tenant and a sublease between the
                                                                          credit tenant and Motel 6 Operating L.P.,
                                                                          an affiliate of the credit tenant. In
                                                                          addition, the Mortgaged Property is
                                                                          subject to a restaurant lease.
- ----------------------------------------------------------------------------------------------------------------------
       (xli)(M)         Dictaphone Corporation                22964       The credit tenant has not agreed to
                                                                          provide Lender with additional time and
                                                                          opportunity to cure any event of default
                                                                          under the credit lease.


                                    B-16
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        ACCOR-M-Six Penvest I                 22578       The credit tenant has not agreed to
                                                                          provide Lender with additional time and
                                                                          opportunity to cure any event of default
                                                                          under the credit lease. However, there are
                                                                          no Borrower events of default under the
                                                                          credit lease, only credit tenant events of
                                                                          default.
- ----------------------------------------------------------------------------------------------------------------------
       (xli)(P)         Dictaphone Corporation                22964       Borrower retains the right to receive
                                                                          certain amounts, which include
                                                                          (i) additional rent, (ii) certain other
                                                                          amounts, and (iii) any insurance proceeds;

                        ACCOR-M-Six Penvest I                 22578       Borrower retains the right to receive
                                                                          certain amounts, which include
                                                                          (i) additional rent, (ii) certain other
                                                                          amounts, and (iii) any insurance proceeds;
- ----------------------------------------------------------------------------------------------------------------------
       (xli)(R)         ACCOR-M-Six Penvest I                 22578       The credit lease is senior to the
                                                                          Mortgage, but the credit lease and the
                                                                          Assignment of Master Lease and Guaranty
                                                                          Consent Agreement contain covenants
                                                                          providing substantially the same
                                                                          protection as a subordination,
                                                                          non-disturbance and attornment agreement.
- ----------------------- -------------------------------- ---------------- --------------------------------------------
       (xli)(S)         Perry Judd's - Mt. Jackson            24697       The credit lease prohibits the sale of
                                                                          Borrower's interest to any other printing
                                                                          company.

                        Perry Judd's - Pikesville             24696       The credit lease prohibits the sale of
                                                                          Borrower's interest to any other printing
                                                                          company.

                        Perry Judd's - Strasburg              24553       The credit lease prohibits the sale of
                                                                          Borrower's interest to any other printing
                                                                          company.

                        Value City - Irvington                24554       The credit lease is silent as to whether
                                                                          the credit lease is freely assignable to
                                                                          the holder of the loan without consent of
                                                                          the credit tenant.

                        ACCOR-M-Six Penvest I                 22578       Lender may not sell the Mortgaged Property
                                                                          to any person actively engaged in the
                                                                          management, operation or franchising of 30
                                                                          or more limited service budget motels.


                                    B-17
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
     (xli)(V)(ii)       Bentley Mills Distribution            4718        Tenant, and not guarantor, executed the
                        Facility                                          subordination and non-disturbance
                                                                          agreement.

                        ACCOR-M-Six Penvest I                 22578       The guarantor has not executed a
                                                                          subordination and non-disturbance
                                                                          agreement but consents to the assignment
                                                                          to Lender and its assigns in the Guaranty.
- ----------------------------------------------------------------------------------------------------------------------
       (xli)(W)         Bentley Mills Distribution            4718        A certificate of occupancy was not
                        Facility                                          required.

                        Perry Judd's - Mt. Jackson            24697       No certificate of occupancy is available
                                                                          due to the age of the improvements on the
                                                                          Mortgaged Property. However, the absence
                                                                          of the certificate of occupancy does not
                                                                          effect the tenant's obligations under the
                                                                          lease.

                        Perry Judd's - Pikesville             24696       No certificate of occupancy is available
                                                                          due to the age of the improvements on the
                                                                          Mortgaged Property. However, the absence
                                                                          of the certificate of occupancy does not
                                                                          effect the tenant's obligations under the
                                                                          lease.

                        Perry Judd's - Strasburg              24553       No certificate of occupancy is available
                                                                          due to the age of the improvements on the
                                                                          Mortgaged Property. However, the absence
                                                                          of the certificate of occupancy does not
                                                                          effect the tenant's obligations under the
                                                                          lease.

                        Value City - Irvington                24554       No permanent certificate of occupancy
                                                                          obtained.
- ----------------------------------------------------------------------------------------------------------------------
       (xli)(X)         Dictaphone Corporation                22964       Excludes claims resulting from the gross
                                                                          negligence or willful misconduct of
                                                                          Borrower.

                        Bentley Mills Distribution            4718        Excludes claims resulting from the willful
                        Facility                                          misconduct, gross negligence or
                                                                          affirmative acts of landlord, Lender,
                                                                          their agents, servants, employees or
                                                                          assigns.

                        ACCOR-M-Six Penvest I                 22578       Excludes claims resulting from the gross
                                                                          negligence or willful misconduct of
                                                                          Borrower.


                                    B-18
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
     (xli)(Z)(1)        ACCOR-M-Six Penvest I                 22578       The residual value insurance policy may be
                                                                          terminated if (i) the Note is modified in
                                                                          any way without the consent of the insurer
                                                                          or (ii) title to any property is
                                                                          transferred pursuant to a foreclosure,
                                                                          deed in lieu thereof or similar proceeding.

                        Bentley Mills Distribution            20031       The residual value insurance policy may be
                        Facility                                          terminated if (i) the Note is modified in
                                                                          any way without the consent of the
                                                                          insurer or (ii) title to any property is
                                                                          transferred pursuant to a foreclosure,
                                                                          deed in lieu thereof or similar
                                                                          proceeding.

                        Dictaphone Corporation                22964       The residual value insurance policy may be
                                                                          terminated if (i) the Note is modified in
                                                                          any way without the consent of the insurer
                                                                          or (ii) title to any property is
                                                                          transferred pursuant to a foreclosure,
                                                                          deed in lieu thereof or similar proceeding.
- ----------------------------------------------------------------------------------------------------------------------
     (xli)(Z)(2)        Mortgage Loans with Residual         Various      See Exhibit D.
                        Value Insurance Policies
- ----------------------------------------------------------------------------------------------------------------------
     (xli)(Z)(3)        ACCOR-M-Six Penvest I                 22578       The designated loss payee under each
                                                                          residual value insurance policy is CCA,
                                                                          its successors and assigns (as to one of
                                                                          the notes) and Morgan Stanley Mortgage
                                                                          Capital Inc., its successors and assigns
                                                                          (as to the other note).
- ----------------------------------------------------------------------------------------------------------------------
        (xlii)          ACCOR-M-Six Penvest I                 22578       UCCs do not apply to tenant's personal
                                                                          property including trademarks, tradenames,
                                                                          reservations system, proprietary computer
                                                                          software and telephone and wiring system.
- ----------------------------------------------------------------------------------------------------------------------
      (xlv)(iii)        Dillen Products                       22052       The Mortgaged Property is not a separate
                                                                          tax parcel.
- ----------------------------------------------------------------------------------------------------------------------
      (xlvii)(B)        Park LaBrea                           19013       The Mortgage Loan is interest-only until
                                                                          March 11, 2000.
- ----------------------------------------------------------------------------------------------------------------------


                                    B-19
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
      (xlvii)(E)        609 H Street                          26474       Lender has the option to accelerate the
                                                                          Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and the
                                                                          new interest rate after the Anticipated
                                                                          Repayment Date.

                        University Place Ctr.                 20760       Lender has the option to accelerate the
                                                                          Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and the
                                                                          new interest rate after the Anticipated
                                                                          Repayment Date.

                        Community Shopping Center -           21728       Lender has the option to accelerate the
                        Landover                                          Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and
                                                                          the new interest rate after the
                                                                          Anticipated Repayment Date.

                        Hilltop Center                        22487       Lender has the option to accelerate the
                                                                          Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and the
                                                                          new interest rate after the Anticipated
                                                                          Repayment Date.

                        Nationwide Housing -                  20326       Lender has the option to accelerate the
                        Blue Heron                                        Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and
                                                                          the new interest rate after the
                                                                          Anticipated Repayment Date.

                        Nationwide Housing -                  3738        Lender has the option to accelerate the
                        Cedar Ridge                                       Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and
                                                                          the new interest rate after the
                                                                          Anticipated Repayment Date.

                        Nationwide Housing -                  3733        Lender has the option to accelerate the
                        County Cove                                       Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and
                                                                          the new interest rate after the
                                                                          Anticipated Repayment Date.


                                    B-20
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Nationwide Housing - Meadow           20323       Lender has the option to accelerate the
                        Lane                                              Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and
                                                                          the new interest rate after the
                                                                          Anticipated Repayment Date.

                        Nationwide Housing -                  20335       Lender has the option to accelerate the
                        Raven Court                                       Loan and exercise default remedies if
                                                                          Borrower fails to pay the difference
                                                                          between the original interest rate and
                                                                          the new interest rate after the
                                                                          Anticipated Repayment Date.
- ---------------------------------------------------------------------------------------------------------------------
      (xlvii)(F)        Highlands I                           11702       The property management agreement does not
                                                                          allow extensions beyond the Anticipated
                                                                          Repayment Date.

                        City Plaza                            20662       The property management agreement must be
                                                                          terminated prior to the Anticipated
                                                                          Repayment Date and can be renewed or
                                                                          extended only with the prior written
                                                                          approval of Lender.

                        Centerpark One Office Building        23980       The property management agreement
                                                                          terminates on the Anticipated Repayment
                                                                          Date.

                        Hunters Square                        21641       Lender may, but is not required to, remove
                                                                          the property manager.

                        Winchester Center                     15884       Lender may, but is not required to, remove
                                                                          the property manager.

                        Morgantown Mall and Commons           24946       The property manager may be removed any
                                                                          time after the Anticipated Repayment Date.
- ----------------------------------------------------------------------------------------------------------------------
        (xlix)          Atlanta Marriott                      19560       An affiliate of Borrower is involved in a
                                                                          litigation related to the Mortgaged
                                                                          Property.
- ----------------------------------------------------------------------------------------------------------------------
         (l)            Highlands I                           11702       Lender must release the lien on a portion
                                                                          of the Mortgaged Property upon release of
                                                                          the $500,000 letter of credit, which is
                                                                          currently additional collateral for the
                                                                          Note.


                                    B-21
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Circuit City - Frederick              25762       Partial release of adjoining piece of
                                                                          vacant land permitted without payment,
                                                                          subject to no event of default;

                        ACCOR-M-Six Penvest I                 22578       In addition to a major casualty and
                                                                          condemnation, the ACCOR Borrower can
                                                                          release a property in connection with a
                                                                          failure to comply with Americans with
                                                                          Disability Act.
- ----------------------------------------------------------------------------------------------------------------------
         (li)           All Split Loans                      Various      The related Co-Lender agreement will
                                                                          require pro rata application of funds.

                        Perry Judd's - Mt. Jackson            24697       Certain statutory provisions in Virginia
                                                                          may limit Lender's discretion as to how
                                                                          funds may be applied, but such provisions
                                                                          are not extraordinary in their scope or
                                                                          effect on Lender.

                        Perry Judd's - Pikesville             24696       Certain statutory provisions in Virginia
                                                                          may limit Lender's discretion as to how
                                                                          funds may be applied, but such provisions
                                                                          are not extraordinary in their scope or
                                                                          effect on Lender.

                        Perry Judd's - Strasburg              24553       Certain statutory provisions in Virginia
                                                                          may limit Lender's discretion as to how
                                                                          funds may be applied, but such provisions
                                                                          are not extraordinary in their scope or
                                                                          effect on Lender.

                        ACCOR-M-Six Penvest I                 22578       If there is no event of default under the
                                                                          related credit leases, Lender is required
                                                                          to apply amounts received in accordance
                                                                          with such credit leases.
- ----------------------------------------------------------------------------------------------------------------------
        (lii)           DDR/DRA JV                            25285       Borrower is allowed to incur subordinated
                                                                          indebtedness to partners in Borrower
                                                                          subject to satisfaction of certain
                                                                          conditions set forth in the Loan Documents.

                        Park Shelton Apartments               23971       The Loan Documents permit Borrower to
                                                                          finance equipment and other personal
                                                                          property used on the premises and other
                                                                          indebtedness in the aggregate not to
                                                                          exceed $300,000 which may be owing from
                                                                          Borrower to its partners and, if so, is
                                                                          subject to a subordination agreement made
                                                                          by the partners in favor of Seller.


                                    B-22
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Renaissance Center                    21676       Limited subordinate financing is
                                                                          permitted, including the $2.2 million
                                                                          unsecured loan from the Provident Bank.

                        Atlanta Marriott                      19560       Secured subordinate debt is permitted.

                        Loews Centerpark Theatre              23985       Unsecured subordinate debt is permitted.

                        Winchester Center                     15884       Borrower permitted $50,000 of unsecured
                                                                          subordinate debt in addition to the trade
                                                                          payables customarily permitted.

                        Hunter's Square                       21641       Borrower permitted $50,000 of unsecured
                                                                          subordinated debt in addition to the trade
                                                                          payables customarily permitted.

                        Baldwin Complex                       21951       Subordinate financing permitted from
                                                                          shareholders of Borrower, subject to terms
                                                                          of subordination and pledge agreement.

                        Pleasant Valley Marketplace           19650       Borrower may incur unsecured debt in the
                                                                          event the Food Lion ceases to operate its
                                                                          grocery store at the Mortgaged Property.

                        Archway 60                            26196       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Broadmoor                             26199       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstand-ing
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        College Plaza South                   26446       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.


                                    B-23
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Hobbs Plaza                           26378       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Loretto Town Center                   23027       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Playhouse Square                      26202       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Lumber Exchange                       24913       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Medi-Park                             26447       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Paseo Verde                           24910       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Red Oak                               26096       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.


                                    B-24
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Ward Parkway                          26419       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.

                        Western Marquette                     24912       Unsecured trade payables are permitted up
                                                                          to 1% of the outstanding principal
                                                                          balance.  Unsecured debt is permitted in
                                                                          an amount up to 5% of the outstanding
                                                                          principal indebtedness, upon Lender's
                                                                          consent.
- ---------------------------------------------------------------------------------------------------------------------
        (liii)          Value City - Irvington                24554       The Mortgage Loan contains no provision
                                                                          expressly providing that Borrower has no
                                                                          right of offset, counterclaim or defense
                                                                          against an assignee of such Mortgage Loan.
- ----------------------------------------------------------------------------------------------------------------------
       (lv)(A)          Sheffield Square                      16976       Borrower may defease even if there is an
                                                                          Event of Default if the Event of Default
                                                                          exists because (i) insurance policies are
                                                                          not kept in full force and effect,
                                                                          (ii) property becomes subject to a
                                                                          mechanics or other lien (and then only for
                                                                          10 business days following the earlier of
                                                                          the date on which Borrower has knowledge
                                                                          of the lien or receives notice of the
                                                                          lien), (iii) insurance policies are not
                                                                          delivered within 5 days of request,
                                                                          (iv) Borrower fails to cure violations of
                                                                          laws or ordinances within cure periods
                                                                          specified in the Loan Documents or
                                                                          (v) Borrower fails to cure a default
                                                                          within the period required in the Loan
                                                                          Documents (but only for 10 business days
                                                                          following such default).

                        Laurel Mall                           18256       Borrower may defease even if there is an
                                                                          Event of Default.

                        Pointe Plaza                          18254       Borrower may defease even if there is an
                                                                          Event of Default.

                        Hunter Square                         21641       Borrower may defease even if there is an
                                                                          Event of Default.


                                    B-25
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
       (lv)(C)(4)        Stephanie Street                      11259       Borrower must pay reasonable costs
                                                                          incurred by Lender (not all costs and
                                                                          expenses) incurred in connection with a
                                                                          defeasance.

                        BGK Western Marquette                 24912       The Loan Agreement is silent with respect
                                                                          to expenses incurred by Lender in
                                                                          connection with a defeasance.

                        Park Shelton Apartments                           An accountant's comfort letter is not
                                                                          specifically required.

                        East Bank Club                        21935       Borrower must pay reasonable costs
                                                                          incurred by Lender (not all costs and
                                                                          expenses) incurred in connection with a
                                                                          defeasance.

                        Wild Basin Office                     16478       Borrower must pay reasonable costs
                                                                          incurred by Lender (not all costs and
                                                                          expenses) incurred in connection with a
                                                                          defeasance.

                        Winchester Center                     15884       Borrower must pay reasonable costs
                                                                          incurred by Lender (not all costs and
                                                                          expenses) incurred in connection with a
                                                                          defeasance.

                        Highlands I                           11702       Borrower is required to pay all sums that
                                                                          Lender incurs in connection with the
                                                                          Mortgage Loan, but Loan Documents have no
                                                                          specific reference to defeasance expenses.
- ----------------------------------------------------------------------------------------------------------------------
       (lv)(E)          Dove Building                         18909       The Mortgage Loan does not require
                                                                          Borrower to deliver an accountant's letter
                                                                          in connection with a defeasance.

                        Two Century Center                    22842       The accountants' letter regarding
                                                                          sufficiency of cash flow from the
                                                                          Treasuries is not specifically required.

                        Oak Brook Business Center/CLTV        25510       The accuntants letter regarding
                                                                          sufficiency of cash flow from the
                                                                          Treasuries is not specifically required.

                        Dearborn Atrium                       26586       The accountants' letter regarding
                                                                          sufficiency of the cash flow from the
                                                                          Treasuries is not specifically required.


                                    B-26
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Value City - Irvington                24554       The accountants' letter regarding
                                                                          sufficiency of the cash flow from the
                                                                          Treasuries is not specifically required.

                        East Bank Club                        21935       The accountants' letter regarding
                                                                          sufficiency of the cash flow from the
                                                                          Treasuries is not specifically required.

                        Renaissance Center                    21676       The accountants' letter regarding
                                                                          sufficiency of the cash flow from the
                                                                          Treasuries is not specifically required.

                        Wild Basin Office                     16478       The accountants' letter regarding
                                                                          sufficiency of the cash flow from the
                                                                          Treasuries is not specifically required.

                        Hunters Square                        21641       The accountants' letter regarding
                                                                          sufficiency of the cash flow from the
                                                                          Treasuries is not specifically required.
- ----------------------------------------------------------------------------------------------------------------------
       (lv)(G)          Nationwide Housing -                  20326       The entity that will be assigned the
                        Blue Heron                                        obligations need not be a special purpose
                                                                          entity, but must be an entity designated
                                                                          by Lender.

                        Nationwide Housing -                  3738        The entity that will be assigned the
                        Cedar Ridge                                       obligations need not be a special purpose
                                                                          entity, but must be an entity designated
                                                                          by Lender.

                        Nationwide Housing -                  3733        The entity that will be assigned the
                        County Cove                                       obligations need not be a special purpose
                                                                          entity, but must be an entity designated
                                                                          by Lender.

                        Nationwide Housing - Meadow           20323       The entity that will be assigned the
                        Lane                                              obligations need not be a special purpose
                                                                          entity, but must be an entity designated
                                                                          by Lender.

                        Nationwide Housing -                  20335       The entity that will be assigned the
                        Raven Court                                       obligations need not be a special purpose
                                                                          entity, but must be an entity designated
                                                                          by Lender.

                        Peru Mall                             21136       The entity that will be assigned the
                                                                          obligations need not be a special purpose
                                                                          entity, but must be an entity designated
                                                                          by Lender.


                                    B-27
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Iowa Malls                            22791       The entity that will be assigned the
                                                                          obligations need not be a special purpose
                                                                          entity, but must be an entity designated
                                                                          by Lender.
- ----------------------------------------------------------------------------------------------------------------------
       (lv)(H)          Most Mortgage Loans                  Various      Most Mortgage Loans have Loan Documents
                                                                          that do not require Borrower to provide an
                                                                          opinion of counsel to the effect that the
                                                                          subsequent assignment and assumption of
                                                                          the Treasuries and the obligations of the
                                                                          original Borrower to and by the new
                                                                          Borrower does not affect the validity,
                                                                          enforceability or priority of the first
                                                                          priority perfected security interest
                                                                          granted to the Trust.

                        Stephanie Street                      11259       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        BGK Western Marquette                 24912       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Highlands I                           11702       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Nationwide Housing -                  20326       Borrower need only deliver an opinion that
                        Blue Heron                                        (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Nationwide Housing -                  3738        Borrower need only deliver an opinion that
                        Cedar Ridge                                       (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.


                                    B-28
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Nationwide Housing -                  3733        Borrower need only deliver an opinion that
                        County Cove                                       (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Nationwide Housing - Meadow           20323       Borrower need only deliver an opinion that
                        Lane                                              (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Nationwide Housing -                  20335       Borrower need only deliver an opinion that
                        Raven Court                                       (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Value City - Irvington                24554       No opinion required under the Loan
                                                                          Documents.

                        Eagle Ridge Townhomes                 18367       Borrower is required only to deliver a
                                                                          legal opinion in a form satisfactory to
                                                                          Lender.

                        Sheffield Square                      16976       Borrower is required to provide an opinion
                                                                          of counsel satisfactory to Lender.

                        Winchester Center                     15884       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit only and (b) the Treasuries have
                                                                          been validly assigned to the REMIC Trust.

                        Pointe Plaza                          18254       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.


                                    B-29
<PAGE>
<CAPTION>
                                                           Reference                                                 
Representation Number            Mortgage Loan               Number                        Exception
- ----------------------------------------------------------------------------------------------------------------------
<S>                     <C>                                   <C>         <C> 
                        Hunters Square                        21641       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit only and (b) the Treasuries have
                                                                          been validly assigned to the REMIC Trust.

                        City Plaza                            20662       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Laurel Mall                           18256       Borrower need only deliver an opinion that
                                                                          (a) Lender has a perfected security
                                                                          interest in the Collateral Substitution
                                                                          Deposit and Treasuries and (b) the
                                                                          Treasuries have been validly assigned to
                                                                          the REMIC Trust.

                        Atlanta Marriott                      19560       No opinion required under the Loan
                                                                          Documents.
- ----------------------------------------------------------------------------------------------------------------------
        (lvi)           Dictaphone Corporation                22964       The Credit Tenant, not Borrower, is
                                                                          required to provide such information.

                        Bentley Mills Distribution            20031       The Credit Tenant and lease guarantor are 
                                                                          Facility  required to provide such
                                                                          information.

</TABLE>


                                                        B-30



<PAGE>

                                    EXHIBIT C

                             Exceptions to (xxxviii)

                          List of Affiliated Borrowers
<TABLE>
<CAPTION>
Loan Name                                   Relationship                                 Cut-Off Balance
- ------------------------------------------- ------------------------------------- -----------------------------
<S>                                         <C>                                    <C> 
Laurel Mall                                 Schostak                                $      53,588,156
Point Plaza                                 Schostak                                $      39,268,946
Nationwide Housing - Blue Heron             Nationwide (Different LPs)              $       1,494,709
Nationwide Housing - Cedar Ridge            Nationwide (Different LPs)              $       1,567,840
Nationwide Housing - Country Cove           Nationwide (Different LPs)              $         804,636
Nationwide Housing - Meadow Lane            Nationwide (Different LPs)              $         603,449
Nationwide Housing - Raven Court            Nationwide (Different LPs)              $         824,372
400 - 450 Country Club Drive                Connor & Woolley                        $       8,564,742
Postal Building                             Connor & Woolley                        $       2,347,465
Spring Properties, Inc.                     Connor & Woolley                        $       9,045,840
Creekside Commons                           Hoover (Different LPs)                  $       2,364,213
Embassy Apts.                               Hoover (Different LPs)                  $       2,710,736
Regency Plaza Apts.                         Hoover (Different LPs)                  $       1,815,447
Brooklyn Park Shopping Center               Richard Rotner (Different LPs)          $       2,828,634
Circuit City-East Lansing                   Circuit City Stores, Inc.               $       3,742,455
Circuit City-Frederick                      Circuit City Stores, Inc.               $       3,742,455
Circuit City-Green Bay                      Circuit City Stores, Inc.               $       3,742,455
Circuit City-Harper Woods                   Circuit City Stores, Inc.               $       4,490,947
Greenspring Village Professional            Richard Rotner (Different LPs)          $       1,990,147
Hollinswood Shopping Center                 Richard Rotner (Different LPs)          $       3,482,284
Pike Park Plaza                             Richard Rotner (Different LPs)          $       2,984,540
Crenshaw Plaza                              Watt Family Prop. (Different LPs)       $       3,926,572
Fairbanks Village Plaza                     Watt Family Prop. (Different LPs)       $       6,287,121
Iowa Malls                                  CCA Equity                              $        65875608
Peru Mall                                   CCA Equity                              $      17,730,768
Archway 60                                  BGK                                     $       3,580,576
Broadmoor                                   BGK                                     $       2,741,127
College Plaza South                         BGK                                     $       4,036,932
Hobbs Plaza                                 BGK                                     $       1,127,094
Lorretto/Playhouse                          BGK                                     $      11,471,269
Lorretto/Playhouse                          BGK                                     $               0
Lumber Exchange                             BGK                                     $       6,943,833
Medi-Park                                   BGK                                     $       3,688,061
Paseo Verde                                 BGK                                     $       2,192,790
Red Oak                                     BGK                                     $       6,076,097
Ward Parkway                                BGK                                     $       1,993,547
Western Marquette                           BGK                                     $       9,319,356
Franklin Beck Office                        Robert Nederlander (Different LPs)      $       3,182,836
Regency Office.                             Robert Nederlander (Different LPs)      $       2,884,445
Hunter's Square                             Sherr Development                       $      39,854,911
Winchester Center                           Sherr Development                       $      30,738,896
Oak Brook Business Center                   Prime Office                            $      11,948,399
</TABLE>


                                       C-1
<PAGE>
<TABLE>
<CAPTION>
<S>                                         <C>                                     <C> 
Two Century Center                          Prime Office                            $      20,411,849
Corporate Park I                            Alan Kahn Family (Different LPs)        $       1,095,156
Corporate Park III                          Alan Kahn Family (Different LPs)        $         856,213
Econolodge Central                          Ratnam Patel (100% related)             $       1,883,683
Hampton Inn and Suites                      Ratnam Patel (100% related)             $       4,957,060
Community Shopping Center                   Sol Suslovich (Different LPs)           $       1,839,312
Hilltop Center                              Sol Suslovich (Different LPs)           $         996,571
Centreville Plaza                           Schwartz/Begelman (Different LPs)       $       3,324,928
Dunkirk Market Center                       Schwartz/Begelman (Different LPs)       $       7,698,157
University Place Ctr.                       Schwartz/Begelman (Different LPs)       $       3,187,109
1430 N. Dearborn                            Frederick Latsko(100% related)          $       2,189,050
1504 N. Dearborn                            Frederick Latsko(100% related)          $       2,039,797
Horizon Corporate Office Building           James Jonna (Different LPs)             $       6,887,779
Lincoln Office                              James Jonna (Different LPs)             $       5,167,980
One Congressional Place                     Linda Colton (100% related)             $       6,595,293
Sea Cliff Office Park                       Linda Colton (100% related)             $       7,397,077
Glade Points Shopping Center                Gerald Stool (Different LPs)            $       3,389,308
Greenway Allen Phase II                     Gerald Stool (Different LPs)            $       1,619,890
Back Bay Center                             Ben Soo-Jung Chai (Diff. LP's)          $       4,630,212
Liberty Park Center                         Ben Soo-Jung Chai (Different LPs)       $       7,065,211
Accor-M-Six Penvest I                       US Realty Advisors (Different LPs)      $      40,320,671
Dairy Mart - Amelia                         US Realty Advisors (Different LPs)      $       1,422,318
Dairy Mart - Grove City                     US Realty Advisors (Different LPs)      $       1,343,994
Dairy Mart - Liberty Westchester            US Realty Advisors (Different LPs)      $       1,305,778
Dairy Mart - Ontario                        US Realty Advisors (Different LPs)      $       1,375,173
Dairy Mart - Rootstown                      US Realty Advisors (Different LPs)      $       1,048,231
Dairy Mart - Salem                          US Realty Advisors (Different LPs)      $         865,241
Dictaphone Corporation                      US Realty Advisors (Different LPs)      $      15,275,478
Perry Judd's - Mt. Jackson                  Meisrow Realty                          $       2,829,895
Perry Judd's - Pikesville                   Meisrow Realty                          $      10,768,722
Perry Judd's - Strasburg                    Meisrow Realty                          $      11,582,366
Country Estates MHP                         Kevin Knudson (Different LPs)           $       1,015,542
Overland MHP                                Kevin Knudson (Different LPs)           $         987,209
Castlepark                                  Northland (Different LPs)               $      20,917,181
Highlands I                                 Northland (Different LPs)               $      11,858,641
</TABLE>


                                      C-2
<PAGE>
                                    Exhibit D
                             Exceptions (xli)(Z)(2)

                 Information Regarding Residual Value Insurance
         Policies Issued In Connection With Split Loans
                           That Are Credit Lease Loans

                Split Loan                 Residual Value Policy Insurer
- ------------------------------------------------------------------------------

ACCOR-M-Six Penvest I                     R.V.I. America Insurance Company

Circuit City - East Lansing                 Financial Structures Limited

Circuit City - Fredrick                     Financial Structures Limited

Circuit City - Green Bay                    Financial Structures Limited

Circuit City - Harper Woods                 Financial Structures Limited

Bentley Mills Distribution Facility       R.V.I. America Insurance Company

Dictaphone Corporation                    R.V.I. America Insurance Company


<PAGE>


                                   EXHIBIT I

                                   [Reserved]
<PAGE>

                                   EXHIBIT J

                                   [Reserved]
<PAGE>

                                   EXHIBIT K

                                   [Reserved]
<PAGE>

                                   EXHIBIT L

                                   [Reserved]
<PAGE>

                                  Exhibit M-1

                               Form of Comparative
                            Financial Status Report




<TABLE>
<CAPTION>

                                                         Last
                                                       Property        Scheduled      Paid      Annual
 Prospectus                                            Inspect           Loan         Thru       Debt
     ID                          City        State       Date           Balance       Date      Service
- -----------------------------------------------------------------------------------------------------------
<S>                              <C>         <C>        <C>            <C>            <C>       <C>











TOTAL:

FINANCIAL INFORMATION:

CURRENT FULL YEAR:
CURRENT FULL YR. REC'D WITH DSC (less than) 1:
PRIOR FULL YEAR:
PRIOR FULL YR. REC'D WITH DSC (less than) 1:
- -------------------------------------------------------------------
QUARTERLY FINANCIALS (1ST QTR):
QUARTERLY FINANCIALS (2ND QTR):

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

</TABLE>


<PAGE>



                
<TABLE>         
<CAPTION>       
                


                --------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
                ORIGINAL UNDERWRITING INFORMATION                            2nd Preceding Annual Operating Information             
                            BASIS YEAR                                       AS OF 12/31/96                    NORMALIZED           
                --------------------------------------------------------------------------------------------------------------------
                                                                                                                                    
                                                                                                                                    
                 Financial                                                     Financial                                            
 Prospectus     Info as of    %      Total          $                         Info as of     %       Total          $               
     ID            Date      OCC    Revenue        NOI        DSCR               Date       OCC     Revenue        NOI       DSCR   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>          <C>    <C>            <C>        <C>             <C>           <C>     <C>            <C>       <C>
                                                                            
                                                                            
                                                                            
                                                                            








                                                                            
                                                                            
                                                                            

                                                                            
TOTAL:
                                                                            
FINANCIAL INFORMATION:                                                      
                                                                            
CURRENT FULL YEAR:                                                          
CURRENT FULL YR. REC'D WITH DSC (less than) 1:                               
PRIOR FULL YEAR:                                                            
PRIOR FULL YR. REC'D WITH DSC (less than) 1:                                
- ------------------------------------------------------------------- --------
QUARTERLY FINANCIALS (1ST QTR):                                             
QUARTERLY FINANCIALS (2ND QTR):                                             
                                                                            
- --------------                                                              
COMMENTS:                                                                   
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            
</TABLE>                                                                    
                                                                    
<PAGE>




                -------------------------------------------------------- 
                                                                         
                 Preceding Annual Operating Information              
                 AS OF 12/31/96                    NORMALIZED            
                -------------------------------------------------------- 
                                                                         
                                                                         
                   Financial                                             
 Prospectus       Info as of     %       Total          $                
     ID              Date       OCC     Revenue        NOI       DSC     
- --------------------------------------------------------------------------------

                
                
                
                
                
                
                
                







TOTAL:

                
FINANCIAL INFORMATION:

CURRENT FULL YEAR:
CURRENT FULL YR. REC'D WITH DSC (less than) 1:
PRIOR FULL YEAR:
PRIOR FULL YR. REC'D WITH DSC (less than) 1:
- -------------------------------------------------------------------
QUARTERLY FINANCIALS (1ST QTR):
QUARTERLY FINANCIALS (2ND QTR):

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

<PAGE>

              
              
<TABLE>       
<CAPTION>     
              
              
              
              -------------------------------------------------------------------------- -------------------------------------
                                                                                                                              
              YTD or Trailing Financial Information                                        Net Change                         
                                                                          "Actual        " Preceding & Basis                  
              -------------------------------------------------------------------------- -------------------------------------
                                                                                                                              
                                                                                                                              
                                                                                                                              
 Prospectus      FS Start        FS End       %      Total         $                        %          TOTAL        %         
     ID            Date           Date       OCC    Revenue       NOI       DSC            OCC        REVENUE      DSC        
- ---------------------------------------------------------------------------------------- -------------------------------------
<S>             <C>              <C>         <C>     <C>          <C>       <C>            <C>        <C>          <C>   
                                                                                                                              








                                                                                   
              
              
              
              
              
              

TOTAL:
              
FINANCIAL INFORMATION:

CURRENT FULL YEAR:
CURRENT FULL YR. REC'D WITH DSC (less than) 1:
PRIOR FULL YEAR:
PRIOR FULL YR. REC'D WITH DSC (less than)1:
- -------------------------------------------------------------------------------
QUARTERLY FINANCIALS (1ST QTR):
QUARTERLY FINANCIALS (2ND QTR):

- --------------
COMMENTS:              
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

                                  EXHIBIT M-2

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

                        FIRST UNION NATIONAL BANK 1999-C1
                          DELINQUENT LOAN STATUS REPORT
                                     AS OF:
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                  Short
                   Name                                                                  Scheduled        Total P&I        Total
Prospectus        (When          Property                       Sq Ft or    Paid Thru      Loan            Advances       Expenses
    ID          Appropriate)       Type      City      State      Units       Date        Balance          To Date        To Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>        <C>        <C>      <C>         <C>          <C>             <C>              <C>
                 
90 + DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

FCL - Foreclosure

LTM - Latest 12 Months either Last Annual or Trailing 12 months

*   Workout  Strategy should  match the CSSA Loan file using abreviated words in
    place of a code number such as (FCL - In  Foreclosure,  MOD -  Modification,
    DPO - Discount  Payoff,  NS - Note Sale, BK - Bankrupcy,  PP - Payment Plan,
    TBD - To Be Determined etc...) It is possible to combine the status codes if
    the  loan is  going  in more  than one  direction.  (i.e.  FCL/Mod,  BK/Mod,
    BK/FCL/DPO)

**  App - Appraisal, BPO - Broker opinion, Int. - Internal Value

<PAGE>


<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                  Short
                   Name                                                          Current       Current
Prospectus        (When          Property      Other Advances       Total        Monthly       Interest        Maturity      LTM NOI
    ID          Appropriate)       Type       (Taxes & Escrow)    Exposure         P&I           Rate            Date          Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>          <C>                <C>            <C>            <C>            <C>          <C>
                 
90 + DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

FCL - Foreclosure

LTM - Latest 12 Months either Last Annual or Trailing 12 months

*   Workout  Strategy should  match the CSSA Loan file using abreviated words in
    place of a code number such as (FCL - In  Foreclosure,  MOD -  Modification,
    DPO - Discount  Payoff,  NS - Note Sale, BK - Bankrupcy,  PP - Payment Plan,
    TBD - To Be Determined etc...) It is possible to combine the status codes if
    the  loan is  going  in more  than one  direction.  (i.e.  FCL/Mod,  BK/Mod,
    BK/FCL/DPO)

**  App - Appraisal, BPO - Broker opinion, Int. - Internal Value


<PAGE>


<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                  Short                                                                       Appraisal     Loss using
                   Name                                                                         BPO or      92% Appr.     Estimated
Prospectus        (When          Property                 LTM                   Valuation     Internal         or         Recovery
    ID          Appropriate)       Type       LTM NOI     DSCR      Value         Date         Value**       BPO(f)           %
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>         <C>          <C>      <C>          <C>             <C>             <C>
                 
90 + DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

FCL - Foreclosure

LTM - Latest 12 Months either Last Annual or Trailing 12 months

*   Workout  Strategy should  match the CSSA Loan file using abreviated words in
    place of a code number such as (FCL - In  Foreclosure,  MOD -  Modification,
    DPO - Discount  Payoff,  NS - Note Sale, BK - Bankrupcy,  PP - Payment Plan,
    TBD - To Be Determined etc...) It is possible to combine the status codes if
    the  loan is  going  in more  than one  direction.  (i.e.  FCL/Mod,  BK/Mod,
    BK/FCL/DPO)

**  App - Appraisal, BPO - Broker opinion, Int. - Internal Value


<PAGE>




<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                  Short
                   Name                                              Date        Expected
Prospectus        (When          Property     Transfer   Closing      NOI        FCL Sale        Workout 
    ID          Appropriate)       Type         Date       Date      Filed          Date         Strategy          Comments
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>         <C>         <C>         <C>          <C>             <C>             <C>
                 
90 + DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------------------------------

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

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

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

FCL - Foreclosure

LTM - Latest 12 Months either Last Annual or Trailing 12 months

*   Workout  Strategy should  match the CSSA Loan file using abreviated words in
    place of a code number such as (FCL - In  Foreclosure,  MOD -  Modification,
    DPO - Discount  Payoff,  NS - Note Sale, BK - Bankrupcy,  PP - Payment Plan,
    TBD - To Be Determined etc...) It is possible to combine the status codes if
    the  loan is  going  in more  than one  direction.  (i.e.  FCL/Mod,  BK/Mod,
    BK/FCL/DPO)

**  App - Appraisal, BPO - Broker opinion, Int. - Internal Value


<PAGE>

                                  EXHIBIT M-3

                        FIRST UNION NATIONAL BANK 1999-C1
                       HISTORICAL LOAN MODIFICATION REPORT
                                      AS OF




<TABLE>
<CAPTION>


                                                               
                                                                    Balance              Balance at
                                         Mod/                     When Sent to         the Effective                      #Mths for
Prospectus                            Extension       Effect         Special              Date of                           Rate
    ID          City       State       Flag           Date         Servicer           Rehabilitation      Old Rate        Change
- ------------------------------------------------------------------------------------------------------------------------------------
<S>              <C>        <C>       <C>             <C>           <C>                <C>                 <C>             <C>












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



Total For All Loans:

Total For Loans in Current Month:
                                                      # of Loans                       $ Balance
Modifications:
Maturity Date Extentions:
                                   -------------------------------------------------------------------
Total:



</TABLE>

* The information in these columns is from a particular point in time and should
  not change on this  report once  assigned.  

(1) Actual  principal  loss taken by bonds 

(2) Expected future loss due to a rate reduction. This is just an estimate
    calculated at the time of the modification.


<PAGE>




<TABLE>
<CAPTION>

                                                                                                               (2) Est.
                                                                                                                Future
                                                                                                             Interest Loss
                                                                             Total # Mths     (1) Realized     to Trust $
Prospectus                                                                   for Change of    Loss to Trust      (Rate
    ID      New Rate   Old P&I    New P&I   Old Maturity   New Maturity        Mod                $           Reduction)    COMMENT
- ------------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>       <C>       <C>           <C>                <C>             <C>             <C>            <C>












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



Total For All Loans:

Total For Loans in Current Month:

Modifications:
Maturity Date Extentions:

Total:



</TABLE>

* The information in these columns is from a particular point in time and should
  not change on this  report once  assigned.  

(1) Actual  principal  loss taken by bonds 

(2) Expected future loss due to a rate reduction. This is just an estimate
    calculated at the time of the modification.

<PAGE>

                                  EXHIBIT M-4


                       FIRST UNION NATIONAL BANK 1999-C1
                        HISTORICAL LOSS ESTIMATE REPORT
                                     AS OF


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                            Latest
              Short Name                                       %            Appraisal or     Effect                       Net Amount
Prospectus    (When           Property                       Received       Brokers          Date of                      Received
   ID        Appropriate)      Type      City     State     From Sale      Opinion          Sale         Sales Price     from Sale
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>             <C>         <C>      <C>       <C>            <C>              <C>          <C>             <C>




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




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



<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                    Servicing                Actual          Date        Minor         Date Minor
Prospectus   Scheduled       Total P&I   Total        Fees       Net         Losses          Loss        Adj to        Adj Passed
    ID       Balance         Advanced    Expenses    Expense   Proceeds    Passed thru    Passed thru    Trust            thru
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>             <C>         <C>        <C>        <C>          <C>           <C>           <C>           <C>




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




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



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

                   Total Loss          Loss % of
Prospectus            with             Scheduled
   ID              Adjustment           Balance
- --------------------------------------------------------------------------------




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




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

<PAGE>

                                  EXHIBIT M-5


                        FIRST UNION NATIONAL BANK 1999-C1
                               REO STATUS REPORT
                                     AS OF


<TABLE>
<CAPTION>
                                                                SQ FT     PAID     SCHEDULED
 PROSPECTUS       PROPERTY         PROPERTY                      OR       THRU       LOAN
     ID             NAME           TYPE          CITY   STATE   UNITS     DATE      BALANCE
 ----------       --------         --------      ----   -----   -----     ----      -------
<S>               <C>              <C>           <C>    <C>     <C>       <C>      <C>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>

<TABLE>
<CAPTION>
                   TOTAL                            OTHER
                    P&I             TOTAL          ADVANCES                    CURRENT                  LTM
 PROSPECTUS       ADVANCES         EXPENSES        (TAXES &       TOTAL        MONTHLY    MATURITY      NOI
     ID           TO DATE          TO DATE         ESCROW)       EXPOSURE        P&I        DATE        DATE
 ----------       --------         --------        --------      --------      -------    --------      ----
<S>            <C>              <C>              <C>            <C>          <C>          <C>        <C>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

- ---------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                          LOSS
                                                          VALUE         APPRAISAL         USING
                  LTM          CAP                        USING          BPO OR            92%         ESTIMATED
 PROSPECTUS       NOI/        ASIGN       VALUATION       NOI &         INTERNAL         APPR. OR      RECOVERY
     ID           DSC         ASIGN***    DATE           CAP RATE        VALUE**           BPO             %
 ----------       ----        -----       ---------      --------       ---------        --------      ---------
<S>            <C>          <C>          <C>           <C>            <C>             <C>              <C>
- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------
(1) USE THE FOLLOWING CODES:  App.-Appraisal, BPO-Brokers Opinion, Int-Internal Value
- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                   TOTAL
                 APPRAISAL                       REO          PENDING
 PROSPECTUS      REDUCTION      TRANSFER     ACQUISITION     RESOLUTION
     ID          REALIZED         DATE          DATE            DATE                               COMMENTS
 ----------      ---------      --------     -----------     ----------                            --------
<S>            <C>             <C>          <C>             <C>            <C>

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                  EXHIBIT M-6


                             SERVICER WATCH LIST
                                      AS OF

<TABLE>
<CAPTION>
 PROSUP                PROPERTY
  LOAN                  SHORT                    PROPERTY
 NUMBER                  NAME                      TYPE              CITY
 ------                --------                  --------            ----
<S>        <C>                                <C>              <C>

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
 PROSUP                CURRENT        PAID                     LTM*
  LOAN                SCHEDULED       THRU       MATURITY     CURRENT
 NUMBER     STATE      BALANCE        DATE         DATE        DSCR
 ------     -----     ---------       ----       --------     -------
<S>        <C>       <C>           <C>          <C>          <C>

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------

- ----------------------------------------------------------------------
TOTAL:                  $0.00
- ----------------------------------------------------------------------

<FN>
- ---------------
* LTM - Last 12 months either trailing or last annual
</FN>
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
 PROSUP
  LOAN
 NUMBER                        COMMENT/REASON ON WATCH LIST
 ------                        ----------------------------
<S>        <C>

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                  EXHIBIT M-7


                                 FUNB 1999-C1
                           PAYOFF NOTIFICATION REPORT
                                      AS OF


<TABLE>
<CAPTION>
        S4                 S55             S61              S58             P7              P8              P10            P11
        --                 ---             ---              ---             --              --              ---            ---
                        SHORT NAME
                          (WHEN          PROPERTY                       SCHEDULED        PAID THRU        CURRENT        MATURITY
   PROSPECTUS ID       APPROPRIATE)        TYPE            STATE       LOAN BALANCE        DATE        INTEREST RATE       DATE
   -------------       ------------      --------          -----       ------------      ---------     -------------     --------
<S>                    <C>             <C>             <C>             <C>             <C>             <C>             <C>
Scheduled Payments
- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------
Unscheduled Payments
- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------

Total:
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
        S4                 P54                SERVICER ESTIMATED INFORMATION
        --                 ---         ---------------------------------------------
                                                         EXPECTED        EXPECTED
                                           YIELD         PAYMENT       DISTRIBUTION
   PROSPECTUS ID         LTM DSCR       MAINTENANCE        DATE            DATE
   -------------         --------       -----------      --------      ------------
<S>                    <C>             <C>             <C>             <C>
Scheduled Payments
- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------
Unscheduled Payments
- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------

Total:
- ------------------------------------------------------------------------------------
</TABLE>

<PAGE>

                                  EXHIBIT M-8


                                  FUNB 1999-C1
                   FORM OF OPERATING STATEMENT ANALYSIS REPORT
                                      As Of


<TABLE>
<S>                            <C>           <C>           <C>           <C>           <C>           <C>           <C>
PROPERTY OVERVIEW
Control Number
Current Balance/Paid to Date
Property Name
Property Type
Property Address, City, State
Net Rentable Square Feet
Year Built/Year Renovated
Year of Operations             Underwriting      1994          1995          1996        Trailing
                               ------------      ----          ----          ----        --------
Occupancy Rate  *
Average Rental Rate
                               *Occupancy rates are year end or the ending date of the financial statement for the period.


INCOME:                                                                                No. of Mos.
Number of Mos.                                               Prior Yr      Curr Yr     -----------
                                                             --------      -------
Period ended                   Underwriting      1996          1997          1998      98 Trailing**  1997-Base     1997-1996
Statement Classification        Base Line     Normalized    Normalized    Normalized       as of      Variance      Variance
                               ------------   ----------    ----------    ----------   -----------    ---------     ---------
Rental Income (Category 1)
Rental Income (Category 2)
Rental Income (Category 3)
Pass Through/Escalations
Other Income

                               ------------  ------------  ------------  ------------  ------------  ------------  ------------
EFFECTIVE GROSS INCOME           $      -      $      -      $      -      $      -      $      -             %             %

                               Normalized - Full year Financial statements have been reviewed by the underwriter or servicer
                               **Servicer will not be expected to Normalize these YTD numbers

OPERATING EXPENSES:
Real Estate Taxes
Property Insurance
Utilities
Genereal & Admin
Repairs & Maintenance
Management Fees
Payroll and Benefits Expense
Advertising & Marketing
Professional Fees
Other Expenses
Ground Rent
                               ------------  ------------  ------------  ------------  ------------  ------------  ------------
TOTAL OPERATING EXPENSES         $      -      $      -      $      -      $      -      $      -             %             %

OPERATING EXPENSE RATIO

NET OPERATING INCOME             $      -      $      -      $      -      $      -      $      -             %             %

Leasing Commisions
Tenant Improvements
Replacement Reserve
                               ------------  ------------  ------------  ------------  ------------  ------------  ------------
TOTAL CAPITAL ITEMS              $      -      $      -      $      -      $      -      $      -             %             %

NOI AFTER CAPITAL ITEMS          $      -      $      -      $      -      $      -      $      -             %             %

DEBT SERVICE (PER SERVICER)      $      -      $      -      $      -      $      -      $      -             %             %
CASH FLOW AFTER DEBT SERVICE     $      -      $      -      $      -      $      -      $      -             %             %

(1) DSCR: (NOI/DEBT SERVICE)

DSCR:(AFTER RESERVES\CAP EXP)

SOURCE OF FINANCIAL DATA:
                               (i.e. operating statements, financial statements, tax return, other)

NOTES AND ASSUMPTIONS:

<FN>
- ---------------
The years shown above will roll always showing a three year history.
This report may vary depending on the property type and because of the way information may vary in each borrower's statement.
Rental Income needs to be broken down, differently whenever possible for each property type as follows, Retail:  1) Base Rent
  2) percentage rents on cashflow
Hotel:  1) Room Revenue  2) Food/Beverage  A34Nursing Home:  1) Private  2) Medicaid  3) Medicare

INCOME:  COMMENTS
EXPENSE:  COMMENTS
CAPITAL ITEMS:  COMMENTS

(1) Used in the comparative Financial Status Report
</FN>
</TABLE>

<PAGE>

                                  EXHIBIT M-9


                                  FUNB 1999-C1
                   Form of NOI ADJUSTMENT WORKSHEET for "year"
                                      As Of
<TABLE>
<CAPTION>

<S>                                          <C>              <C>             <C>             <C>          <C>             <C>

                                             ----------------
Property Overview
                                             --------------------------------
Control Number
                                             ---------------------------------------------------------------------------------------
Current Balance/Paid to Date
                                             ---------------------------------------------------------------------------------------
Property Name
                                             ---------------------------------------------------------------------------------------
Property Type
                                             ---------------------------------------------------------------------------------------
Property Address, City, State
                                             ---------------------------------------------------------------------------------------
Net Rentable Square Feet
                                             --------------------------------
Year Built/Year Renovated
                                             ----------------------------------------------
Year of Operations                              Borrower       Adjustment     Normalized
                                             ----------------------------------------------
Occupancy Rate  *
                                             ----------------------------------------------
Average Rental Rate
                                             ----------------------------------------------
                                             *  Occupancy rates are year end or the ending date of the financial statement for the
                                                period.


<CAPTION>
<S>                                          <C>              <C>             <C>             <C>          <C>             <C>

Income:
Number of Mos.                                   "Year"
                                             ------------------------------------------------------------------------------
Period ended                                    Borrower                      Adjustment                   Normalized
                                             ------------------------------------------------------------------------------
Statement Classification                         Actual
                                             ------------------------------------------------------------------------------
Rental Income (Category 1)
                                             ------------------------------------------------------------------------------
Rental Income (Category 2)
                                             ------------------------------------------------------------------------------
Rental Income (Category 3)
                                             ------------------------------------------------------------------------------
Pass Through/Escalations
                                             ------------------------------------------------------------------------------
Other Income
                                             ------------------------------------------------------------------------------

                                             ------------------------------------------------------------------------------
Effective Gross Income                              $ -                           $ -                         $ -
                                             ------------------------------------------------------------------------------
                                             Normalized - Full year Financial statements have been reviewed by the servicer
</TABLE>


<PAGE>
<TABLE>

<CAPTION>
<S>                                          <C>              <C>             <C>             <C>          <C>             <C>

Operating Expenses:
                                             ------------------------------------------------------------------------------
Real Estate Taxes
                                             ------------------------------------------------------------------------------
Property Insurance
                                             ------------------------------------------------------------------------------
Utilities
                                             ------------------------------------------------------------------------------
Genereal & Admin
                                             ------------------------------------------------------------------------------
Repairs & Maintenance
                                             ------------------------------------------------------------------------------
Management Fees
                                             ------------------------------------------------------------------------------
Payroll and Benefits Expense
                                             ------------------------------------------------------------------------------
Advertising & Marketing
                                             ------------------------------------------------------------------------------
Professional Fees
                                             ------------------------------------------------------------------------------
Other Expenses
                                             ------------------------------------------------------------------------------
Ground Rent
                                             ------------------------------------------------------------------------------
Total Operating Expenses                            $ -                           $ -                         $ -
                                             ------------------------------------------------------------------------------

</TABLE>

<PAGE>
<TABLE>
<CAPTION>
<S>                                          <C>              <C>             <C>             <C>          <C>             <C>


                                             ------------------------------------------------------------------------------
Operating Expense Ratio
                                             ------------------------------------------------------------------------------


                                             ------------------------------------------------------------------------------
Net Operating Income                                 $ -                           $ -                         $ -
                                             ------------------------------------------------------------------------------


                                             ------------------------------------------------------------------------------
Leasing Commisions
                                             ------------------------------------------------------------------------------
Tenant Improvements
                                             ------------------------------------------------------------------------------
Replacement Reserve
                                             ------------------------------------------------------------------------------
Total Capital Items                                  $ -                           $ -                         $ -
                                             ------------------------------------------------------------------------------


                                             ------------------------------------------------------------------------------
NOI After Capital Items                              $ -                           $ -                         $ -
                                             ------------------------------------------------------------------------------


                                             ------------------------------------------------------------------------------
Debt Service (per servicer)                          $ -                           $ -                         $ -
                                             ------------------------------------------------------------------------------
Cash Flow after Debt Service                         $ -                           $ -                         $ -
                                             ------------------------------------------------------------------------------


                                             ------------------------------------------------------------------------------
(1) DSCR:  (NOI/Debt Service)
                                             ------------------------------------------------------------------------------


                                             ------------------------------------------------------------------------------
DSCR: (after reserves\Cap exp)
                                             ------------------------------------------------------------------------------


                                             ------------------------------------------------------------------------------
Source of Financial Data:
                                             ------------------------------------------------------------------------------
                                             (i.e. operating statements, financial statements, tax return, other)

</TABLE>


Notes and Assumptions:
- --------------------------------------------------------------------------------
This report should be completed by the Servicer for any  "Normalization"  of the
Borrower's  numbers.  The "Normalized" column is used in the Operating Statement
Analysis Report. This report may vary depending on the property type and because
of the way information may vary in each borrower's statement.

Income:  Comments
Expense:  Comments
Capital Items:  Comments

(1) Used in the comparative Financial Status Report

<PAGE>




                                  EXHIBIT M-10
                      CSSA100.1 SET-UP DATA RECORD LAYOUT




      1         2          3                  4                5               6
            GROUP               OFFERING DOC ID    ORIG NOTE AMT    ORIG LN TERM
TRANSID      ID       SVCRLN        PROSPLN              OA              OT     
- --------------------------------------------------------------------------------


              7                8               9           10       11        12
ORIG AMORT TERM   ORIG NOTE RATE   ORIG PMT RATE   DT 1ST PMT           INT ONLY
    OATERM             OIR              OPR            DFP     GRACEDY     IO   
- --------------------------------------------------------------------------------


     13          14                15          16           17                18
         INT RT TYP  INT ACCR METH CD   INT ARR    PMT TYPE CD  PREPMT LKOUT END
BALLOON    IRTYPE       INTACCRCOD     INTARREARS   PMTTYPCODE    DT PPLKOENDDT
- --------------------------------------------------------------------------------


          19               20            21          22         23            24
Y/M END DATE  PREPAY PREM END  PREPAY TERMS  ARM IND CD RATE ADJ 1  PMT ADJ DT 1
 YLDMNTENDD    DT PPPREMENDD    PPTERMDESC    INDEXCD   RATEADJDT1    PMTADJDT1
- --------------------------------------------------------------------------------


     25        26          27               28               29               30
ARM MGN  LIFE CAP  LIFE FLOOR  PERIODIC RT INC   PERIODIC RT DEC    PER PMT ADJ 
MARGIN    LIFECAP   LIFEFLOOR  LMT PRATINCLMT    LMT PRATDECLMT   MAX % PPADJMAX
- --------------------------------------------------------------------------------


               31         32                  33                   34         35
PER PMT ADJ MAX $   PMT FREQ   RT RESET FREQ MOS   PMT RESET FREQ MOS   ROUND CD
    PPADMAXAMT       PFREQ        RRESETFREQ           PRESETFREQ      ROUNDCODE
- --------------------------------------------------------------------------------


         36            37            38          39           40              41
ROUND INCRE    NDX LOOKBK    NEG AM ALL   MAX NEG %    MAX NEG $    REM TERM SEC
ROUNDINCRE       NDXLKBK       NEGAM       MAXNEG      MAXNEGAMT        RTERM
- --------------------------------------------------------------------------------


          42            43             44         45               46         47
 REM AM TERM  MAT DATE SEC  SCHED UPB SEC  SECURE IR  SVC/TRUS FEE RT  FRT/SRT 1
SEC REMATERM      DMT         BEGSCHBAL    SECUREIR      SVCTTERATE      SRATE1
- --------------------------------------------------------------------------------


       48           49           50           51            52                53
FRT/SRT 2    FRT/SRT 3    FRT/SRT 4    FRT/SRT 5    NET RT SEC   PER P&I PMT SEC
 SRATE2        SRATE3       SRATE4      SRATE5       SECNETIR        PERPISEC
- --------------------------------------------------------------------------------


       54               55           56        57         58        59        60
# OF PROP    PROPERTY NAME    PROP ADDR   PROP CI   PROP ST   PROP ZIP  PROPERTY
PROPTOTAL      PROPNAME      PROPADDRES  PROPCITY  PROPSTATE  PROPZIP    COUNTY 
- --------------------------------------------------------------------------------


          61               62            63           64          65          66
PROP TYPE CD    NET SQ FT SEC   # UNITS SEC   YEAR BUILT    NOI SEC    DSCR SEC 
  PROPTYPE       NETSQFTSEC       NOUNITS       YRBUILT    MRFYTDNOI  MRFYTDDSCR
- --------------------------------------------------------------------------------


          67           68            69            70            71           72
APPR VAL SEC  APPR DT SEC  PHYS OCC SEC  REVENUE SECT  OPER EXP SEC  SEC FIN AOD
 MRRECAPPR     MRAPPRDT      MRFYTDPO      MRFYTDREV     MRFYTDEXP    SECFINAOD 
- --------------------------------------------------------------------------------


      73           74                 75          76           77             78
           GRND LEASE  CROSS-COLL LN GRP   COLL ESCR    COLL RESV   LIEN POS SEC
RECOURSE   GROUNDLEAS      CRCOLNGRP      COLLESCROW   COLLOTHRES    LIENPOSSEC
- --------------------------------------------------------------------------------


<PAGE>

                                  EXHIBIT M-11
                     CSSA 100.1 PERIODIC DATA RECORD LAYOUT


          GROUP            OFFERING DOC ID
TRANSID  GROUPID   SVCRLN       PROSPLN     DISTRIBDT  BEGSCHBAL  ENDSCHBAL  DPT
- --------------------------------------------------------------------------------

                  MAT DATE SEC  SVC/TRUS FEE RT  FRT/SRT 1  FRT/SRT 2  FRT/SRT 3
INDEX RATE   IR        DMT         SVCTTERATE      SRATE1     SRATE2     SRATE3
- --------------------------------------------------------------------------------

FRT/SRT 4  FRT/SRT 5 
  SRATE4     SRATE5    NETIR  IDEX  RATE  NOTE RATE  DNIC  DNPC  SCHINT  SCHPRIN
- --------------------------------------------------------------------------------


SCHPI  NEGAMDEFIN  UNPRCOLL  OTHPRADJ  LIQPPMTDT  PPMTENYLD  PPINTEXC  LIQPPCODE
- --------------------------------------------------------------------------------


ASERAMT   ASERDT   ASERCUM   ACTENBAL   PIADVOS   TIADVOS    OEXPADVOUT   LNSTAT
- --------------------------------------------------------------------------------


BANKRUPTCY  FORECLDT  REODT  BANKRUPDT  NETLIQPROC  LIQEXP  REALLOSSTR  DTLSTMOD
- --------------------------------------------------------------------------------


MODCODE   MODRATE   MODPMTRAT   PREFYRREV    PREFYREXP   PREFYRNOI    PREFYRDSAM
- --------------------------------------------------------------------------------


PREFYRDSCR  PREFYROCC  PREFYRODT  SPREFYRREV  SPREFYREXP  SPREFYRNOI   SPREFYRDS
- --------------------------------------------------------------------------------

                                  REVENUE SECT  OPER EXP SEC  NOI SEC
SPREFYRDSC  SPREFYRPO  SPREFYRAOD   MRFYTDREV     MRFYTDEXP  MRFYTDNOI  MRFYTDDS
- --------------------------------------------------------------------------------

 DSCR SEC  PHYS OCC SEC                                  APPR VAL SEC
MRFYTDDSCR   MRFYTDPO   MRFYTDSTDT  MRFYTDENDD  MRAPPRDT   MRRECAPPR   WKOSTRCOD
- --------------------------------------------------------------------------------

                                                    PRIMARY  MASTER SPECIAL
MRSSTRANDT  MRMSRETDT  DTASSTRES  YRLASTREN ACCRUAL  FEES     FEES   FEES   DAYS
- --------------------------------------------------------------------------------

<PAGE>

                                  EXHIBIT M-12

                          CSSA 100.1 PROPERTY DATA FILE

                      GS Mortgage Securities Corporation II
         Commercial Mortgage Pass-Through Certificates, Series 1999-C1


<TABLE>
<CAPTION>
                                                   FIELD                     FORMAT
                 FIELD NAME                        NUMBER      TYPE          EXAMPLE
                 ----------                        ------      ----          -------
<S>                                                <C>        <C>         <C>
Transaction Id                                        1         AN           XXX97001
Loan ID                                               2         AN           XXX9701A
Prospectus Loan ID                                    3         AN        00000000012345
Property ID                                           4         AN           1001-001
Distribution Date                                     5         AN           YYYYMMDD
Cross-Collateralized Loan Grouping                    6       Numeric          9(3)
Property Name                                         7         AN             Text
Property Address                                      8         AN             Text
Property City                                         9         AN             Text
Property State                                       10         AN              FL
Property Zip Code                                    11         AN            30303
Property County                                      12         AN             Text
Property Type Code                                   13         AN              MF
Year Built                                           14         AN             YYYY
Year Last Renovated                                  15         AN             YYYY
Net Square Feet At Securitization                    16       Numeric         25000
# Of Units/Beds/Rooms At Securitization              17       Numeric           75
Property Status                                      18         AN              1
Allocated Percentage of Loan at Securitization       19       Numeric          0.75
Current Allocated Percentage                         20       Numeric          0.75
Current Allocated Loan Amount                        21       Numeric         5900900
Ground Lease (Y/S/N)                                 22         AN              N
Other Escrow / Reserve Balances                      23       Numeric         25000
Most Recent Appraisal Date                           24         AN           YYYYMMDD
Most Recent Appraisal Value                          25       Numeric         1000000
Date Asset is Expected to Be Resolved                26         AN           YYYYMMDD
Foreclosure Date                                     27         AN           YYYYMMDD
REO Date                                             28         AN           YYYYMMDD
Occupancy %                                          29       Numeric          0.75
Occupancy Date                                       30       Numeric        YYYYMMDD
Date Lease Rollover Review                           31         AN           YYYYMMDD
% Sq. Feet expiring 1-12 months                      32       Numeric          0.20
% Sq. Feet  expiring 13-24 months                    33       Numeric          0.20
% Sq. Feet expiring 25-36 months                     34       Numeric          0.20
% Sq. Feet  expiring 37-48 months                    35       Numeric          0.20
% Sq. Feet  expiring 49-60 months                    36       Numeric          0.20
Largest Tenant                                       37         AN             Text
Square Feet of Largest Tenant                        38       Numeric         15000
2nd Largest Tenant                                   39         AN             Text
Square Feet of 2nd Largest Tenant                    40       Numeric         15000
3rd Largest Tenant                                   41         AN             Text
Square Feet of 3rd Largest Tenant                    42       Numeric         15000
Fiscal Year End Month                                43       Numeric           12
Securitization Financials As Of Date                 44         AN           YYYYMMDD
Revenue At Securitization                            45       Numeric         1000000
Operating Expenses At Securitization                 46       Numeric         1000000
NOI At Securitization                                47       Numeric         1000000
DSCR At Securitization                               48       Numeric           1.5
Appraisal Value At Securitization                    49       Numeric         1000000
Appraisal Date At Securitization                     50         AN           YYYYMMDD
Physical Occupancy At Securitization                 51       Numeric
Date of Last Inspection                              52         AN           YYYYMMDD
Preceding FY Financial As of Date                    53         AN           YYYYMMDD
Preceding Fiscal Year Revenue                        54       Numeric         1000000
Preceding Fiscal Year Expenses                       55       Numeric         1000000
Preceding Fiscal Year NOI                            56       Numeric         1000000
Preceding Fiscal Year Debt Service Amt.              57       Numeric         1000000
Preceding Fiscal Year DSCR                           58       Numeric          1.30
Preceding Fiscal Year Physical Occupancy             59       Numeric          0.90
Sec Preceding FY Financial As of Date                60         AN           YYYYMMDD
Second Preceding FY Revenue                          61       Numeric         1000000
Second Preceding FY Expenses                         62       Numeric         1000000
Second Preceding FY NOI                              63       Numeric         1000000
Second Preceding FY Debt Service                     64       Numeric         1000000
Second Preceding FY DSCR                             65       Numeric          1.30
Sec Preceding FY Physical Occupancy                  66       Numeric          0.90
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                                             CSSA
                  FIELD NAME                                        DESCRIPTION/COMMENTS                     LOAN
                  ----------                                        --------------------                     ----
<S>                                                 <C>                                                      <C>
Transaction Id                                                                                               S1,P1
Loan ID                                                                                                      S3,P3
Prospectus Loan ID                                  From Offering Document                                   S4,P4
Property ID                                         Should contain Prospectus ID and propety identifier,
                                                    e.g., 1001-001, 1000-002
Distribution Date                                                                                             P5
Cross-Collateralized Loan Grouping                  All Loans With The Same Numeric Value Are Crossed         S75
Property Name                                                                                                 S55
Property Address                                                                                              S56
Property City                                                                                                 S57
Property State                                                                                                S58
Property Zip Code                                                                                             S59
Property County                                                                                               S60
Property Type Code                                                                                            S61
Year Built                                                                                                    S64
Year Last Renovated                                                                                           P80
Net Square Feet At Securitization                   RT, IN, WH, OF, MU, SS,OT = SF                            S62
# Of Units/Beds/Rooms At Securitization             MF, MHP, LO, HC = Units                                   S63
Property Status                                     1=FCL, 2=REO, 3=Defeased, 4=Partial Release,
                                                    5=Released, 6= Same as at securitization
Allocated Percentage of Loan at  Securitization     Issuer to allocate loan % attributable to property
                                                    for multi-property loans
Current Allocated Percentage                        Calculation based on Current Allocated Loan Amount
                                                    and Current SPB for associated loan.
Current Allocated Loan Amount                       Maintained by servicer.                                   P7
Ground Lease (Y/S/N)                                Either Y=Yes, S=Subordinat, N= No ground lease            S74
Other Escrow / Reserve Balances                                                                               S77
Most Recent Appraisal Date                                                                                    P74
Most Recent Appraisal Value                                                                                   P75
Date Asset is Expected to Be Resolved               Could be different dates for different properties if      P79
                                                    foreclosing
Foreclosure Date                                                                                              P42
REO Date                                                                                                      P43
Occupancy %                                         Map to "Most Recent Fiscal YTD Phys. Occ." in CSSA        P71
Occupancy Date                                      Add a new field to the CSSA Loan file.                    P71
Date Lease Rollover Review                          Roll over review to be completed every 12 months
% Sq. Feet expiring 1-12 months
% Sq. Feet  expiring 13-24 months
% Sq. Feet expiring 25-36 months
% Sq. Feet  expiring 37-48 months
% Sq. Feet  expiring 49-60 months
Largest Tenant                                      For Office, WH, Retail, Industrial *Only if
                                                    disclosed in the offering document
Square Feet of Largest Tenant
2nd Largest Tenant                                  For Office, WH, Retail, Industrial *Only if
                                                    disclosed in the offering document
Square Feet of 2nd Largest Tenant
3rd Largest Tenant                                  For Office, WH, Retail, Industrial *Only if
                                                    disclosed  in the offering document
Square Feet of 3rd Largest Tenant
Fiscal Year End Month                               Needed to indicate month ending for borrower's
                                                    Fiscal Year
Securitization Financials As Of Date                                                                          S72
Revenue At Securitization                                                                                     S70
Operating Expenses At Securitization                                                                          S71
NOI At Securitization                                                                                         S65
DSCR At Securitization                                                                                        S66
Appraisal Value At Securitization                                                                             S67
Appraisal Date At Securitization                                                                              S68
Physical Occupancy At Securitization                                                                          S69
Date of Last Inspection
Preceding FY Financial As of Date                                                                             P58
Preceding Fiscal Year Revenue                                                                                 P52
Preceding Fiscal Year Expenses                                                                                P53
Preceding Fiscal Year NOI                                                                                     P54
Preceding Fiscal Year Debt Service Amt.                                                                       P55
Preceding Fiscal Year DSCR                                                                                    P56
Preceding Fiscal Year Physical Occupancy                                                                      P57
Sec Preceding FY Financial As of Date                                                                         P65
Second Preceding FY Revenue                                                                                   P59
Second Preceding FY Expenses                                                                                  P60
Second Preceding FY NOI                                                                                       P61
Second Preceding FY Debt Service                                                                              P62
Second Preceding FY DSCR                                                                                      P63
Sec Preceding FY Physical Occupancy                                                                           P64
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                 FIELD NAME                                         RELATIONSHIP TO CORRESPONDING CSSA 100.1 FIELD
                 ----------                                         ----------------------------------------------
<S>                                                   <C>
Transaction Id                                        Same as CSSA Loan File
Loan ID                                               Same as CSSA Loan File
Prospectus Loan ID                                    Same as CSSA Loan File
Property ID
Distribution Date                                     Same as CSSA Loan File
Cross-Collateralized Loan Grouping
Property Name                                         If Multi-Prop, no rollup to CSSA Loan File.  Populate S55 with"Various."
Property Address                                      If Multi-Prop, no rollup to CSSA Loan File.  Populate S56 with"Various."
Property City                                         If Multi-Prop, and all same then populate S57 with City, otherwise,
                                                      "Various". Missing info= "incomplete"
Property State                                        If Multi-Prop, and all same then populate S58 with State, otherwise,
                                                      "Various". Missing info= "incomplete"
Property Zip Code                                     If Multi-Prop, and all same then populate S59 with Zip, otherwise,
                                                      "Various". Missing info= "incomplete"
Property County                                       If Multi-Prop, and all same then populate S60 with County, otherwise,
                                                      "Various". Missing info= "incomplete"
Property Type Code                                    If Multi-Prop and all same then populate S61 with property type otherwise
                                                      "Various". Missing Info ="incomplete"
Year Built                                            If Multi-Prop, and all same  then  populate  S64 with year  otherwise,
                                                      "000000".
Year Last Renovated                                   If Multi-Prop, and all same then populate P80 with year otherwise,
                                                      "000000".
Net Square Feet At Securitization                     Roll-up to loan file if populated. If missing one or more
                                                      than populate with "00000"
# Of Units/Beds/Rooms At Securitization               Roll-up to loan file if populated. If missing one or more than populate
                                                      with "00000"
Property Status                                       If multi-prop and all same than populate CSSA Loan
                                                      file with property, status, otherwise various.
Allocated Percentage of Loan at Securitization        No field needed in Cssa Loan file
Current Allocated Percentage                          No field needed in Cssa Loan file
Current Allocated Loan Amount                         Roll-up to Current Ending SPB (P7)
Ground Lease (Y/S/N)                                  If any property is Y, or S then S74=Y
Other Escrow/Reserve Balances                         If any property populated, then S77=Y
Most Recent Appraisal Date                            If Multi-Prop, and all same then populate P74 with date, otherwise,
                                                      "000000".
Most Recent Appraisal Value                           Roll-up to CSSA Loan File if populated. If missing any appraisal value,
                                                      than populate P75 with "000000)
Date Asset is Expected to Be Resolved                 If Multi-Prop, latest date from affiliated properties for P79.
Foreclosure Date                                      If Multi-Prop, and all same then populate P42 with date, otherwise,
                                                      "000000".
REO Date                                              If Multi-Prop, and all same then populate P43 with date, otherwise,
                                                      "000000".
Occupancy %                                           [Weighted Average]  For P71=Sum((Curr. Allocated % Prop A) *(Occupancy Prop
                                                      A)...(Curr. Allocated % Prop Z) * (Occupancy Prop Z)).  If missing one,
                                                      then, "00000"
Occupancy Date                                        If Multi-Prop, and all same then populate with date, otherwise,
                                                      "various+K62".
Date Lease Rollover Review                            No Roll up to the CSSA loan format.
% Sq. Feet expiring 1-12 months                       No Roll up to the CSSA loan format.
% Sq. Feet  expiring 13-24 months                     No Roll up to the CSSA loan format.
% Sq. Feet expiring 25-36 months                      No Roll up to the CSSA loan format.
% Sq. Feet  expiring 37-48 months                     No Roll up to the CSSA loan format.
% Sq. Feet  expiring 49-60 months                     No Roll up to the CSSA loan format.
Largest Tenant                                        No Roll up to the CSSA loan format.
Square Feet of Largest Tenant                         No Roll up to the CSSA loan format.
2nd Largest Tenant                                    No Roll up to the CSSA loan format.
Square Feet of 2nd Largest Tenant                     No Roll up to the CSSA loan format.
3rd Largest Tenant                                    No Roll up to the CSSA loan format.
Square Feet of 3rd Largest Tenant                     No Roll up to the CSSA loan format.
Fiscal Year End Month                                 No Roll up to the CSSA loan format.
Securitization Financials As Of Date                  If Multi-Prop, and all same then populate S72 with date, otherwise,
                                                      "000000".
Revenue At Securitization                             Roll up to the CSSA Loan Format, if missing any properties populate S70
                                                      with "0000"
Operating Expenses At Securitization                  Roll up to the CSSA Loan Format, if missing any properties populate S71
                                                      with "0000"
NOI At Securitization                                 Roll up to the CSSA Loan Format, if missing any properties populate S85
                                                      with "0000"
DSCR At Securitization                                [Weighted Average]  S66=Sum((Allocated % at Sec. Prop A) *(DSCR Prop
                                                      A)...((Allocated % at Sec. Prop Z) * (DSCR  Prop Z).  If missing one,
                                                      "00000"
Appraisal Value At Securitization                     Roll up to the CSSA Loan Format, if missing any properties populate S70
                                                      with "0000"
Appraisal Date At Securitization                      If Multi-Prop, and all same then populate S68 with date, otherwise,
                                                      "000000".
Physical Occupancy At Securitization                  Weighted Average
Date of Last Inspection
Preceding FY Financial As of Date                     If Multi-Prop, and all same then populate P58 with date, otherwise,
                                                      "000000+K23K46".K1
Preceding Fiscal Year Revenue                         No Roll up to the CSSA loan format.
Preceding Fiscal Year Expenses                        No Roll up to the CSSA loan format.
Preceding Fiscal Year NOI                             No Roll up to the CSSA loan format.
Preceding Fiscal Year Debt Service Amt.               No Roll up to the CSSA loan format.
Preceding Fiscal Year DSCR                            No Roll up to the CSSA loan format.
Preceding Fiscal Year Physical Occupancy              No Roll up to the CSSA loan format.
Sec Preceding FY Financial As of Date                 No Roll up to the CSSA loan format.
Second Preceding FY Revenue                           No Roll up to the CSSA loan format.
Second Preceding FY Expenses                          No Roll up to the CSSA loan format.
Second Preceding FY NOI                               No Roll up to the CSSA loan format.
Second Preceding FY Debt Service                      No Roll up to the CSSA loan format.
Second Preceding FY DSCR                              No Roll up to the CSSA loan format.
Sec Preceding FY Physical Occupancy                   No Roll up to the CSSA loan format.
</TABLE>

<PAGE>

                                  EXHIBIT M-13

                        FIRST UNION NATIONAL BANK 1999-C1
                            PREMIUM LOAN REPORT AS OF


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------

Pro
Sup                                            Financial                                    Anticipated
Loan                                           Info as of                                  Repayment Date
 #             City         ST     Loan Name      Date           LTV           PTV            LTV/PTV                DSCR
- --------------------------------------------------------------------------------------------------------------------------------
<S>            <C>          <C>    <C>         <C>               <C>           <C>         <C>                       <C>


- --------------------------------------------------------------------------------------------------------------------------------
List all loans currently in deal with or without information largest to smallest loan
- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

Total/Weighted Average
- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>

<TABLE>
<CAPTION>


- ------------------------------------------------------------------------------------------------------------------------------------

Pro
Sup                        Scheduled
Loan                         Loan             Unamortized        Premium         Base          Interest       Base   
 #             City         Balance             Premiums         Balance         Rate          Rate           Amort.     Amort.
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>          <C>                <C>               <C>             <C>           <C>            <C>        <C>

- ------------------------------------------------------------------------------------------------------------------------------------
List all loans currently in deal with or without information largest to smallest
loan
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------


Total/Weighted Average
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

<PAGE>
                                    EXHIBIT N

               FORM OF CERTIFICATEHOLDER CONFIRMATION CERTIFICATE
                          REQUEST BY BENEFICIAL HOLDER


                                                [Date]


First Union National Bank
Charlotte Plaza
23rd Floor
201 South College Street
Charlotte, NC  28288-1075

     Re:  Commercial Mortgage Asset Trust, Commercial Mortgage
          Pass-Through Certificates, Series 1999-C1   
          ----------------------------------------------------

          In  accordance   with  Section  4.02  of  the  Pooling  and  Servicing
Agreement,  dated as of March 11, 1999 (the "Pooling and Servicing  Agreement"),
among Asset Securitization  Corporation,  as depositor (the "Depositor"),  First
Union National Bank, as servicer,  Lennar Partners,  Inc., as special  servicer,
LaSalle  National Bank, as trustee (in such capacity,  the  "Trustee"),  and ABN
AMRO Bank N.V., as fiscal agent,  with respect to the Commercial  Mortgage Asset
Trust,  Commercial  Mortgage  Pass-Through  Certificates,  Series  1999-C1  (the
"Certificates"), the undersigned hereby certifies and agrees as follows:

          1.   The  undersigned  is  a  beneficial   owner  of  the  Class  ____
               Certificates.

          2.   The undersigned is requesting the  information  identified on the
               schedule  attached hereto pursuant to Section 4.02 of the Pooling
               and Servicing Agreement (the "Information").

          3.   In consideration  of the Trustee's  disclosure to the undersigned
               of the  Information,  the  undersigned  will keep the Information
               confidential  (except from such outside  persons as are assisting
               it in making the  evaluation  described in paragraph 2), and such
               Information  will not,  without the prior written  consent of the
               Trustee,  be disclosed  by the  undersigned  or by its  officers,
               directors,   partners,   employees,   agents  or  representatives
               (collectively,  the  "Representatives") in any manner whatsoever,
               in whole or in part;  provided that the  undersigned  may provide
               all or any part of the  Information to any other person or entity
               that holds or is contemplating the purchase of any Certificate or
               interest  therein,  but only if such person or entity confirms in
               writing such ownership interest or prospective ownership interest
               and agrees to keep it confidential.


<PAGE>

          4.   The  undersigned  will not use or disclose the Information in any
               manner which could result in a violation of any  provision of the
               Securities Act of 1933, as amended (the "Securities Act"), or the
               Securities  Exchange Act of 1934,  as amended,  or would  require
               registration  of any  Certificate  pursuant  to  Section 5 of the
               Securities Act.

          5.   The  undersigned  shall be fully  liable  for any  breach of this
               agreement  by  itself  or any of its  Representatives  and  shall
               indemnify the Depositor,  the Trustee and the Trust for any loss,
               liability  or expense  incurred  thereby with respect to any such
               breach by the undersigned or any of its Representatives.

          IN WITNESS  WHEREOF,  the undersigned has caused its name to be signed
hereto by its duly authorized officer, as of the day and year written above.


                                     [BENEFICIAL HOLDER OF A CERTIFICATE]



                                     By: ______________________________________
                                         Name:
                                         Title:



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission