MORTGAGE CAPITAL FUNDING INC
8-K, 1996-07-29
ASSET-BACKED SECURITIES
Previous: CWMBS INC, 424B5, 1996-07-29
Next: OPTICAL SENSORS INC, 10-Q, 1996-07-29




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


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



                                    FORM 8-K

                                 CURRENT REPORT


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



Date of Report:     July 10, 1996
(Date of earliest event reported)


                         MORTGAGE CAPITAL FUNDING, INC.
                             (Packager and Servicer)
                              (Issuer in Respect of
     Multifamily/Commercial Mortgage Pass-Through Certificates Series 1996-MC1)
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

     Delaware                       3-25068;33-63924             13-3408716
 (STATE OR OTHER JURIS-              (COMMISSION              (I.R.S. EMPLOYER
  DICTION OF ORGANIZATION)            FILE  NOS.)            IDENTIFICATION NO.)


     399 Park Avenue, New York, New York                                10043
- ----------------------------------------                                -----
     (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                        (ZIP CODE)


     Registrant's Telephone Number, including area code (212) 793-5880


     (FORMER NAME,  FORMER ADDRESS AND FORMER FISCAL YEAR, IF CHANGED SINCE LAST
REPORT.)





                                       1
<PAGE>


Item 2.     Acquisition of Disposition of Assets

Description of the Certificates and the Mortgage Pool

     On July 10,  1996,  a single  series  of  certificates,  entitled  Mortgage
Capital   Funding,    Inc.,    Multifamily/Commercial    Mortgage   Pass-Through
Certificates,  Series  1996-MC1 (the  "Certificates"),  was issued pursuant to a
pooling  and  servicing  agreement  (the  "Pooling  and  Servicing  Agreement"),
attached hereto as Exhibit 4.1, dated as of July 1, 1996, among Mortgage Capital
Funding,  Inc., as Sponsor (the  "Sponsor"),  Citibank,  N.A.  ("Citibank"),  as
Mortgage Loan Seller, GMAC Commercial Mortgage Corporation,  as Master Servicer,
Hanford/Healy Asset Management  Company,  as Special Servicer,  and State Street
Bank and Trust Company,  as Trustee and REMIC  Administrator.  The  Certificates
consist of sixteen  classes  identified  as the  "Class X-1  Certificates",  the
"Class  X-2  Certificates",  the  "Class  A-1  Certificates",  the  "Class  A-2A
Certificates",  the "Class A-2B 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 R-I Certificates" and the "Class R-II  Certificates",  respectively,  and
were  issued in exchange  for,  and  evidence  the entire  beneficial  ownership
interest in, the assets of a trust fund (the "Trust Fund") consisting  primarily
of a  segregated  pool  (the  "Mortgage  Pool") of 162  conventional,  fixed and
adjustable  rate,  multifamily  and  commercial  mortgage  loans (the  "Mortgage
Loans"),  having,  as of the close of  business  on July 1,  1996 (the  "Cut-off
Date"),  an aggregate  principal  balance of  $482,357,812  (the  "Initial  Pool
Balance"),  after  taking into  account all  payments  of  principal  due on the
Mortgage  Loans on or before  such date,  whether or not  received.  The Sponsor
acquired  the Trust Fund assets from  Citibank,  an  affiliate  of the  Sponsor,
pursuant to a mortgage  loan purchase  agreement  (the  "Mortgage  Loan Purchase
Agreement")  attached hereto as Exhibit 99.1, dated as of June 27, 1996, between
the Sponsor and Citibank.  The Sponsor sold the Class X-1, Class X-2, Class A-1,
Class  A-2A,  Class  A-2B,  Class B,  Class  C,  Class  D,  Class E and  Class F
Certificates to Citibank and Goldman,  Sachs & Co. ("Goldman"),  as underwriters
(the "Underwriters"),  pursuant to an underwriting  agreement (the "Underwriting
Agreement")  dated June 27,  1996,  attached  hereto as Exhibit 1.1. The Sponsor
sold the  Class  G,  Class  H,  Class J,  Class  K,  Class  R-I and  Class  R-II
Certificates  to  Citibank  and  Goldman,  as initial  purchasers  pursuant to a
certificate  purchase agreement (the "Certificate  Purchase  Agreement"),  dated
June 27, 1996, attached hereto as Exhibit 1.2.

     The Class A-1  Certificates  have an initial  stated  principal  balance (a
"Certificate  Balance")  of  $29,966,951.  The Class A-2A  Certificates  have an
initial Certificate Balance of $150,000,000. The Class A-2B Certificates have an
initial  Certificate  Balance of $145,624,000.  The Class B Certificates have an
initial  Certificate  Balance of $14,470,000.  The Class C Certificates  have an
initial  Certificate  Balance of $31,353,000.  The Class D Certificates  have an
initial  Certificate  Balance of $19,294,000.  The Class E Certificates  have an
initial  Certificate  Balance of $16,882,000.  The Class F Certificates  have an
initial  Certificate  Balance  of  $7,235,000.  The  Class  X-1  and  Class  X-2
Certificates will not have Certificate Balances, but in each case will represent
the right to  receive  distributions  of  interest  accrued as  provided  in the
Pooling  and  Servicing  Agreement  on a  hypothetical  or  notional  amount  (a
"Notional Amount") equal to: (i) in the case of the Class X-1 Certificates,  the
aggregate Stated Principal Balance of the Group 1 Loans outstanding from time to
time:  (ii) in the case of the Class X-2  Certificates,  99.9% of the  aggregate
Stated Principal Balance



                                       2
<PAGE>



of all the Mortgage Loans outstanding from time to time. The Class R-I and Class
R-II Certificates each have an initial Certificate Balance of $0.

     Capitalized  terms used  herein and not  otherwise  defined  shall have the
meanings assigned to them in the Pooling and Servicing Agreement.


Item 7.  Financial Statements and Exhibits

            (a)     Not applicable

            (b)     Not applicable

            (c)     Exhibits


Exhibit No.                                              Description

     1.1                Underwriting  Agreement  dated  June  27,  1996,  among
                    Mortgage Capital Funding,  Inc., as Sponsor,  Citicorp,  and
                    Citibank, N.A. and Goldman, Sachs & Co., as underwriters.



     1.2                Certificate Purchase Agreement dated June 27, 1996,
                    among Mortgage Capital Funding, Inc., as Sponsor,  Citicorp,
                    and  Citibank,  N.A.  and  Goldman,  Sachs & Co., as initial
                    purchasers.

     4.1                Pooling  and  Servicing  Agreement  dated  as of July 1,
                    1996,  among  Mortgage   Capital   Funding,   Inc.,  as
                    Sponsor, Citibank,   N.A.,   as  Mortgage   Loan  Seller,
                    GMAC  Commercial   Mortgage   Corporation,   as
                    Master Servicer, Hanford/Healy       Asset      Management
                    Company, as Special    Servicer,  and State  Street Bank
                    and Trust Company, as   Trustee         and         REMIC
                    Administrator.

     99.1               Mortgage  Loan  Purchase  Agreement  dated  as  of  June
                    27,  1996, between Mortgage Capital Funding, Inc., as
                    purchaser, and Citibank, N.A., as seller.



                                       3
<PAGE>





                                   SIGNATURES

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


MORTGAGE CAPITAL FUNDING, INC.
(Registrant)

By: /s/ Richard L. Jarocki, Jr.
Richard L. Jarocki, Jr.
Vice President


     Dated: July 25, 1996

                                       4
<PAGE>




                         MORTGAGE CAPITAL FUNDING, INC.
                                  $414,824,951
                             MULTIFAMILY/COMMERCIAL
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996-MC1
                CLASSX-1, CLASS X-2, CLASS A-1, CLASS A-2A, CLASS
               A-2B, CLASS B, CLASS C, CLASS D, CLASS E AND CLASS
                                        F


                             UNDERWRITING AGREEMENT

                                                         as of June 27, 1996


Citibank, N.A.
399 Park Avenue
New York, New York 10043

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

Ladies and Gentlemen:

         Mortgage  Capital  Funding,  Inc.,  a  Delaware  corporation  ("MCFI"),
proposes  to  sell to  Citibank,  N.A.  ("Citibank")  and  Goldman,  Sachs & Co.
("Goldman";  Citibank and Goldman, in such capacity,  each an "Underwriter" and,
together, the "Underwriters"),  the respective classes of Multifamily/Commercial
Mortgage  Pass-Through  Certificates,  Series  1996-MC1  which are identified on
Schedule I hereto (collectively,  the "Registered Certificates"),  in each case,
having  the  initial  aggregate  stated  principal  amount (a  "Class  Principal
Balance") or initial  aggregate  notional  principal  amount (a "Class  Notional
Amount") set forth on Schedule I. The Registered Certificates, together with the
Class G, Class H, Class J, Class K, Class R-I and Class R-II Certificates issued
therewith (the  "Privately  Offered  Certificates"  and,  collectively  with the
Registered  Certificates,  the  "Certificates"),  evidence the entire beneficial
ownership interest in the assets of a trust fund (the "Trust Fund") to be formed
by MCFI and consisting  primarily of a pool (the "Mortgage  Pool") of commercial
and multifamily  mortgage loans (the "Mortgage Loans") that will have, as of the
close of  business  on July 1, 1996 (the  "Cut-off  Date"),  after  taking  into
account all  payments of principal  due on the Mortgage  Loans on or before such
date, whether or not received,  an aggregate  principal balance of $482,357,812,
subject to a variance of plus or minus 5.0%. The Mortgage Loans (or the right to
have such  transferred to the Trust Fund) will be acquired by MCFI from Citibank
in exchange for immediately available funds pursuant to a mortgage loan purchase
agreement,  dated as of June 27, 1996 (the "Mortgage Loan Purchase  Agreement"),
between MCFI and  Citibank.  Certain of the  Mortgage  Loans will be acquired by
Citibank from PNC Bank, National Association ("PNC") in exchange for immediately
available funds pursuant to a mortgage loan purchase agreement, dated as of June
27, 1996 (the "PNC Purchase  Agreement"),  between  Citibank and PNC. Certain of
the  Mortgage  Loans (the  "ContiTrade  Mortgage  Loans")  will be  acquired  by
Citibank  from  ContiTrade  Services  L.L.C.   ("ContiTrade")  in  exchange  for
immediately  available  funds  pursuant to a mortgage loan  purchase  agreement,
dated  as of June  27,  1996  (the  "ContiTrade  Purchase  Agreement"),  between
Citibank and ContiTrade.  Two separate real estate mortgage  investment  conduit
("REMIC")  elections  will be made with  respect to the Trust  Fund for  federal
income tax purposes. The Trust Fund is to be created and the Certificates are to
be issued under a pooling and servicing agreement, dated as of July 1, 1996 (the
"Pooling and Servicing Agreement"),  among MCFI as sponsor, Citibank as mortgage
loan seller (in such  capacity,  the "Mortgage Loan  Seller"),  GMAC  Commercial
Mortgage  Corporation as master servicer (the "Master Servicer"),  Hanford Healy
Asset Management Company as 

<PAGE>
                                       2

special  servicer  (the  "Special  Servicer")  and State  Street  Bank and Trust
Company as trustee (in such capacity, the "Trustee") and REMIC administrator (in
such capacity, the "REMIC Administrator").

         1.      REPRESENTATIONS,   WARRANTIES  AND  COVENANTS.  MCFI represents
and  warrants  to,  and covenants with, each of the Underwriters that:

         (a) A registration  statement  (File  No.  33-63924)  on Form S-3 and a
registration statement (File No. 33-25068) on Form S-11 have been filed with the
Securities  and  Exchange  Commission  (the  "Commission")  and each has  become
effective under the Securities Act of 1933, as amended (the  "Securities  Act");
such registration statements include a prospectus which, as supplemented,  shall
be, and may include a preliminary prospectus supplement which, as completed,  is
proposed to be, used in connection with the sale of the Registered Certificates.
The  registration  statements,  as  amended to the date of this  Agreement,  are
collectively  hereinafter  referred to as the  "Registration  Statements";  such
prospectus (which shall be in the form in which it has most recently been filed,
as the same is proposed to be added to or changed),  as first  supplemented by a
prospectus  supplement  relating  to  the  Registered  Certificates,  filed,  or
transmitted  for filing,  with the Commission  pursuant to Rule 424(b) under the
Securities  Act  and  used  in  connection  with  the  sale  of  the  Registered
Certificates,  is  hereinafter  referred  to  as  the  "Prospectus";   and  such
prospectus supplement is hereinafter referred to as the "Prospectus Supplement".
Any preliminary  form of Prospectus  which has heretofore been filed pursuant to
Rule 424  hereinafter  is called the  "Preliminary  Prospectus".  Any  reference
herein to the terms  "amend",  "amendment" or  "supplement"  with respect to the
Registration  Statements  or the  Prospectus  shall  be  deemed  to refer to and
include the filing of any document under the Securities Exchange Act of 1934, as
amended (the "Exchange  Act"),  deemed to be incorporated  by reference  therein
after the date hereof.  MCFI will file with the  Commission  (i) within  fifteen
days of the  issuance  of the  Certificates  a  Current  Report on Form 8-K (for
purposes  of filing the  Pooling  and  Servicing  Agreement  and other  material
contracts)  and (ii) in the time period  specified  in Section  5(e)  hereof,  a
Current  Report  on Form 8-K  (for  purposes  of  filing  certain  Computational
Materials and ABS Term Sheets as described in Section 5(e) hereof).

         (b) The Registration Statements, as of the respective dates they became
effective, and the Prospectus, as of the date of the Prospectus Supplement,  and
any revisions or amendments  thereof or  supplements  thereto filed prior to the
termination  of  the  offering  of  the  Registered  Certificates,  as of  their
respective  effective or issue dates,  conformed or will conform in all material
respects to the requirements of the Securities Act and the rules and regulations
of the Commission  thereunder applicable to the use of such documents as of such
respective  dates,  and  the  Registration  Statements  and the  Prospectus,  as
revised,  amended or  supplemented as of the Closing Date (as defined in Section
3), will conform in all material  respects to the requirements of the Securities
Act and the rules and regulations of the Commission thereunder applicable to the
use of such documents as of the Closing Date;  and no such document,  as of such
respective  dates  and,  in the  case of the  Prospectus  and any  revisions  or
amendments thereof or supplements thereto filed prior to the Closing Date, as of
the Closing  Date,  included or will include any untrue  statement of a material
fact or  omitted  or will omit to state a material  fact  necessary  to make the
statements therein in the light of the circumstances under which they were made,
not misleading;  provided, however, that MCFI does not make any representations,
warranties or agreements (i) to Citibank as to (A) the information  contained in
or  omitted  from  the  Prospectus  or any  revision  or  amendment  thereof  or
supplement thereto in reliance upon and in conformity with information furnished
in writing by  Citibank  to MCFI  specifically  for use in  connection  with the
preparation of the Prospectus or any revision or amendment thereof or supplement
thereto  or (B) any  information  in any  Computational  Materials  and ABS Term
Sheets (each as defined in Section 9) provided by Citibank  specifically for use
in the  preparation  thereof or in  connection  with the sale of the  Registered
Certificates  or  (ii) to  Goldman  as to (A) the  information  contained  in or
omitted from the  Prospectus or any revision or amendment  thereof or supplement
thereto in reliance upon and in conformity with information furnished in writing
by  Goldman  specifically  for use in  connection  with the  preparation  of the
Prospectus or any revision or amendment
<PAGE>
                                       3


thereof  or  supplement  thereto  or (B) any  information  in any  Computational
Materials and ABS Term Sheets  provided by Goldman  specifically  for use in the
preparation   thereof  or  in  connection   with  the  sale  of  the  Registered
Certificates.  There are no contracts or other  documents  relating to MCFI of a
character  required  to be  described  in or to be  filed  as  exhibits  to  the
Registration Statements, as of the date of the Prospectus Supplement, which were
not described or filed as required.

         (c) As of the Closing Date, the  Registered  Certificates  will be duly
authorized,  executed and delivered and,  assuming  authentication in the manner
contemplated in the Pooling and Servicing Agreement,  will be validly issued and
outstanding  and entitled to the benefits  provided by the Pooling and Servicing
Agreement.

         (d)  Each  of  KPMG  Peat  Marwick  and  Deloitte  &  Touche  LLP is an
independent public accountant with respect to MCFI as required by the Securities
Act and the rules and regulations thereunder.

         (e) As of the Closing  Date,  the Pooling and Servicing  Agreement will
have been duly  authorized,  executed and  delivered  by MCFI and,  assuming the
valid  authorization,  execution  and  delivery  thereof  by the  other  parties
thereto,  will constitute a valid and binding  agreement of MCFI  enforceable in
accordance  with its terms,  except as the same may be  limited  by  bankruptcy,
insolvency,   reorganization   or  other  laws  relating  to  or  affecting  the
enforcement of creditors' rights and by general principles of equity.

         (f) This Agreement has been duly authorized,  executed and delivered by
each of MCFI and Citicorp and, assuming the valid  authorization,  execution and
delivery  hereof by each of the  Underwriters,  constitutes  a valid and binding
obligation  of each of MCFI and  Citicorp  enforceable  in  accordance  with its
terms,   except  as  the  same  may  be  limited  by   bankruptcy,   insolvency,
reorganization  or other  laws  relating  to or  affecting  the  enforcement  of
creditors'  rights,  by  general  principles  of  equity  and by  public  policy
considerations  underlying the  securities  laws, to the extent that such public
policy  considerations  limit  the  enforceability  of the  provisions  of  this
Agreement  that  purport  to  provide   indemnification   for  securities   laws
liabilities.

         (g)  MCFI  has  been  duly  organized  and  is  validly  existing as  a
corporation  in good  standing  under  the laws of the State of  Delaware,  with
corporate  power and authority to own its properties and conduct its business as
described in the Prospectus.

         (h)  MCFI is not aware of (i) any  request  by the  Commission  for any
further  amendment of the  Registration  Statements or the Prospectus or for any
additional  information,  (ii) the issuance by the  Commission of any stop order
suspending the  effectiveness of the Registration  Statements or the institution
or threatening of any proceeding for that purpose or (iii) any notification with
respect to the suspension of the  qualification  of the Registered  Certificates
for sale in any  jurisdiction or the initiation or threatening of any proceeding
for such purpose.

         (i) The Registered Certificates and the Pooling and Servicing Agreement
conform in all material  respects to the descriptions  thereof  contained in the
Prospectus.

         (j)  The  issuance  and  sale  of the  Registered  Certificates  to the
Underwriters  pursuant to this Agreement,  the compliance by MCFI with the other
provisions  of this  Agreement,  the Pooling  and  Servicing  Agreement  and the
Registered Certificates and the consummation of the other transactions

<PAGE>
                                       4


herein or therein contemplated do not, under any statute,  regulation or rule of
general applicability or any decision, order, decree or judgment of any judicial
or other governmental body specifically applicable to MCFI, require any consent,
approval,  authorization,  order,  registration or  qualification of or with any
court or  governmental  authority,  except  (i) such as have  been  obtained  or
effected under the  Securities Act (provided that MCFI makes no  representations
or  warranties  as to any  consent,  approval,  authorization,  registration  or
qualification  which may be required  under state  securities or Blue Sky laws),
(ii) the  recordation  of the  assignments of the Mortgage Loans to the Trustee,
which are to be completed pursuant to the Pooling and Servicing  Agreement on or
following  the  Closing  Date,  and  (iii)  such  other  approvals  as have been
obtained.

         (k)  Neither  the  execution  and  delivery of this  Agreement  and the
Pooling and Servicing Agreement, nor the issuance and delivery of the Registered
Certificates, nor the consummation of any other of the transactions contemplated
herein or therein,  nor the  fulfillment  of the terms of this Agreement and the
Pooling and Servicing Agreement, will conflict with, violate, result in a breach
of or constitute a default under the certificate of  incorporation or by-laws of
MCFI,  any statute or  regulation  currently  applicable  to MCFI,  or any order
currently  applicable  to MCFI of any  court,  regulatory  body,  administrative
agency or governmental  body having  jurisdiction over MCFI, or the terms of any
indenture or other  agreement or instrument to which MCFI is a party or by which
it or any of its properties are bound.

         (l) There are no actions or proceedings  against, or investigations of,
MCFI  pending  or, to the  knowledge  of MCFI,  threatened,  before  any  court,
administrative  agency or other  tribunal (i) asserting  the  invalidity of this
Agreement,  the Pooling and Servicing Agreement or the Registered  Certificates,
(ii)  seeking to prevent the  issuance  of the  Registered  Certificates  or the
consummation  of any of the  transactions  contemplated by this Agreement or the
Pooling and  Servicing  Agreement,  (iii) that might  materially  and  adversely
affect the  performance  by MCFI of its  obligations  under,  or the validity or
enforceability  of, this Agreement,  the Pooling and Servicing  Agreement or the
Registered  Certificates or (iv) seeking to affect  adversely the federal income
tax attributes of the Registered Certificates described in the Prospectus.

         (m)  MCFI  is  not,  and  the  issuance  and  sale  of  the  Registered
Certificates in the manner contemplated by the Prospectus will not cause MCFI to
be, subject to registration or regulation as an investment  company or affiliate
of an investment  company under the  Investment  Company Act of 1940, as amended
(the "Investment Company Act").

         (n) The transfer of the  Mortgage  Loans to the Trust Fund and the sale
of the Certificates to the Underwriters, at the Closing Date, will be treated by
MCFI for financial accounting and reporting purposes as a sale of assets and not
as a pledge of assets to secure debt.

         (o) Any taxes, fees and other  governmental  charges (other than income
taxes,  franchise  taxes and recording and filing fees) that are due and payable
by MCFI as of the Closing Date in connection  with the  execution,  delivery and
performance  of this  Agreement,  the Pooling and  Servicing  Agreement  and the
Registered Certificates, will have been paid at or prior to the Closing Date.

         (p) At the Closing  Date and at the  direction  of MCFI,  the  Mortgage
Loans will have been duly and validly  assigned  and  delivered  by the Mortgage
Loan Seller to the Trustee under the Pooling and Servicing Agreement.

         2.  PURCHASE  AND SALE.  Subject  to the terms  and  conditions  and in
reliance on the  representations and warranties herein set forth, MCFI agrees to
sell to each of  Citibank  and Goldman and  

<PAGE>
                                       5

Citibank and Goldman each agree to purchase  from MCFI,  the actual or notional,
as the case may be,  amounts  set forth on  Schedule I hereto in the  respective
classes of Registered Certificates, at the purchase price for each such class as
set forth on Schedule I.

         3.  DELIVERY  AND PAYMENT.  Delivery of and payment for the  Registered
Certificates shall be made in the manner specified below, on the date and at the
time  specified  in  Schedule  I hereto,  which  date and time may be changed by
agreement among the Underwriters and MCFI (such date and time of delivery of and
payment for the Registered  Certificates  being  hereinafter  referred to as the
"Closing  Date").  Delivery of each  Underwriter's  allotment of the  Registered
Certificates  shall be made to the related  Underwriter  against payment by such
Underwriter  of the  purchase  price  therefor  to or upon the  order of MCFI in
same-day  funds  by  federal  funds  wire  (or by  such  other  method  as  such
Underwriter and MCFI may agree).  Unless delivery is made through the facilities
of The Depository  Trust  Company,  the  Registered  Certificates  of each class
thereof shall be registered in such names and in such  authorized  denominations
as the related  Underwriter may have requested not less than three full business
days prior to the Closing Date.

         MCFI  agrees  to  have  the  Registered   Certificates   available  for
inspection,  checking and  packaging in New York,  New York,  at any time before
3:00 p.m. New York city time on the business day prior to the Closing Date.

         4.  OFFERING BY  UNDERWRITER.  It is understood  that the  Underwriters
propose  to offer  the  Registered  Certificates  for  sale as set  forth in the
Prospectus,  and each Underwriter covenants and agrees that all offers and sales
by such Underwriter  shall be made in compliance with the terms of the No-Action
Letters (as defined in Section 9 below). It is further  understood that MCFI, in
reliance upon a no-filing  letter from the Attorney  General of the State of New
York  granted  pursuant to Policy  Statement  105,  has not and will not file an
offering  statement pursuant to Section 352-c of the General Business Law of the
State of New York with respect to the  Registered  Certificates.  As required by
Policy Statement 105, each Underwriter  therefore covenants and agrees with MCFI
that sales of the Registered  Certificates  made by such Underwriter in and from
the State of New York will be made only to  institutional  investors  within the
meaning of Policy Statement 105.

         5.      AGREEMENTS. MCFI agrees with each of the Underwriters that:

         (a)  MCFI will not file any amendment  to the  Registration  Statements
prior to the Closing Date,  and will not file any  supplement to the  Prospectus
relating to or affecting  the  Registered  Certificates  at any time,  except as
contemplated  by  Section  5(e) or  unless  MCFI  has  furnished  a copy to each
Underwriter for its review prior to filing,  and will not file any such proposed
amendment or supplement to which either Underwriter reasonably objects.  Subject
to the  foregoing  sentence,  MCFI will  cause the  Prospectus  to be filed,  or
transmitted  for filing,  with the Commission  pursuant to Rule 424(b) under the
Securities Act and will promptly advise each Underwriter when the Prospectus has
been so filed, or transmitted  for filing,  and, prior to the termination of the
offering  of  the  Registered  Certificates,  will  also  promptly  advise  each
Underwriter (i) when any amendment to the  Registration  Statements  relating to
the  Registered  Certificates  has  become  effective  or  any  revision  of  or
supplement to the Prospectus has been so filed or transmitted  for filing,  (ii)
of  any  request  by the  Commission  for  any  amendment  of  the  Registration
Statements or the  Prospectus or for any  additional  information,  (iii) of the
issuance by the Commission of any stop order suspending the effectiveness of the
Registration  Statements or the institution or threatening of any proceeding for
that purpose and (iv) of the receipt by MCFI of any notification with respect to
the suspension of the  qualification of the Registered  Certificates for sale in
any  jurisdiction  or the  institution or threatening of any proceeding for such
purpose. MCFI will use its 

<PAGE>
                                       6

best efforts to prevent the  issuance of any such stop order and, if issued,  to
obtain as soon as possible the withdrawal thereof.

         (b)  If, at any  time  when a  prospectus  relating  to the  Registered
Certificates is required to be delivered under the Securities Act, (i) any event
occurs as a result of which the  Prospectus,  as then  amended or  supplemented,
would  include  any  untrue  statement  of a  material  fact or omit to  state a
material  fact  necessary  to  make  the  statements  therein  in  light  of the
circumstances  under  which they were made not  misleading,  or (ii) it shall be
necessary  to revise,  amend or  supplement  the  Prospectus  to comply with the
Securities Act or the rules and regulations of the Commission  thereunder,  MCFI
promptly will prepare and file with the Commission,  subject to paragraph (a) of
this  Section 5, a revision,  amendment  or  supplement  which will correct such
statement or omission or effect such compliance.

         (c)  MCFI  will  furnish  to  each  Underwriter  and  counsel for  such
Underwriter,  without charge,  signed (if available)  copies of the Registration
Statements (including exhibits thereto) and, so long as delivery of a prospectus
relating to the Registered Certificates is required under the Securities Act, as
many  copies of the  Prospectus  and any  revisions  or  amendments  thereof  or
supplements thereto as may be reasonably requested.

         (d) MCFI will use its best efforts to arrange for the  qualification of
the Registered Certificates for sale under the laws of such jurisdictions as the
Underwriters may designate, to maintain such qualifications in effect so long as
required for the distribution of the Registered  Certificates and to arrange for
the determination of the legality of the Registered Certificates for purchase by
institutional investors;  provided,  however, that MCFI shall not be required to
qualify to do business in any  jurisdiction  where it is not now so qualified or
to take any action  which would  subject it to general or  unlimited  service of
process in any jurisdiction where it is not now so subject.

         (e)  MCFI  will  cause  or,  if   appropriate,  will  have  caused  any
Computational  Materials  and ABS Term  Sheets  with  respect to the  Registered
Certificates,  which are delivered by the Underwriters to MCFI pursuant to or as
contemplated  by Section 9, to be filed with the  Commission on a Current Report
on Form 8-K (the  "Current  Report")  pursuant to Rule 13a-11 under the Exchange
Act not later than, in each such case,  the business day  immediately  following
the  later  of (i) the day on which  such  Computational  Materials  or ABS Term
Sheets are  delivered  to counsel  for MCFI by the  Underwriters  prior to 10:30
a.m., New York City time, and (ii) the date hereof, and will promptly advise the
Underwriters  when each such Current Report has been so filed. Each such Current
Report shall be incorporated by reference in the Prospectus and the Registration
Statements. MCFI shall have no obligation to review or pass upon the accuracy or
adequacy  of, or to  correct,  any  Computational  Materials  or ABS Term Sheets
provided by the Underwriters to MCFI pursuant to or as contemplated by Section 9
hereof.

         (f) MCFI will make generally available to Registered Certificateholders
as soon as  practicable,  but in any event not later than eighteen  months after
the filing of the Prospectus  pursuant to Rule 424(b) under the Securities  Act,
an earnings  statement  (which need not be audited) with respect to the Mortgage
Pool  complying  with  Section  11(a) of the  Securities  Act and the  rules and
regulations of the Commission  thereunder (including at the option of MCFI, Rule
158) which may be the annual report filed with the  Commission  and delivered to
Registered Certificateholders pursuant to the Pooling and Servicing Agreement.

         6.  CONDITIONS TO THE  OBLIGATIONS  OF EACH  UNDERWRITER  AND MCFI. The
obligation of each  Underwriter to purchase,  and the obligation of MCFI to sell
to such  Underwriter,  its  allotment of the  Registered  Certificates  shall be
subject to the accuracy of the  representations  and  warranties  on the part


<PAGE>
                                       7


of MCFI and such  Underwriter  contained  herein as of the date hereof and as of
the Closing Date, to the accuracy of the statements of MCFI and such Underwriter
made in any officer's  certificate  pursuant to the  provisions  hereof,  to the
performance  by MCFI  and  such  Underwriter  of  their  respective  obligations
hereunder and to the following additional conditions:

         (a) No stop  order  suspending  the  effectiveness of the  Registration
Statements shall have been issued and no proceedings for that purpose shall have
been instituted and be pending or shall have been  threatened;  and all requests
for additional  information  from MCFI on the part of the Commission  shall have
been complied with to the Underwriters' reasonable satisfaction.

         (b)      MCFI shall have furnished to such Underwriter:

                 (i)    An executed copy of the Pooling and Servicing Agreement;

                 (ii)      An opinion of Stephen E. Detz, Esq., counsel to MCFI,
                  dated the  Closing Date, substantially to the effect that:

                         (A)      MCFI is validly  existing as a  corporation 
                 in good  standing  under the laws of the State of Delaware,  
                 with  corporate  power and  authority  under such laws to own 
                 its properties and assets and conduct its business as described
                 in the Prospectus;

                         (B)  The  Registered   Certificates   have   been  duly
                 authorized, executed and delivered and, assuming authentication
                 in  the  manner  contemplated  in  the  Pooling  and  Servicing
                 Agreement,  are validly issued and  outstanding and entitled to
                 the benefits provided by the Pooling and Servicing Agreement;

                         (C)  The Pooling and Servicing Agreement has been duly 
                 authorized, executed and delivered by MCFI;

                         (D) The Pooling and Servicing  Agreement  constitutes a
                 valid and legally binding  agreement of MCFI and is enforceable
                 against it in accordance with its terms, except as the same may
                 be limited by bankruptcy,  insolvency,  reorganization or other
                 similar  laws  relating  to or  affecting  the  enforcement  of
                 creditor's  rights  generally  and  by  general  principles  of
                 equity;

                         (E)      The Pooling  and  Servicing  Agreement  is not
                 required to be qualified under the Trust Indenture Act of 1939,
                 as amended, and the Trust Fund is not required to be registered
                 under the Investment Company Act of 1940, as amended;

                         (F) The Registration  Statements have become  effective
                 under the  Securities  Act, and, to the best of such  counsel's
                 knowledge, no stop order suspending the effectiveness of either
                 of  the   Registration   Statements  has  been  issued  and  no
                 proceedings  for that  purpose  have  been  instituted  and are
                 pending or have been threatened under the Securities Act;

                         (G) Each of the  Registration  Statements,  at the time
                 such   Registration   Statement  became   effective,   and  the
                 Prospectus,  as of the date of the Prospectus  Supplement,  and
                 each  revision  or  amendment  thereof  or  supplement  thereto
                 relating to the Registered Certificates, as of its effective or
                 issue date (except in each case for  accounting,  financial and
                 statistical  statements  included therein or omitted therefrom,
                 as 

<PAGE>
                                       8


                 to which such counsel  expresses  no  opinion),  appeared on
                 their respective  faces to be  appropriately  responsive in all
                 material respects to the requirements of the Securities Act and
                 the  rules  and   regulations  of  the  Commission   thereunder
                 applicable to such documents as of such respective  dates;  and
                 the Prospectus,  as revised,  amended or supplemented as of the
                 date hereof (except for  accounting,  financial and statistical
                 statements  included therein or omitted therefrom,  as to which
                 such counsel  expresses  no opinion),  conforms in all material
                 respects  to the  requirements  of the  Securities  Act and the
                 rules and regulations of the Commission  thereunder  applicable
                 to  use  of  the  Prospectus  (as  so  revised,   amended,   or
                 supplemented) as of the date hereof;

                         (H) The descriptions in the Prospectus,  as of the date
                 hereof,  of the  Registered  Certificates  and the  Pooling and
                 Servicing  Agreement are, to the extent that such  descriptions
                 constitute  statements  of matters of law or legal  conclusions
                 with respect thereto, accurate in all material respects;

                        (I) Such counsel does not know of any contracts or other
                 documents  relating  to  MCFI  of a  character  required  to be
                 described  in or to be filed as  exhibits  to the  Registration
                 Statements, as of the date of the Prospectus Supplement,  which
                 were not described or filed as required; and

                         (J) This Agreement has been duly authorized, executed
                 and  delivered  by each of MCFI and Citicorp.

                 In giving his opinion, counsel to MCFI shall additionally state
         that,   based  on   conferences   and  telephone   conversations   with
         representatives  of ContiTrade,  PNC Bank, the Underwriters,  Citibank,
         MCFI, the Trustee,  the REMIC Administrator,  the Master Servicer,  the
         Special  Servicer  and their  respective  counsel,  and without  having
         reviewed any of the Mortgage Notes, Mortgages or other documents in the
         Mortgage  Files or made any inquiry of any  originator  of any Mortgage
         Loan not referenced above, nothing has come to such counsel's attention
         that would  lead him to believe  that the  Prospectus  (except  for any
         accounting,  financial or statistical information included therein, for
         information  with  respect  to  California  foreclosure  law,  and  for
         information relating to the Master Servicer,  the Special Servicer, the
         REMIC  Administrator  and the Trustee  contained in or omitted from the
         Prospectus,  as to  which  such  counsel  has  not  been  requested  to
         comment),  at the date of the  Prospectus  Supplement or at the Closing
         Date,  included or includes an untrue  statement of a material  fact or
         omitted or omits 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.

                 Such opinion may express its reliance as to factual  matters on
         the  representations  and warranties  made by, and on  certificates  or
         other documents furnished by officers and/or authorized representatives
         of,  the  parties  to this  Agreement  and the  Pooling  and  Servicing
         Agreement  and on  certificates  furnished  by public  officials.  Such
         opinion may assume the due authorization, execution and delivery of the
         instruments  and documents  referred to therein by the parties  thereto
         other than MCFI and  Citicorp.  Such  opinion  may be  qualified  as an
         opinion only on the General  Corporation  Law of the State of Delaware,
         the laws of each state in which the writer of the  opinion is  admitted
         to practice law and the federal law of the United States.

                 (iii) One or more opinions, dated the Closing Date, of Thacher
         Proffitt & Wood, special counsel to MCFI and ContiTrade,  substantially
         to the effect that:
<PAGE>
                                       9


                         (A) The statements in the Prospectus under the headings
                 "ERISA   Considerations",    "Material   Federal   Income   Tax
                 Consequences" and "Certain Federal Income Tax Consequences", to
                 the extent that they constitute  matters of New York or federal
                 law or legal  conclusions with respect thereto,  provide a fair
                 and accurate summary of such law and conclusions; and

                         (B) As  described in  the  Prospectus  Supplement  and
                 assuming  compliance  with the  provisions  of the  Pooling and
                 Servicing Agreement,  (1) REMIC I will qualify as a real estate
                 mortgage  investment  conduit (a "REMIC") within the meaning of
                 Sections  860A  through  860G (the "REMIC  Provisions")  of the
                 Internal  Revenue  Code  of  1986,  and  the  REMIC  I  Regular
                 Interests  will  be  "regular  interests"  and  the  Class  R-I
                 Certificates   will   evidence  the  sole  class  of  "residual
                 interests"  in REMIC I (as both terms are  defined in the REMIC
                 Provisions  in effect on the  Closing  Date),  and (2) REMIC II
                 will  qualify  as a  REMIC  within  the  meaning  of the  REMIC
                 Provisions,  and the Class  X-1,  Class X-2,  Class A-1,  Class
                 A-2A,  Class A-2B, Class B, Class C, Class D, Class E, Class F,
                 Class  G,  Class  H,  Class  J and  Class K  Certificates  will
                 evidence  "regular  interests" and the Class R-II  Certificates
                 will  evidence the sole class of "residual  interests" in REMIC
                 II.

                 In giving its opinions,  special counsel to MCFI and ContiTrade
         shall  additionally  state that,  based on  conferences  and  telephone
         conversations  with  representatives  of  ContiTrade,   PNC  Bank,  the
         Underwriters, Citibank, MCFI, the Trustee, the REMIC Administrator, the
         Master Servicer, the Special Servicer and their respective counsel, and
         without having reviewed any of the Mortgage  Notes,  Mortgages or other
         documents in the Mortgage  Files  (except for select  provisions of the
         Mortgage Notes and Mortgages relating to the ContiTrade Mortgage Loans)
         or  made  any  inquiry  of any  originator  of any  Mortgage  Loan  not
         referenced above,  nothing has come to such special counsel's attention
         that would  lead it to  believe  that the  Prospectus  (other  than any
         accounting,  financial or statistical information included therein), at
         the date of the Prospectus  Supplement or at the Closing Date, included
         or includes an untrue  statement of a material fact or omitted or omits
         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.

                 Such opinion may express its reliance as to factual  matters on
         the  representations  and warranties  made by, and on  certificates  or
         other documents furnished by officers and/or authorized representatives
         of,  the  parties  to this  Agreement  and the  Pooling  and  Servicing
         Agreement  and on  certificates  furnished  by public  officials.  Such
         opinion may assume the due authorization, execution and delivery of the
         instruments  and documents  referred to therein by the parties  thereto
         other than MCFI.  Such  opinion may be  qualified as an opinion only on
         the General Corporation Law of the State of Delaware,  the laws of each
         state in which the writer of the opinion is  admitted  to practice  law
         and the federal law of the United States.

                 (iv) Such Underwriter shall have received  copies of all legal
         opinion  letters  delivered  by  Thacher  Proffitt & Wood to the Rating
         Agencies  in   connection   with  the   issuance   of  the   Registered
         Certificates,  accompanied  in each case by a letter  signed by Thacher
         Proffitt & Wood stating that such  Underwriter may rely on such opinion
         letter  as if it were  addressed  to such  Underwriter  as of the  date
         thereof;

                 (v) A good standing certificate regarding MCFI from the 
         Secretary of State of the State of Delaware, dated not earlier than 30 
         days prior to the Closing Date;
<PAGE>
                                       10


                (vi) A certificate of MCFI, dated the Closing Date and signed by
         an executive  officer or  authorized  signatory of MCFI,  to the effect
         that the  representations  and  warranties  of MCFI herein 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,  and MCFI has  complied in
         all  material  respects  with  all  agreements  and  satisfied  all the
         conditions  on its part to be performed or satisfied at or prior to the
         Closing Date; and

               (vii) An officer's certificate, dated the Closing Date and signed
         by the Secretary or an assistant  secretary of MCFI, to the effect that
         each individual who, as an officer or  representative  of MCFI,  signed
         this  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 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.  Such certificate shall be accompanied by
         true and  complete  copies  (certified  as such by the  Secretary or an
         assistant  secretary of MCFI) of the certificate of  incorporation  and
         by-laws  of  MCFI,  as in  effect  on  the  Closing  Date,  and  of the
         resolutions of MCFI and any required  shareholder  consent  relating to
         the  transactions  contemplated  in this  Agreement and the Pooling and
         Servicing Agreement.

         (c) The  Underwriters shall have received,  with respect to each of the
Mortgage Loan Seller, the Master Servicer, the Special Servicer, the Trustee and
the REMIC Administrator, a favorable opinion of counsel, dated the Closing Date,
addressing the valid existence of such party under the laws of the  jurisdiction
of its  organization,  the due  authorization,  execution  and  delivery  of the
Pooling  and  Servicing  Agreement  by  such  party  and,  subject  to the  same
limitations  as set forth in  Section  6(b)(ii)(D),  the  enforceability  of the
Pooling and Servicing Agreement against such party. Such opinion may express its
reliance as to factual matters on representations and warranties made by, and on
certificates  or  other  documents   furnished  by  officers  and/or  authorized
representatives  of parties to this  Agreement  and the  Pooling  and  Servicing
Agreements and on certificates  furnished by public officials.  Such opinion may
assume the due  authorization,  execution  and delivery of the  instruments  and
documents  referred  to therein by the parties  thereto  other than the party on
behalf of which such opinion is being rendered. Such opinion may be qualified as
an opinion  only on the General  Corporation  Law of the State of  Delaware  (if
relevant), the laws of each state in which the writer of the opinion is admitted
to practice law and the federal law of the United States.

        (d) MCFI and the Underwriters shall have received from KPMG Peat Marwick
and Deloitte & Touche LLP,  certified  public  accountants,  letters,  dated the
Closing  Date,  in form and substance  reasonably  satisfactory  to MCFI and the
Underwriters, collectively stating in effect that:

                (i) They have performed certain specified procedures as a result
         of which they have  determined  that the  information of an accounting,
         financial or statistical nature set forth in the Prospectus  Supplement
         under the caption  "Description  of the  Mortgage  Pool" and on Annex A
         thereto  agrees  with the data sheet or computer  tape  prepared by the
         Mortgage  Loan Seller or  ContiTrade,  unless  otherwise  noted in such
         letter; and

               (ii) They have  compared the data  contained in the data sheet or
         computer tape referred to in the  immediately  preceding  clause (i) to
         information  contained in an agreed upon  sampling of the Mortgage Loan
         files and in such other  sources  as shall be  specified  by them,  and
         found such data and  information to be in agreement,  unless  otherwise
         noted in such letter.
<PAGE>
                                       11


         (e) MCFI and the  Underwriters  shall  have  received  from  KPMG  Peat
Marwick,  certified public accountants, a letter dated the Closing Date, in form
and  substance  reasonably  satisfactory  to MCFI and the  Underwriters,  to the
effect that they have performed certain specified procedures,  all of which have
been agreed to by MCFI and the Underwriters, as a result of which they confirmed
the  information of an accounting,  financial or statistical  nature included in
the Prospectus Supplement under the caption "Yield and Maturity Considerations".

        (f) KPMG Peat Marwick shall have furnished to MCFI and such  Underwriter
a letter or letters,  each in form and substance  satisfactory to MCFI, relating
to the Computational Materials and ABS Terms Sheets of such Underwriter filed in
accordance with Section 5(e) and dated the date of the related Current Report on
Form 8-K and stating in effect that:

                 (i)  using  the  assumptions  and  methodology   used  by  such
         Underwriter,  all of  which  shall be  described  by  reference  in the
         letter,  they have  recalculated the numerical data and dates set forth
         in such Computational Materials and ABS Term Sheets of such Underwriter
         (or portions thereof) attached to such letter,  compared the results of
         their  calculations to the  corresponding  items in such  Computational
         Materials  and ABS Term  Sheets (or  portions  thereof)  and found such
         items  to  be  in  agreement  with  the  respective   results  of  such
         calculation;

                 (ii) if  such  Computational  Materials  and  ABS  Term  Sheets
         include data  reflecting the  distribution  of interest at other than a
         fixed rate, or reflecting other  characteristics which give rise to the
         use of tables in such Computational Materials and ABS Term Sheets, such
         letter shall also set forth such other  statements  as are  customarily
         set forth by KPMG Peat  Marwick  in such  letter  with  respect to such
         data; and

                 (iii) they have  performed  certain  specified  procedures as a
         result  of  which  they  have  determined  that the  information  of an
         accounting,   financial  or  statistical   nature  set  forth  in  such
         Computational  Materials and ABS Term Sheets agrees with the data sheet
         or computer tape prepared by the Mortgage Loan Seller, unless otherwise
         indicated in such letter.

         (g)  Subsequent to the date hereof,  there shall not have  occurred any
change, or any development  involving a prospective  change, in or affecting the
business or properties of MCFI which such Underwriter concludes, in the judgment
of such  Underwriter  after  consultation  with  MCFI,  materially  impairs  the
investment  quality of the Registered  Certificates so as to make it impractical
or  inadvisable  to proceed  with the public  offering  or the  delivery  of the
Registered Certificates as contemplated by the Prospectus.

        (h) The Registered Certificates shall have been assigned ratings no less
than  those  set  forth on  Schedule  I and such  ratings  shall  not have  been
rescinded.

         7.  INDEMNIFICATION  AND CONTRIBUTION. (a) MCFI agrees to indemnify and
hold harmless  each  Underwriter  and each person who controls such  Underwriter
within the meaning of either the  Securities Act or the Exchange Act against any
and all losses, claims, damages or liabilities, joint or several, to which it or
any of them may become  subject under the  Securities  Act, the Exchange Act, or
other federal or state statutory law or regulation,  at common law or otherwise,
insofar as such losses,  claims,  damages or liabilities  (or actions in respect
thereof)  arise out of or are based upon any untrue  statement or alleged untrue
statement of a material fact contained in the Registration  Statements or in the
Prospectus, or in any revision or amendment thereof or supplement thereto, or in
any other filing incorporated by reference therein, or arise out of or are based
upon  the  omission  or  alleged  omission  (in the  case  of any  Computational
Materials  or ABS Term Sheets in respect of which MCFI agrees to  

<PAGE>
                                       12


indemnify any Underwriter, as set forth below, when such are read in conjunction
with the  Prospectus)  to state  therein a material  fact  required to be stated
therein  or  necessary  to make  the  statements  therein,  in the  light of the
circumstances  under  which  they  were  made,  not  misleading,  and  agrees to
reimburse each such indemnified party for any legal or other expenses reasonably
incurred by it or him in  connection  with  investigating  or defending any such
loss, claim, damage,  liability or action; provided that MCFI will not be liable
in any such case to the extent that any such loss,  claim,  damage or  liability
arises out of or is based upon (i) any such untrue  statement or alleged  untrue
statement or omission or alleged omission made in the Prospectus or any revision
or amendment  thereof or  supplement  thereto in reliance upon and in conformity
with written  information  furnished to MCFI by or on behalf of such Underwriter
(in whatever  capacity)  specifically for use in connection with the preparation
thereof,  (ii) any such untrue statement made in Computational  Materials or ABS
Term Sheets of such Underwriter  incorporated  therein as a result of any filing
pursuant  to Section  5(e)  (except to the extent any such untrue  statement  or
alleged  untrue  statement  therein  results  (or is alleged  to have  resulted)
directly from an error (a "Collateral Error") in the information  concerning the
Mortgage Loans  furnished by MCFI to any Underwriter in writing or by electronic
transmission that was used in the preparation of such Computational Materials or
ABS  Term  Sheets)  or  (iii)  any  omission  or  alleged  omission  to state in
Computational  Materials of such Underwriter  incorporated by reference into the
Registration  Statements  or  Prospectus  as a result of any filing  pursuant to
Section  5(e),  a  material  fact  that,  when  read  in  conjunction  with  the
Prospectus, is required to be stated therein or necessary to make the statements
therein not  misleading.  This  indemnity  agreement  will be in addition to any
liability which MCFI may otherwise have.

        (b) Each Underwriter agrees to indemnify and hold harmless MCFI and each
of its directors, each of its officers who signed the Registration Statements or
any amendments thereof,  and each person who controls MCFI within the meaning of
either  the  Securities  Act or the  Exchange  Act,  to the same  extent  as the
foregoing indemnities from MCFI to the Underwriters, but (i) only with reference
to (A) written information furnished to MCFI by or on behalf of such Underwriter
(in whatever capacity),  specifically for use in connection with the preparation
of the  Prospectus or any revision or amendment  thereof or supplement  thereto,
and (B) any untrue statement made in Computational  Materials or ABS Term Sheets
of such Underwriter  incorporated by reference into the Registration  Statements
or Prospectus as a result of any filing pursuant to Section 5(e) (except that no
such  indemnity  shall  be  available  for  any  losses,   claims,   damages  or
liabilities,  or actions in respect thereof resulting from any Collateral Error)
and (ii),  in the case of Citibank,  only insofar as Citibank does not otherwise
provide  indemnification  for any particular  loss,  claim,  damage or liability
pursuant to the Mortgage Loan Purchase Agreement.  This indemnity agreement will
be in addition to any liability which the  Underwriters may otherwise have. MCFI
acknowledges  that (i) with respect to Citibank and Goldman,  the statements set
forth in the first,  third and fourth  sentences  of the final  paragraph of the
cover page of the Prospectus  Supplement and in the first sentence of the second
paragraph and the first two sentences of the third  paragraph  under the heading
"Method of  Distribution"  in the Prospectus  Supplement and (ii),  with respect
solely to Citibank,  the information for which MCFI is being  indemnified  under
the Mortgage Loan Purchase Agreement,  constitute the only information furnished
in  writing  by or on behalf of  Citibank  or  Goldman,  as the case may be, for
inclusion in the  Prospectus or any revision or amendment  thereof or supplement
thereto, and each Underwriter confirms that such statements attributable thereto
are correct.

         (c) Promptly after receipt by an indemnified party under this Section 7
of notice of the commencement of any action,  such indemnified  party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 7, notify the indemnifying party in writing of the commencement thereof;
but the  omission  so to notify  the  indemnifying  party will not  relieve  the
indemnifying party from any liability which it may have to any indemnified party
otherwise  than under this Section 7;  provided,  however,  that any increase in
such  liability as a result of such failure to notify shall not be an expense of
the  indemnifying  party.  In case  any  such  action  is  brought  against  any
<PAGE>
                                       13


indemnified  party and it notifies the  indemnifying  party of the  commencement
thereof,  the indemnifying party will be entitled to participate therein, and to
the extent  that it may elect by written  notice  delivered  to the  indemnified
party promptly after receiving the aforesaid notice from such indemnified party,
to assume the defense  thereof,  with counsel  satisfactory to such  indemnified
party;  provided  that, if the  defendants  in any such action  include both the
indemnified  party and the  indemnifying  party and the indemnified  party shall
have  reasonably  concluded  that there may be legal  defenses  available  to it
and/or other indemnified parties which are different from or additional to those
available to the indemnifying party, the indemnified party or parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
indemnified party or parties. Upon receipt of notice from the indemnifying party
to such  indemnified  party of its  election  so to assume  the  defense of such
action and approval by the indemnified party of counsel,  the indemnifying party
will not be liable to such  indemnified  party in  connection  with the  defense
thereof unless (i) the indemnified party shall have employed separate counsel in
connection  with the assertion of legal defenses in accordance  with the proviso
to  the  next  preceding  sentence  (it  being  understood,  however,  that  the
indemnifying  party  shall  not be  liable  for the  expenses  of more  than one
separate counsel, approved by the indemnified party or parties, representing the
indemnified  party  or  parties  who are  parties  to  such  action),  (ii)  the
indemnifying  party  shall  not  have  employed  counsel   satisfactory  to  the
indemnified  party to represent the  indemnified  party within a reasonable time
after notice of commencement of the action or (iii) the  indemnifying  party has
authorized the employment of counsel for the indemnified party at the expense of
the  indemnifying  party; and except that, if clause (i) or (iii) is applicable,
such  liability  shall be only in respect  of the  counsel  referred  to in such
clause (i) or (iii).

         (d)  In  order  to  provide  for just  and  equitable  contribution  in
circumstances in which the indemnification provided for in this Section 7 is due
in  accordance  with  its  terms  but is for any  reason  held by a court  to be
unavailable on grounds of policy or otherwise,  MCFI and the related Underwriter
shall each contribute to the aggregate losses,  claims,  damages and liabilities
(including  legal and other  expenses  reasonably  incurred in  connection  with
investigating  or  defending  same) to which  MCFI and such  Underwriter  may be
subject in such  proportion so that such  Underwriter  is  responsible  for 0.5%
thereof and MCFI is responsible for the balance;  provided that no person guilty
of  fraudulent  misrepresentation  (within the  meaning of Section  11(f) of the
Securities  Act) shall be entitled to  contribution  from any person who was not
guilty of such  fraudulent  misrepresentation.  For  purposes of this Section 7,
each  person  who  controls  an  Underwriter  within  the  meaning of either the
Securities Act or the Exchange Act shall have the same rights to contribution as
such Underwriter, and each person who controls MCFI within the meaning of either
the  Securities  Act or the  Exchange  Act,  each officer of MCFI who shall have
signed the Registration  Statements or any amendments  thereof and each director
of MCFI shall have the same rights to  contribution  as MCFI. Any party entitled
to  contribution  will,  promptly after receipt of notice of commencement of any
action,  suit or  proceeding  against such party in respect of which a claim for
contribution  may be made against  another party or parties under this paragraph
(d), notify such party or parties from whom contribution may be sought,  but the
omission  to so notify  such party or  parties  shall not  relieve  the party or
parties from whom  contribution  may be sought from any other  obligation  it or
they may have hereunder or otherwise than under this paragraph (d).

         (e) Each Underwriter (such Underwriter, the "indemnifying Underwriter")
shall indemnify and hold harmless the other Underwriter and each person, if any,
who controls such other  Underwriter  within the meaning of either Section 15 of
the  Securities  Act or Section 20 of the  Exchange Act from and against any and
all losses,  liabilities,  claims and damages caused by any untrue statements or
omissions,  or alleged  untrue  statements  or omissions,  in the  Computational
Materials  prepared  and  delivered  to  potential  investors,  or to such other
Underwriter   for  delivery  to  potential   investors,   by  the   indemnifying
Underwriter.
<PAGE>
                                       14


         8. FEES AND EXPENSES. MCFI will pay or cause to be paid all third-party
costs and expenses in  connection  with the  transactions  herein  contemplated,
other than those for which (i) Citibank is  responsible  under the Mortgage Loan
Purchase Agreement, (ii) ContiTrade is responsible under the ContiTrade Purchase
Agreement  and  (iii)  PNC is  responsible  under  the PNC  Purchase  Agreement;
provided,  however,  that  each  Underwriter  will  pay or  cause to be paid any
transfer  taxes on resale  of any of the  Registered  Certificates,  advertising
expenses  connected  with any  offers  that such  Underwriter  may make and such
additional costs arising out of any Computational  Materials and ABS Term Sheets
incurred  by  such  Underwriter  (except  for  expenses  related  to  accounting
procedures  performed by KPMG Peat Marwick on such  Computational  Materials and
ABS Term Sheets in connection with any related Current Report on Form 8-K, which
shall be paid by  MCFI);  and  provided,  further,  that  Goldman  only  will be
responsible for the fees of Skadden, Arps, Slate, Meagher & Flom.

        9. COMPUTATIONAL MATERIALS AND ABS TERM SHEETS. (a) Not later than 10:30
a.m., New York City time, on the date hereof,  the Underwriters shall deliver to
MCFI five  complete  copies of all  materials  provided by the  Underwriters  to
prospective investors in the Registered 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 MCFI
as  contemplated  by Section  9(b)(i)  below.  Each  delivery  of  Computational
Materials and/or ABS Term Sheets to MCFI pursuant to this paragraph (a) shall be
effected  by  delivering  four copies of such  materials  to counsel for MCFI on
behalf of MCFI at the  address  specified  in  Section 17 hereof and one copy of
such materials to MCFI.

         (b)  Each Underwriter represents and warrants to and agrees with  MCFI,
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 Registered 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  four  copies of such  materials  to
         counsel for MCFI on behalf of MCFI at the address  specified in Section
         17 hereof  and one copy of such  materials  to MCFI no later than 10:30
         a.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 MCFI
         pursuant  to  Section  9(a)  or  as  contemplated  in  Section  9(b)(i)
         constitute all of the materials relating to the Registered Certificates
         furnished by such Underwriter (whether in written,  electronic or other
         format) to prospective  investors in the Registered  Certificates prior
         to the date  hereof,  except  for any  Preliminary  Prospectus  and any
         Computational  Materials  and ABS Term sheets 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  Registered  Certificates
         comply with the requirements of the No-Action Letters;
<PAGE>
                                       15


                 (iii) on the respective dates any such Computational  Materials
         and/or ABS Term  Sheets  with  respect to the  Registered  Certificates
         referred to in Section 9(b)(ii) were last furnished by such Underwriter
         to each prospective  investor,  on the date of delivery thereof to MCFI
         pursuant  to or as  contemplated  by this  Section 9 and on the Closing
         Date, such  Computational  Materials and/or ABS Term Sheets did not and
         will not include any untrue statement of a material fact;

                 (iv)  all  Computational  Materials  and ABS Term  Sheets  with
         respect to the Registered Certificates furnished by such Underwriter to
         potential  investors  contained and will contain a legend,  prominently
         displayed  on the first page  thereof,  to the effect that MCFI has not
         prepared,   reviewed  or   participated  in  the  preparation  of  such
         Computational  Materials or ABS Term Sheets, is not responsible for the
         accuracy thereof and has not authorized the dissemination thereof;

                 (v) all  Collateral  Term Sheets with respect to the Registered
         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

                 (vi) on and after the date hereof,  such Underwriter  shall not
         deliver or authorize the delivery of any Computational  Materials,  ABS
         Term Sheets or other materials relating to the Registered  Certificates
         (whether  in  written,  electronic  or other  format) to any  potential
         investor unless such potential investor has received a Prospectus prior
         to or at the same time as the delivery of such Computational Materials,
         ABS Term Sheets or other materials.

         Notwithstanding   the   foregoing,   neither   Underwriter   makes  any
representation or warranty as to whether any Computational Materials or ABS Term
Sheets with respect to the Registered  Certificates included or will include any
untrue statement resulting directly from any Collateral Error.

        (c) The Underwriters  acknowledge and agree that MCFI has not authorized
and will not authorize the  distribution of any  Computational  Materials or ABS
Term Sheets  with  respect to the  Registered  Certificates  to any  prospective
investor, and agree that any such Computational Materials and/or ABS Term Sheets
furnished to  prospective  investors  shall include a disclaimer in the form set
forth in paragraph  (b)(iv)  above.  The  Underwriters  agree that they will not
represent to potential  investors that any  Computational  Materials  and/or ABS
Term  Sheets  with  respect to the  Registered  Certificates  were  prepared  or
disseminated on behalf of MCFI.

         (d)  If, at any  time  when a  prospectus  relating  to the  Registered
Certificates  is required to be delivered  under the  Securities Act prior to 90
days  from  the  date  hereof,  it  shall be  necessary  in the  opinion  of the
Underwriters  or their 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  Securities  Act or the rules
thereunder,  the  Underwriters,  at their  expense (such expense to be allocated
between them equally), promptly will prepare and furnish to MCFI 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  

<PAGE>
                                       16


Registered   Certificates  that  received  such  information  being  amended  or
supplemented.  Each Underwriter  represents and warrants to MCFI, as of the date
of delivery of such  amendment or  supplement  to MCFI,  that such  amendment or
supplement  will not include any untrue  statement  of a material  fact or, when
read in conjunction with the Prospectus,  omit to state a material fact required
to be stated therein or necessary to make the statements therein not misleading.
MCFI shall have no  obligation  to file such  amendment  or  supplement  if MCFI
determines that (i) such amendment or supplement  contains any untrue  statement
of a material fact or, when read in conjunction  with the  Prospectus,  omits to
state a material  fact  required to be stated  therein or  necessary to make the
statements therein not misleading (it being understood, however, that MCFI shall
have no  obligation  to review or pass upon the  accuracy or adequacy  of, or to
correct,  any such amendment or supplement  provided by the Underwriters to MCFI
pursuant to this  paragraph  (d)) or (ii) such filing is not required  under the
Securities Act.  Notwithstanding  the foregoing,  neither  Underwriter makes any
representation  or warranty as to whether any such  amendment or  supplement  of
Computational  Materials  or ABS Term  Sheets  with  respect  to the  Registered
Certificates  included or will include any untrue statement  resulting  directly
from any Collateral Error.

         (e)  If, at any  time  when a  prospectus  relating  to the  Registered
Certificates  is required to be delivered  under the  Securities Act prior to 90
days from the date  hereof,  it shall be necessary in the opinion of MCFI or its
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  therein 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 Securities Act or the rules thereunder,  MCFI promptly
will notify each  Underwriter  of the necessity of such amendment or supplement,
and the  Underwriters,  at their expense  (such expense to be allocated  between
them based on the relative fault of the Underwriters)  (or, if such amendment or
supplement  is  necessary  due to a Collateral  Error,  at the expense of MCFI),
shall prepare and furnish to MCFI 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  Registered  Certificates  that received such
information  being  amended  or  supplemented.  Notwithstanding  the  foregoing,
neither  Underwriter makes any representation or warranty as to whether any such
amendment  or  supplement  of  Computational  Materials  or ABS Term Sheets with
respect to the  Registered  Certificates  included  or will  include  any untrue
statement resulting directly from any Collateral Error.

         (10)  TERMINATION. This  Agreement shall be subject to termination  by
notice given to MCFI, if the sale of the  Registered  Certificates  provided for
herein is not consummated  because of any failure or refusal on the part of MCFI
to comply in all material  respects with the terms or to fulfill in all material
respects  any of the  conditions  of this  Agreement,  or if for any reason MCFI
shall be unable to perform in all material  respects its obligations  under this
Agreement.  This Agreement  shall also be subject to termination in the absolute
discretion  of either of the  Underwriters,  by  notice  given to MCFI  prior to
delivery of and payment for the Certificates,  if prior to such time (i) trading
in securities generally on the New York Stock Exchange shall have been suspended
or  materially  limited,   (ii)  a  general  moratorium  on  commercial  banking
activities  in New York shall have been  declared by either  federal or New York
State  authorities,  or (iii) there shall have occurred any material outbreak or
escalation of hostilities or other calamity or crisis the effect of which on the
financial  markets of the United States is such as to make it, in the reasonable
judgment  of  either  of  the  Underwriters   after   consultation   with  MCFI,
impracticable to market the Registered Certificates.
<PAGE>
                                       17


         11.  DEFAULT  BY AN  UNDERWRITER. If either  Underwriter  shall fail to
purchase and pay for any of the Registered  Certificates  agreed to be purchased
by such  Underwriter  hereunder and such failure to purchase shall  constitute a
default  in the  performance  of  its  obligations  under  this  Agreement,  the
remaining  Underwriter  shall be obligated to take up and pay for the Registered
Certificates  that the  defaulting  Underwriter  agreed but failed to  purchase;
provided,  however,  that in the  event  that the  initial  principal  amount of
Registered  Certificates  that the defaulting  Underwriter  agreed but failed to
purchase shall exceed 10% of the aggregate Class Principal Balance of all of the
Registered   Certificates  set  forth  in  Schedule  I  hereto,   the  remaining
Underwriter  shall have the right to  purchase  all,  but shall not be under any
obligation  to  purchase  any,  of the  Registered  Certificates,  and  if  such
nondefaulting  Underwriter does not purchase all of the Registered Certificates,
this   Agreement  will  terminate   without   liability  to  the   nondefaulting
Underwriter,  MCFI or Citicorp.  In the event of a default by any Underwriter as
set forth in this Section 11, the Closing Date for the  Registered  Certificates
shall  be  postponed  for  such  period,   not  exceeding  seven  days,  as  the
nondefaulting  Underwriter shall determine in order that the required changes in
the  Registration  Statement,  the  Prospectus  or in  any  other  documents  or
arrangements may be effected.  Nothing contained in this Agreement shall relieve
any  defaulting  Underwriter  of its  liability,  if  any,  to  MCFI  and to any
nondefaulting Underwriter for damages occasioned by its default hereunder.

         12.   REPRESENTATIONS   AND  INDEMNITIES  TO  SURVIVE.  The  respective
agreements,  representations,  warranties,  indemnities and other  statements of
MCFI,  Citicorp,  the  Underwriters and their  respective  officers,  directors,
employees and agents set forth in or made pursuant to this Agreement will remain
in full force and effect,  regardless of any investigation  made by or on behalf
of either  Underwriter,  MCFI,  Citicorp or any of the  officers,  directors  or
controlling  persons referred to in Section 7 hereof,  and will survive delivery
of and payment for the  Registered  Certificates.  The  provisions  of Section 7
hereof shall survive the termination or cancellation of this Agreement.

         13. OBLIGATION OF CITICORP. Citicorp agrees, in consideration of and as
an inducement to the Underwriters' purchase of the Registered  Certificates from
MCFI,  to indemnify  and hold  harmless  each  Underwriter,  and each person who
controls each Underwriter within the meaning of Section 15 of the Securities Act
or Section 20 of the Exchange Act, against any failure by MCFI to perform any of
its  obligations  under  this  Agreement,  including,  without  limitation,  any
obligation  of MCFI to the  Underwriters  pursuant  to  Section 7 hereof,  after
receipt from the Underwriter of written notice of any such failure.

          14.  SUCCESSORS.  This  Agreement  will inure to the benefit of and be
binding  upon  the  parties  hereto  and  their  respective  successors  and the
officers, directors and controlling persons referred to in Section 7 hereof, and
no other person will have any right or  obligation hereunder.

          15.  APPLICABLE  LAW. This Agreement will be governed by and construed
in accordance with the substantive laws of the State of New York,  applicable to
agreements made and to be performed entirely in said state.

         16.   MISCELLANEOUS.   This   Agreement   supersedes   all   prior   or
contemporaneous  agreements  and  understandings  relating to the subject matter
hereof.  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 be signed in any number of  counterparts,  each of which shall be
deemed an  original,  which taken  together  shall  constitute  one and the same
instrument.
<PAGE>
                                       18


          17.  NOTICES.  All  communications  hereunder  will be in writing  and
effective  only upon  receipt  and, if sent to  Citibank,  will be  delivered to
Citibank, N.A., 399 Park Avenue, 3rd floor, New York, New York 10043, Attention:
Mr. Richard L. Jarocki.  Jr.; if sent to Goldman,  will be delivered to Goldman,
Sachs & Co., 85 Broad Street,  New York, New York 10004,  Attention:  Mr. Marvin
Kabatznick;  if sent to MCFI, will be delivered to MCFI, at 399 Park Avenue, New
York, New York 10043,  Attention:  Mr.  Richard L. Jarocki,  Jr., with a copy to
Stephen E. Dietz, Esq. at 425 Park Avenue,  New York, New York 10043; or if sent
to  Citicorp,  will be delivered to  Citicorp,  Citicorp  Center,  153 East 53rd
Street, New York, New York 10043, Attention: Mr. Gregory C. Ehlke.

<PAGE>
                                       19



         If the  foregoing  is in  accordance  with  your  understanding  of our
agreement,  please  sign and return to the  undersigned  a  counterpart  hereof,
whereupon this letter and your acceptance  shall  represent a binding  agreement
among MCFI, Citicorp and the Underwriters.

                                Very truly yours,

                                MORTGAGE CAPITAL FUNDING, INC.



                                By:             /s/ Richard L. Jarocki, Jr.
                                Name:           Richard L. Jarocki, Jr.
                                Title:          Vice President


                                CITICORP



                                By:             /s/ Gregory C. Ehlke
                                Name:           Gregory C. Ehlke
                                Title:          Vice President


The  foregoing  Agreement is hereby  confirmed and accepted as of the date first
above written.

CITIBANK, N.A.



By:              /s/ Gary L. Greenberg
Name:            Gary L. Greenberg
Title:           Vice President


GOLDMAN, SACHS & CO.



By:              /s/ Goldman, Sachs & Co.
Name:

<PAGE>
                                       20



                                   SCHEDULE I

As used in this  Agreement,  the term  "Registration  Statements"  refers to the
registration statement Nos. 33-25068 and 33-63924 filed by MCFI on Form S-11 and
Form S-3, respectively and declared effective by the Commission.

TITLE AND DESCRIPTION OF THE REGISTERED CERTIFICATES:
Multifamily/Commercial  Mortgage  Pass-Through  Certificates,  Series  1996-MC1,
Class X-1, Class X-2, Class A-1, Class A-2A, Class A-2B, Class B, Class C, Class
D, Class E and Class F

Underwriting Agreement, dated as of June 27, 1996
Cut-off Date: July 1, 1996
<TABLE>
<CAPTION>

 Class         Initial Class Principal       Portion of Class         Portion of Class
 Designation   Balance (or in the case    Principal Balance (or     Principal Balance (or
                          of                  in the case of           in the case of
                  Class X-1 and Class       Class X-1 and Class       Class X-1 and Class
                  X-2, Class Notional       X-2, Class Notional              X-2,                Initial       Purchase
                       Amount)(1)                Amount) of             Class Notional        Pass-Through     Price(2)   Rating(3)
                                           Class to be Purchased          Amount) of               Rate
                                                    by              Class to be Purchased
                                                Citibank (1)                  by
                                                                           Goldman(1)
<S>                    <C>                         <C>                       <C>                  <C>            <C>         <C>

 X-1               $29,966,951.00            $18,076,637.00           $11,890,314.00            0.796%         7.906%      NR/AAA
 X-2              $481,875,454.00           $290,676,478.00          $191,198,976.00            0.960%         5.125%      NR/AAA
 A-1               $29,966,951.00            $18,076,637.00           $11,890,314.00            6.120%        99.984%      AAA/AAA
 A-2A             $150,000,000.00            $90,482,865.00           $59,517,135.00            7.350%        99.859%      AAA/AAA
 A-2B             $145,624,000.00            $87,843,178.00           $57,780,822.00            7.900%       101.344%      AAA/AAA
 B                 $14,470,000.00             $8,728,580.00            $5,741,420.00            7.900%       101.031%      AA+/AAA
 C                 $31,353,000.00            $18,912,728.00           $12,440,272.00            7.800%        99.375%      A+/AA-
 D                 $19,294,000.00            $11,638,509.00            $7,655,491.00            7.800%        99.031%       A-/A
 E                 $16,882,000.00            $10,183,545.00            $6,698,455.00            7.700%        96.109%      BBB/BBB
 F                  $7,235,000.00             $4,364,290.00            $2,870,710.00            7.700%        92.984%     BBB-/BBB-
</TABLE>

- ------------------------
(1)      Subject to a variance of plus or minus 5.0%.
(2)      Expressed  as a  percentage  of the Class  Principal  Balance  or Class
         Notional Amount,  as applicable,  of the relevant class of Certificates
         to be  purchased.  In  addition,  as to each class of the  Certificates
         (other than the Class A-1 Certificates), the Underwriters will pay MCFI
         accrued  interest at the initial  Pass-Through  Rate  therefor from the
         Cut-off Date to but not including the Closing Date.
(3)      By each of Standard & Poor's Ratings Services and Fitch Investors
         Service, L.P., except that the Class X-1 and Class X-2 Certificates 
         will be rated solely by Fitch Investors Service, L.P.


Closing Time, Date and Location: 10:00 a.m. New York City time on July 10, 1996 
at the offices of Thacher Proffitt & Wood.

Issuance  and  delivery of  Registered  Certificates:  Each class of  Registered
Certificates will be issued as one or more  Certificates  registered in the name
of Cede & Co., as nominee of The  Depository  Trust Company.  Beneficial  owners
will hold interests in such  Certificates  through the book-entry  facilities of
The  Depository  Trust  Company in minimum  denominations  of initial  principal
balance or notional amount,  as the case may be, of $100,000 (or, in the case of
the Class X-1 and Class X-2 Certificates,  $5,000,000) and integral multiples of
$1 in excess thereof.

                         
                         MORTGAGE CAPITAL FUNDING, INC.
                                   $67,532,861
                             MULTIFAMILY/COMMERCIAL
               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996-MC1
          CLASS G, CLASS H, CLASS J, CLASS K, CLASS R-I AND CLASS R-II


                         CERTIFICATE PURCHASE AGREEMENT



                                                         June 27, 1996


Citibank, N.A.
399 Park Avenue
New York, New York  10043

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

Ladies and Gentlemen:

         Mortgage  Capital  Funding,  Inc.,  a  Delaware  corporation  ("MCFI"),
proposes  to  sell to  Citibank,  N.A.  ("Citibank")  and  Goldman,  Sachs & Co.
("Goldman";   Citibank  and  Goldman,  each  a  "Purchaser"  and  together,  the
"Purchasers"),   the  respective  classes  of  Multifamily/Commercial   Mortgage
Pass-Through  Certificates,  Series  1996-MC1  identified  on  Schedule I hereto
(collectively,  the "Privately Offered Certificates"),  in each case, having the
initial  aggregate  stated principal  balance (a "Class Principal  Balance") set
forth on Schedule I. The Privately Offered Certificates, together with the Class
X-1, Class X-2, Class A-1,  Class A-2A,  Class A-2B,  Class B, Class C, Class D,
Class E and Class F Certificates issued therewith (the "Registered Certificates"
and, collectively with the Privately Offered Certificates,  the "Certificates"),
evidence the entire beneficial  ownership interest in the assets of a trust fund
(the "Trust Fund") to be formed by MCFI and consisting  primarily of a pool (the
"Mortgage  Pool") of commercial  and  multifamily  mortgage loans (the "Mortgage
Loans")  that have,  as of the close of business  on July 1, 1996 (the  "Cut-off
Date"),  after taking into account all payments of principal due on the Mortgage
Loans on or before such date,  whether or not received,  an aggregate  principal
balance  of  $482,357,812,  subject  to a variance  of plus or minus  5.0%.  The
Mortgage Loans (or the right to have such transferred to the Trust Fund) will be
acquired by MCFI from  Citibank  in exchange  for  immediately  available  funds
pursuant to a mortgage loan purchase  agreement,  dated as of June 27, 1996 (the
"Mortgage Loan Purchase Agreement"),  between MCFI and Citibank.  Certain of the
Mortgage Loans will be acquired by Citibank from PNC Bank, National  Association
("PNC") in exchange for immediately  available funds pursuant to a mortgage loan
purchase  agreement,  dated as of June 27, 1996 (the "PNC Purchase  Agreement"),
between  Citibank  and PNC.  Certain  of the  Mortgage  Loans  (the  "Contitrade
Mortgage  Loans") will be acquired by Citibank from  ContiTrade  Services L.L.C.
("ContiTrade")  in  exchange  for  immediately  available  funds  pursuant  to a
mortgage loan  purchase  agreement,  dated as of June 27, 1996 (the  "ContiTrade
Purchase Agreement"),  between Citibank and ContiTrade. Two separate real estate
mortgage investment conduit ("REMIC") elections will be made with respect to the
Trust Fund for federal income tax purposes.  The Trust Fund is to be created and
the Certificates are to be issued under a pooling and servicing agreement, dated
as of July 1,  1996 (the  "Pooling  and  Servicing  Agreement"),  among  MCFI as
sponsor,  Citibank as mortgage loan seller (in such capacity, the "Mortgage Loan
Seller"),  GMAC Commercial Mortgage  Corporation as master servicer (the "Master
Servicer"),

<PAGE>
                                       2


Hanford/Healy  Asset  Management  Company  as  special  servicer  (the  "Special
Servicer") and State Street Bank and Trust Company as trustee (in such capacity,
the  "Trustee")  and  REMIC   administrator   (in  such  capacity,   the  "REMIC
Administrator").

         1.      REPRESENTATIONS AND WARRANTIES.

         (a)     MCFI represents and warrants to, and agrees with, each of the 
Purchasers that:

                (i) As of the  Closing  Date (as  defined  in  Section  3),  the
         Privately Offered  Certificates  will be duly authorized,  executed and
         delivered and, assuming  authentication  in the manner  contemplated in
         the  Pooling  and  Servicing  Agreement,  will be  validly  issued  and
         outstanding  and entitled to the  benefits  provided by the Pooling and
         Servicing Agreement.

               (ii) As of the Closing Date, the Pooling and Servicing  Agreement
         will have been duly  authorized,  executed  and  delivered by MCFI and,
         assuming the valid authorization, execution and delivery thereof by the
         other parties thereto, will constitute a valid and binding agreement of
         MCFI  enforceable in accordance with its terms,  except as the same may
         be  limited by  bankruptcy,  insolvency,  reorganization  or other laws
         relating to or affecting the  enforcement  of creditors'  rights and by
         general principles of equity.

               (iii) This  Agreement  has been  duly  authorized,  executed  and
         delivered  by  each  of MCFI  and  Citicorp  and,  assuming  the  valid
         authorization, execution and delivery hereof by each of the Purchasers,
         constitutes a valid and binding obligation of each of MCFI and Citicorp
         enforceable  in  accordance  with its terms,  except as the same may be
         limited  by  bankruptcy,  insolvency,   reorganization  or  other  laws
         relating to or affecting  the  enforcement  of  creditors'  rights,  by
         general  principles  of  equity  and by  public  policy  considerations
         underlying the  securities  laws, to the extent that such public policy
         considerations  limit  the  enforceability  of the  provisions  of this
         Agreement that purport to provide  indemnification  for securities laws
         liabilities.

               (iv) The  Privately  Offered  Certificates  and the  Pooling  and
         Servicing   Agreement   conform  in  all   material   respects  to  the
         descriptions  thereof  contained  in the Private  Placement  Memorandum
         (including the exhibits thereto,  the "Private Placement  Memorandum"),
         dated  June 27,  1996,  relating  to the Class G,  Class H, Class J and
         Class K Certificates.

               (v) As of the Closing  Date,  the Private  Placement  Memorandum
         will not include any untrue statement of a material fact and (when read
         together  with  the  other  information  referenced  therein  as  being
         available for review by prospective investors) 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  MCFI  does  not  make  any  representations,
         warranties or agreements as to the information  contained in or omitted
         from  the  Private  Placement   Memorandum  in  reliance  upon  and  in
         conformity with the  information  furnished in writing to MCFI by or on
         behalf of such Purchaser (in whatever capacity) specifically for use in
         connection with the preparation of the Private Placement Memorandum.

               (vi) MCFI has been duly  organized  and is validly  existing as a
         corporation  in good standing  under the laws of the State of Delaware,
         with  corporate  power and authority to own its  properties and conduct
         its business as described in the Private Placement Memorandum.

              (vii) The issuance and sale of the Privately Offered  Certificates
         to the Purchasers  pursuant to this  Agreement,  the compliance by MCFI
         with the other provisions of this 

<PAGE>
                                       3

          Agreement,  the  Pooling  and  Servicing  Agreement  and the Privately
          Offered  Certificates and the  consummation of the other  transactions
          herein or therein  contemplated do not, under any statute,  regulation
          or rule of general  applicability  or any decision,  order,  decree or
          judgment  of any  judicial  or other  governmental  body  specifically
          applicable  to MCFI,  require any  consent,  approval,  authorization,
          order,   registration  or  qualification  of  or  with  any  court  or
          governmental  authority,  except  (A) such as have  been  obtained  or
          effected  with  respect  to  the  Registered  Certificates  under  the
          Securities  Act of 1933, as amended (the  "Securities  Act"),  (B) the
          recordation  of the  assignments of the Mortgage Loans to the Trustee,
          which  are to be  completed  pursuant  to the  Pooling  and  Servicing
          Agreement  on or  following  the  Closing  Date  and  (C)  such  other
          approvals  as  have  been  obtained;   provided  that  MCFI  makes  no
          representations   or   warranties   as  to  any   consent,   approval,
          authorization,  registration  or  qualification  which may be required
          under state securities or Blue Sky laws.  

         (viii)  Neither the  execution and  delivery of this  Agreement and the
         Pooling and Servicing  Agreement,  nor the issuance and delivery of the
         Privately  Offered  Certificates,  nor the consummation of any other of
         the transactions contemplated herein or therein, nor the fulfillment of
         the terms of this  Agreement and the Pooling and  Servicing  Agreement,
         will  conflict  with,  violate,  result in a breach of or  constitute a
         default under the certificate of  incorporation or by-laws of MCFI, any
         statute  or  regulation  currently  applicable  to MCFI,  or any  order
         currently   applicable   to  MCFI  of  any  court,   regulatory   body,
         administrative  agency or governmental  body having  jurisdiction  over
         MCFI, or the terms of any indenture or other agreement or instrument to
         which  MCFI is a party  or by  which  it or any of its  properties  are
         bound.

             (ix)   There  are  no   actions  or   proceedings   against,   or
         investigations  of,  MCFI  pending,  or,  to  the  knowledge  of  MCFI,
         threatened,  before any court,  administrative agency or other tribunal
         (A)  asserting  the  invalidity  of this  Agreement,  the  Pooling  and
         Servicing Agreement or the Privately Offered Certificates,  (B) seeking
         to prevent the issuance of the Privately  Offered  Certificates  or the
         consummation of any of the transactions  contemplated by this Agreement
         or the Pooling and Servicing  Agreement,  (C) that might materially and
         adversely  affect the performance by MCFI of its obligations  under, or
         the  validity or  enforceability  of, this  Agreement,  the Pooling and
         Servicing  Agreement  or  the  Privately  Offered  Certificates  or (D)
         seeking to affect  adversely the federal  income tax  attributes of the
         Class G, Class H,  Class J and Class K  Certificates  described  in the
         Private Placement Memorandum.

               (x) MCFI is not,  and the  issuance  and sale of the  Privately
         Offered   Certificates  in  the  manner  contemplated  by  the  Private
         Placement  Memorandum  and this  Agreement  will not cause  MCFI to be,
         subject to  registration  or  regulation  as an  investment  company or
         affiliate of an investment  company under the Investment Company Act of
         1940, as amended (the "Investment Company Act").

               (xi) The  transfer of the  Mortgage  Loans to the Trust Fund and
         the sale of the  Certificates to the  Purchasers,  at the Closing Date,
         will be treated by MCFI for financial accounting and reporting purposes
         as a sale of assets and not as a pledge of assets to secure debt.

               (xii) Any taxes, fees and other governmental  charges (other than
         income taxes,  franchise  taxes and recording and filing fees) that are
         due and payable by MCFI as of the Closing Date in  connection  with the
         execution,  delivery and performance of this Agreement, the Pooling and
         Servicing Agreement and the Privately Offered  Certificates,  will have
         been paid at or prior to the Closing Date.
<PAGE>
                                       4


               (xiii) At the  Closing  Date and at the  direction  of MCFI,  the
         Mortgage  Loans will have been duly and validly  assigned and delivered
         by the  Mortgage  Loan  Seller to the  Trustee  under the  Pooling  and
         Servicing Agreement.

               (xiv) Assuming the accuracy of the representations and warranties
         and the  performance of the covenants  contained  herein on the part of
         the  Purchasers,  neither  MCFI nor  anyone  acting on its  behalf  has
         offered or sold any Privately  Offered  Certificate or interest therein
         by  any  form  of  general  solicitation  or  general  advertising.  In
         addition, MCFI will not act, nor has it authorized or will it authorize
         any person to act,  in any manner set forth in the  foregoing  sentence
         with respect to the Privately Offered Certificates.

         (b)     Each Purchaser represents and warrants to, and agrees with, 
MCFI that:

                 (i) Such  Purchaser is acquiring its allotment of the Privately
         Offered  Certificates for its own account and not with a view to or for
         sale or transfer in any manner except as contemplated herein and in the
         Private Placement Memorandum.

                 (ii) Such  Purchaser  understands  that the  Privately  Offered
         Certificates  have not and will not be registered  under the Securities
         Act or registered or qualified  under any applicable  state  securities
         laws,  neither MCFI nor the Trustee is obligated to register or qualify
         the  Privately   Offered   Certificates   and  the  Privately   Offered
         Certificates  may not be  resold  or  transferred  unless  they are (A)
         registered  pursuant to the Securities Act and registered and qualified
         pursuant  to any  applicable  state  securities  laws  or (B)  sold  or
         transferred in transactions which are exempt from such registration and
         qualification  and the Trustee or other  registrar of the  Certificates
         has received  either (1)  certification(s)  from the transferor  and/or
         transferee  (substantially  in the forms  attached  to the  Pooling and
         Servicing  Agreement)  setting forth the facts surrounding the transfer
         and  establishing  that such transfer is being made in accordance  with
         Rule  144A  under  the  Securities  Act or (2) an  opinion  of  counsel
         satisfactory to the Trustee or other registrar of the Certificates with
         respect to the availability of such exemption,  together with copies of
         the  certification(s)  from the transferor  and/or  transferee  setting
         forth the facts  surrounding  the  transfer  upon which such opinion is
         based.

                 (iii) Such  Purchaser  will not sell or otherwise  transfer any
         Privately Offered  Certificate or interest therein except in compliance
         with the  provisions  of  Section  5.02 of the  Pooling  and  Servicing
         Agreement.

                 (iv) Neither such Purchaser nor anyone acting on its behalf has
         (A) made any  offers  or sales  of  securities  that are  substantially
         similar to the Privately  Offered  Certificates  or (B) offered or sold
         any Privately  Offered  Certificate or interest  therein by any form of
         general  solicitation  or  general  advertising.   In  addition,   such
         Purchaser  will not act, nor has it authorized or will it authorize any
         person to act,  in any  manner  set forth in the  prior  sentence  with
         respect to the Privately Offered Certificates.

                 (v) Such  Purchaser  has been  furnished  with all  information
         regarding (A) MCFI,  (B) the Privately  Offered  Certificates,  (C) the
         nature,  performance  and  servicing  of the  Mortgage  Loans,  (D) the
         Pooling  and  Servicing   Agreement  and  (E)  any  credit  enhancement
         mechanism associated with the Privately Offered  Certificates,  that it
         has requested.

                 (vi) Such Purchaser is an "accredited  investor",  as such term
         is defined in Rule 501(a) of Regulation D under the Securities Act.
<PAGE>
                                       5


                 (vii) In connection with its purchase of any Class R-I or Class
         R-II Certificates,  such Purchaser understands that it must, and hereby
         agrees to, deliver a Transfer Affidavit and Agreement  substantially in
         the form of Exhibit C-1 to the Pooling and Servicing Agreement.

         2.  PURCHASE  AND SALE.  Subject  to the terms  and  conditions  and in
reliance upon the  representations  and warranties herein set forth, MCFI agrees
to sell to each of Citibank and Goldman,  and Citibank and Goldman each agree to
purchase from MCFI, the respective classes of Privately Offered Certificates, in
each case in the principal  amount and at the purchase  price for such class set
forth on Schedule I hereto.

         3.  DELIVERY  AND  PAYMENT.  Delivery of and payment for the  Privately
Offered  Certificates  shall be made in the manner,  on the date and at the time
specified in Schedule I hereto,  which date and time may be changed by agreement
between the  Purchasers  and MCFI (such date and time of delivery of and payment
for the Privately Offered  Certificates being herein referred to as the "Closing
Date").  Delivery of each Purchaser's  allotment of the Registered  Certificates
shall be made to the related  Purchaser against payment by such Purchaser of the
purchase  price  therefor  to or upon  the  order of MCFI in  same-day  funds by
federal  funds wire (or by such other  method as either  Purchaser  and MCFI may
agree).  The  Privately  Offered  Certificates  of each class  thereof  shall be
registered in such names and in such authorized  denominations as the Purchasers
may have  requested  not less than three full business days prior to the Closing
Date.

         MCFI agrees to have the Privately  Offered  Certificates  available for
inspection,  checking and packaging in New York, New York, by 3:00 p.m. New York
City time on the business day prior to the Closing Date.

         4.  OFFERING  BY THE  PURCHASERS.  It is  understood  that  each of the
Purchasers proposes to privately place the Privately Offered Certificates with a
limited number of institutional  investors as set forth in the Private Placement
Memorandum.

         5. FEES AND EXPENSES. MCFI will pay or cause to be paid all third-party
costs and expenses in  connection  with the  transactions  herein  contemplated,
other than those for which (i) Citibank is  responsible  under the Mortgage Loan
Purchase Agreement, (ii) ContiTrade is responsible under the ContiTrade Purchase
Agreement  and  (iii)  PNC is  responsible  under  the PNC  Purchase  Agreement;
provided, however, that each Purchaser will pay or cause to be paid any transfer
taxes on resale of any of the Privately  Offered  Certificates  and  advertising
expenses  connected  with any offers that such Purchaser may make; and provided,
further,  that Goldman only will be responsible  for the fees of Skadden,  Arps,
Slate,  Meagher & Flom.  Additionally,  for a period of 90 days from the Closing
Date, MCFI will provide to each Purchaser, at its own expense, as many copies of
the Private Placement Memorandum as such Purchaser may reasonably request.

         6. CONDITIONS TO THE OBLIGATIONS OF EACH PURCHASER.  The obligations of
each Purchaser to purchase its allotment of the Privately  Offered  Certificates
shall be subject to the accuracy of the  representations  and  warranties on the
part of MCFI contained  herein as of the date hereof and as of the Closing Date,
to the accuracy of the  statements  of MCFI made in any  officer's  certificates
pursuant to the provisions hereof, to the performance by MCFI of its obligations
hereunder and to the following additional conditions:

         (a)     MCFI shall have furnished to the Purchaser:

                 (i)    An executed copy of the Pooling and Servicing Agreement;
<PAGE>
                                       6


                 (ii) An opinion Stephen E. Dietz,  Esq., counsel to MCFI, dated
         the Closing Date, substantially to the effect that:

                         (A) MCFI is validly  existing as a corporation  in good
                 standing  under  the  laws  of  the  State  of  Delaware,  with
                 corporate  power  and  authority  under  such  laws  to own its
                 properties and conduct its business as described in the Private
                 Placement Memorandum;

                         (B) The Privately  Offered  Certificates have been duly
                 authorized, executed and delivered and, assuming authentication
                 in  the  manner  contemplated  in  the  Pooling  and  Servicing
                 Agreement,  are validly issued and  outstanding and entitled to
                 the benefits provided by the Pooling and Servicing Agreement;

                         (C) The Pooling and Servicing Agreement has been duly
                 authorized, executed and delivered by MCFI;

                         (D) The Pooling and Servicing  Agreement  constitutes a
                 valid and legally binding  agreement of MCFI and is enforceable
                 against it in accordance with its terms, except as the same may
                 be limited by bankruptcy,  insolvency,  reorganization or other
                 similar  laws  relating  to or  affecting  the  enforcement  of
                 creditor's  rights  generally  and  by  general  principles  of
                 equity;

                         (E) The Pooling and Servicing Agreement is not required
                 to be  qualified  under the  Trust  Indenture  Act of 1939,  as
                 amended,  and the Trust Fund is not  required to be  registered
                 under the Investment Company Act of 1940, as amended;

                         (F)  The   descriptions   in  the   Private   Placement
                 Memorandum,  as of the date hereof,  of the  Privately  Offered
                 Certificates  and the Pooling and Servicing  Agreement  are, to
                 the extent  that such  descriptions  constitute  statements  of
                 matters  of law or  legal  conclusions  with  respect  thereto,
                 accurate in all material respects;

                         (G) This Agreement has been duly authorized, executed  
                 and  delivered by each of MCFI and Citicorp; and

                         (H) The  issuance,  offer  and  sale  of the  Privately
                 Offered  Certificates  by MCFI to the  Purchasers in the manner
                 contemplated  in  the  Private   Placement   Memorandum,   this
                 Agreement and the Pooling and Servicing Agreement, assuming the
                 accuracy  of  your   representations  and  warranties  and  the
                 performance  of  your   covenants   contained   herein,   is  a
                 transaction that does not require registration of the Privately
                 Offered Certificates under the Securities Act.

                 In giving his opinion, counsel to MCFI shall additionally state
         that,   based  on   conferences   and  telephone   conversations   with
         representatives  of ContiTrade,  PNC Bank, the Underwriters,  Citibank,
         MCFI, the Trustee,  the REMIC Administrator,  the Master Servicer,  the
         Special  Servicer  and their  respective  counsel,  and without  having
         reviewed any of the Mortgage Notes, Mortgages or other documents in the
         Mortgage  Files or made any inquiry of any  originator  of any Mortgage
         Loan not referenced above, nothing has come to such counsel's attention
         that would lead him to believe  that the Private  Placement  Memorandum
         (other than (i) any  accounting,  financial or statistical  information
         included   therein,   (ii)   information  with  respect  to  California
         foreclosure law, and information  relating to the Master Servicer,  the
         Special Servicer,  the REMIC  Administrator and the Trustee,  contained
         therein  or  omitted  therefrom  and  (iii) the  

<PAGE>
                                       7


          information  under  the  headings  "Description  of the Mortgage Pool"
          or elsewhere in the Private  Placement  Memorandum with respect to the
          subjects discussed under such headings), as of the date thereof and as
          of the Closing  Date,  included or includes an untrue  statement  of a
          material fact or omitted or omits 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.

                 Such opinion may express its reliance as to factual  matters on
         the  representations  and warranties  made by, and on  certificates  or
         other documents furnished by officers and/or authorized representatives
         of,  the  parties  to this  Agreement  and the  Pooling  and  Servicing
         Agreement  and on  certificates  furnished  by public  officials.  Such
         opinion may assume the due authorization, execution and delivery of the
         instruments  and documents  referred to therein by the parties  thereto
         other than MCFI and  Citicorp.  Such  opinion  may be  qualified  as an
         opinion only on the General  Corporation  Law of the State of Delaware,
         the laws of each state in which the writer of the  opinion is  admitted
         to practice law and the federal law of the United States.

                 (iii) One or more opinions,  dated the Closing Date, of Thacher
         Proffitt & Wood, special counsel to MCFI and Contitrade,  substantially
         to the effect that:

                         (A) The statements in the Private Placement  Memorandum
                 under the headings "ERISA  Considerations",  "Material  Federal
                 Income  Tax  Consequences"  and  "Certain  Federal  Income  Tax
                 Consequences",  to the extent  they  constitute  matters of New
                 York or federal law or legal  conclusions  with respect thereto
                 that  are  relevant  to  the  Privately  Offered  Certificates,
                 provide a fair and accurate summary of such law
                 and conclusions.

                         (B) As  described  in  the  Prospectus  Supplement  and
                 assuming  compliance  with the  provisions  of the  Pooling and
                 Servicing Agreement,  (1) REMIC I will qualify as a real estate
                 mortgage  investment  conduit (a "REMIC") within the meaning of
                 Sections  860A  through  860G (the "REMIC  Provisions")  of the
                 Internal  Revenue  Code  of  1986,  and  the  REMIC  I  Regular
                 Interests  will  be  "regular  interests"  and  the  Class  R-I
                 Certificates   will   evidence  the  sole  class  of  "residual
                 interests"  in REMIC I (as both terms are  defined in the REMIC
                 Provisions  in effect on the  Closing  Date),  and (2) REMIC II
                 will  qualify  as a  REMIC  within  the  meaning  of the  REMIC
                 Provisions,  and the Class  X-1,  Class X-2,  Class A-1,  Class
                 A-2A,  Class A-2B, Class B, Class C, Class D, Class E, Class F,
                 Class  G,  Class  H,  Class  J and  Class K  Certificates  will
                 evidence  "regular  interests" and the Class R-II  Certificates
                 will  evidence the sole class of "residual  interests" in REMIC
                 II.

                 In giving its opinions,  counsel to MCFI and  ContiTrade  shall
         additionally   state  that,   based  on   conferences   and   telephone
         conversations  with  representatives  of  ContiTrade,   PNC  Bank,  the
         Underwriters, Citibank, MCFI, the Trustee, the REMIC Administrator, the
         Master Servicer, the Special Servicer and their respective counsel, and
         without having reviewed any of the Mortgage  Notes,  Mortgages or other
         documents in the Mortgage  Files (other than select  provisions  in the
         Mortgage Notes and Mortgages for the Contitrade Mortgage Loans) or made
         any  inquiry of any  originator  of any  Mortgage  Loan not  referenced
         above,  nothing has come to such special counsel's attention that would
         lead it to believe that the Private  Placement  Memorandum  (other than
         (i) any accounting,  financial or statistical  information  included in
         the Private  Placement  Memorandum and (ii) the  information  under the
         headings "Description of the Mortgage Pool" or elsewhere in the Private
         Placement  Memorandum with respect to the subjects discussed under such
         headings),  as of the date thereof and as of the Closing Date, included
         or includes an untrue  statement of a material fact or omitted or omits
         to state a  material  fact  necessary  in order to make 

<PAGE>
                                       8


          the  statements  therein,  in  the  light  of  the circumstances under
          which they were made, not misleading.

                 Such opinion may express its reliance as to factual  matters on
         the  representations  and warranties  made by, and on  certificates  or
         other documents furnished by officers and/or authorized representatives
         of,  the  parties  to this  Agreement  and the  Pooling  and  Servicing
         Agreement  and on  certificates  furnished  by public  officials.  Such
         opinion may assume the due authorization, execution and delivery of the
         instruments  and documents  referred to therein by the parties  thereto
         other than MCFI.  Such  opinion may be  qualified as an opinion only on
         the General Corporation Law of the State of Delaware,  the laws of each
         state in which the writer of the opinion is  admitted  to practice  law
         and the federal law of the United States.

                 (iv)  A good  standing  certificate  regarding  MCFI  from  the
         Secretary of State of the State of Delaware,  dated not earlier than 30
         days prior to the Closing Date;

                 (v) A certificate of MCFI, dated the Closing Date and signed by
         an executive  officer or  authorized  signatory of MCFI,  to the effect
         that the  representations  and  warranties  of MCFI herein 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,  and MCFI has  complied in
         all  material  respects  with  all  agreements  and  satisfied  all the
         conditions  on its part to be performed or satisfied at or prior to the
         Closing Date; and

                 (vi) An  officer's  certificate,  dated  the  Closing  Date and
         signed by the  Secretary  or an  assistant  secretary  of MCFI,  to the
         effect that each  individual  who, as an officer or  representative  of
         MCFI, signed this 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  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.  Such certificate  shall be
         accompanied  by true  and  complete  copies  (certified  as such by the
         Secretary or an  assistant  secretary  of MCFI) of the  certificate  of
         incorporation  and by-laws of MCFI,  as in effect on the Closing  Date,
         and of the  resolutions  of MCFI and any required  shareholder  consent
         relating to the  transactions  contemplated  in this  Agreement and the
         Pooling and Servicing Agreement.

         (b) The  Purchasers  shall have  received,  with respect to each of the
Mortgage Loan Seller, the Master Servicer, the Special Servicer, the Trustee and
the REMIC Administrator, a favorable opinion of counsel, dated the Closing Date,
addressing the valid existence of such party under the laws of the  jurisdiction
of its  organization,  the due  authorization,  execution  and  delivery  of the
Pooling  and  Servicing  Agreement  by  such  party  and,  subject  to the  same
limitations  as set forth in  Section  6(a)(ii)(D),  the  enforceability  of the
Pooling and Servicing Agreement against such party. Such opinion may express its
reliance as to factual matters on representations and warranties made by, and on
certificates  or  other  documents   furnished  by  officers  and/or  authorized
representatives  of parties to this  Agreement  and the  Pooling  and  Servicing
Agreements and on certificates  furnished by public officials.  Such opinion may
assume the due  authorization,  execution  and delivery of the  instruments  and
documents  referred  to therein by the parties  thereto  other than the party on
behalf of which such opinion is being rendered. Such opinion may be qualified as
an opinion  only on the General  Corporation  Law of the State of  Delaware  (if
relevant), the laws of each state in which the writer of the opinion is admitted
to practice law and the federal law of the United States.
<PAGE>
                                       9


         (c) The  Purchasers  shall have  received  from KPMG Peat  Marwick  and
Deloitte & Touche LLP, certified public accountants,  letters, dated the Closing
Date, in form and substance reasonably  satisfactory to MCFI and the Purchasers,
collectively  stating  in  effect  that they have  performed  certain  specified
procedures as a result of which they have determined that certain information of
an  accounting,  financial  or  statistical  nature  set  forth  in the  Private
Placement Memorandum agrees with the data sheet or computer tape prepared by the
Mortgage Loan Seller or ContiTrade, unless otherwise noted in such letter.

         (d) MCFI and the  Underwriters  shall  have  received  from  KPMG  Peat
Marwick,  certified public accountants, a letter dated the Closing Date, in form
and substance reasonably satisfactory to MCFI and the Purchasers,  to the effect
that they have performed  certain specified  procedures,  all of which have been
agreed to by MCFI and the  Purchasers,  as a result of which they  confirmed the
information of an accounting,  financial or statistical  nature  included in the
Private Placement Memorandum under the heading "Special Yield Considerations".

         (e)  Subsequent  to the date hereof,  there shall not have occurred any
change, or any development  involving a prospective  change, in or affecting the
business or properties of MCFI which such Purchaser  concludes,  in the judgment
of  such  Purchaser  after  consultation  with  MCFI,   materially  impairs  the
investment  quality  of the  Privately  Offered  Certificates  so as to  make it
impractical or inadvisable to proceed with the private placement or the delivery
of the Privately  Offered  Certificates as contemplated by the Private Placement
Memorandum and this Agreement.

         (f) The Privately Offered Certificates shall have been assigned ratings
not less than those set forth on Schedule I and such ratings shall not have been
rescinded.

         If any of the  conditions  specified  in this  Section 6 shall not have
been fulfilled in all material  respects when and as provided in this Agreement,
or if any of the opinions and certificates  mentioned above or elsewhere in this
Agreement shall not be in all material respects reasonably  satisfactory in form
and  substance  to  such  Purchaser  and its  counsel,  this  Agreement  and all
obligations  of such  Purchaser  hereunder  may be cancelled  at, or at any time
prior to, the Closing Date by such Purchaser.  Notice of such cancellation shall
be given to MCFI in writing or by telephone confirmed in writing.

         7.      INDEMNIFICATION AND CONTRIBUTION.

         (a) MCFI agrees to indemnify and hold harmless each  Purchaser and each
person who controls such  Purchaser  within the meaning of either the Securities
Act or the  Securities  Exchange Act of 1934, as amended (the  "Exchange  Act"),
against any and all losses, claims, damages or liabilities, joint or several, to
which it or any of them  may  become  subject  under  the  Securities  Act,  the
Exchange Act, or other federal or state  statutory law or regulation,  at common
law or otherwise,  insofar as such losses,  claims,  damages or liabilities  (or
actions in respect  thereof) arise out of or are based upon any untrue statement
or  alleged  untrue  statement  of a  material  fact  contained  in the  Private
Placement  Memorandum,  or in any  revision or amendment  thereof or  supplement
thereto,  or arise out of or are based upon the  omission  or  alleged  omission
(when  read  together  with the other  information  referenced  therein as being
available for review by prospective  investors) to state therein a material fact
necessary to make the statements therein in the light of the circumstances under
which  they  were  made,  not  misleading,  and  agrees to  reimburse  each such
indemnified party for any legal or other expenses  reasonably  incurred by it or
him in connection with investigating or defending any such loss, claim,  damage,
liability or action; provided, however, that MCFI will not be liable in any such
case to the extent that any such loss, claim,  damage or liability arises out of
or is based upon any such  untrue  statement  or  alleged  untrue  statement  or
omission or alleged  omission  made in the Private  Placement  Memorandum or any
revision  thereof or 

<PAGE>
                                       10


supplement  thereto in reliance upon and in conformity with written  information
furnished  to MCFI by or on  behalf of such  Purchaser  (in  whatever  capacity)
specifically for use in connection with the preparation thereof.  This indemnity
agreement will be in addition to any liability which MCFI may otherwise have.

         (b) Each Purchaser  agrees to indemnify and hold harmless MCFI and each
person who controls MCFI within the meaning of either the  Securities Act or the
Exchange Act, to the same extent as the foregoing  indemnities  from MCFI to the
Purchasers,  but only with reference to written information furnished to MCFI by
or on behalf of such Purchaser (in whatever  capacity)  specifically  for use in
connection  with the  preparation  of the Private  Placement  Memorandum  or any
revision  or  amendment  thereof  or  supplement  thereto,  and in the  case  of
Citibank,  only insofar as Citibank does not otherwise  provide  indemnification
for any particular  loss,  claim,  damage or liability  pursuant to the Mortgage
Loan Purchase  Agreement.  This  indemnity  agreement will be in addition to any
liability which such Purchaser may otherwise have.

         (c) Promptly after receipt by an indemnified party under this Section 7
of notice of the commencement of any action,  such indemnified  party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 7, notify the indemnifying party in writing of the commencement thereof;
but the  omission  to  notify  the  indemnifying  party  will  not  relieve  the
indemnifying party from any liability which it may have to any indemnified party
otherwise  than under this Section 7;  provided,  however,  that any increase in
such  liability as a result of such failure to notify shall not be an expense of
the  indemnifying  party.  In case  any  such  action  is  brought  against  any
indemnified  party and it notifies the  indemnifying  party of the  commencement
thereof,  the indemnifying party will be entitled to participate therein, and to
the extent  that it may elect by written  notice  delivered  to the  indemnified
party promptly after receiving the aforesaid notice from such indemnified party,
to assume the defense  thereof,  with counsel  satisfactory to such  indemnified
party;  provided  that, if the  defendants  in any such action  include both the
indemnified  party and the  indemnifying  party and the indemnified  party shall
have  reasonably  concluded  that there may be legal  defenses  available  to it
and/or other indemnified parties which are different from or additional to those
available to the indemnifying party, the indemnified party or parties shall have
the right to select  separate  counsel  to assert  such  legal  defenses  and to
otherwise  participate  in  the  defense  of  such  action  on  behalf  of  such
indemnified party or parties. Upon receipt of notice from the indemnifying party
to such  indemnified  party of its election to assume the defense of such action
and approval by the indemnified  party of counsel,  the indemnifying  party will
not be liable to such  indemnified  party in connection with the defense thereof
unless  (i) the  indemnified  party  shall  have  employed  separate  counsel in
connection  with the assertion of legal defenses in accordance  with the proviso
to  the  next  preceding  sentence  (it  being  understood,  however,  that  the
indemnifying  party  shall  not be  liable  for the  expenses  of more  than one
separate counsel, approved by the indemnified party or parties, representing the
indemnified  party  or  parties  who are  parties  to  such  action),  (ii)  the
indemnifying  party  shall  not  have  employed  counsel   satisfactory  to  the
indemnified  party to represent the  indemnified  party within a reasonable time
after notice of commencement of the action or (iii) the  indemnifying  party has
authorized the employment of counsel for the indemnified party at the expense of
the  indemnifying  party; and except that, if clause (i) or (iii) is applicable,
such  liability  shall be only in respect  of the  counsel  referred  to in such
clause (i) or (iii).

         (d) In  order  to  provide  for  just  and  equitable  contribution  in
circumstances in which the indemnification provided for in this Section 7 is due
in  accordance  with  its  terms  but is for any  reason  held by a court  to be
unavailable  on grounds of policy or otherwise,  MCFI and the related  Purchaser
shall each contribute to the aggregate losses,  claims,  damages and liabilities
(including  legal and other  expenses  reasonably  incurred in  connection  with
investigating or defending same) to which MCFI and such Purchaser may be subject
in such  proportion so that such Purchaser is  responsible  for 0.5% thereof and
<PAGE>
                                       11


MCFI  is  responsible  for  the  balance;  provided  that no  person  guilty  of
fraudulent  misrepresentation  (within  the  meaning  of  Section  11(f)  of the
Securities  Act) shall be entitled to  contribution  from any person who was not
guilty of such  fraudulent  misrepresentation.  For  purposes of this Section 7,
each person who controls a Purchaser within the meaning of either the Securities
Act or the  Exchange  Act shall  have the same  rights to  contribution  as such
Purchaser,  and each person who  controls  MCFI within the meaning of either the
Securities Act or the Exchange Act shall have the same rights to contribution as
MCFI. Any party entitled to contribution will,  promptly after receipt of notice
of commencement of any action,  suit or proceeding against such party in respect
of which a claim for  contribution  may be made against another party or parties
under this  paragraph (d),  notify such party or parties from whom  contribution
may be sought,  but the  omission to so notify  such party or parties  shall not
relieve the party or parties from whom contribution may be sought from any other
obligation it or they may have  hereunder or otherwise than under this paragraph
(d).

         8.  TERMINATION.  This Agreement shall be subject to termination in the
absolute  discretion of either of the Purchasers,  by notice given to MCFI prior
to delivery of and payment for the Privately Offered  Certificates,  if prior to
such time (i) trading in  securities  generally  on the New York Stock  Exchange
shall have been suspended or materially  limited,  (ii) a general  moratorium on
commercial  banking  activities  in New York shall have been  declared by either
federal or New York State  authorities,  or (iii) there shall have  occurred any
material  outbreak or escalation of  hostilities or other calamity or crisis the
effect of which on the financial markets of the United States is such as to make
it, in the reasonable  judgment of either of the Purchasers  after  consultation
with MCFI, impracticable to market the Privately Offered Certificates.

         9. DEFAULT BY A PURCHASER.  If either  Purchaser shall fail to purchase
and pay for any of the Privately Offered  Certificates agreed to be purchased by
such Purchaser hereunder and such failure to purchase shall constitute a default
in the  performance  of its or  their  obligations  under  this  Agreement,  the
remaining  Purchaser  shall be  obligated  to take up and pay for the  Privately
Offered  Certificates  that  the  defaulting  Purchaser  agreed  but  failed  to
purchase; provided, however, that in the event that the initial principal amount
of Privately  Offered  Certificates  that the  defaulting  Purchaser  agreed but
failed to purchase shall exceed 10% of the aggregate Class Principal  Balance of
the Privately Offered Certificates set forth in Schedule I hereto, the remaining
Purchaser  shall  have the  right to  purchase  all,  but shall not be under any
obligation to purchase any, of the Privately Offered  Certificates,  and if such
nondefaulting   Purchaser   does  not   purchase  all  the   Privately   Offered
Certificates,   this  Agreement  will   terminate   without   liability  to  the
nondefaulting  Purchaser,  MCFI or  Citicorp.  In the event of a default  by any
Purchaser  as set forth in this  Section 9, the Closing  Date for the  Privately
Offered  Certificates  shall be postponed for such period,  not exceeding  seven
days, as the nondefaulting  Purchaser shall determine in order that the required
changes  in the  Private  Placement  Memorandum  or in any  other  documents  or
arrangements may be effected.  Nothing contained in this Agreement shall relieve
any  defaulting  Purchaser  of  its  liability,  if  any,  to  MCFI  and  to any
nondefaulting Purchaser for damages occasioned by its default hereunder.

         10.   REPRESENTATIONS  AND  INDEMNITIES  TO  SURVIVE.   The  respective
agreements,  representations,  warranties,  indemnities and other  statements of
MCFI,  Citicorp,  the  Purchasers  and  their  respective  officers,  directors,
employees and agents set forth in or made pursuant to this Agreement will remain
in full force and effect,  regardless of any investigation  made by or on behalf
of either Purchaser, MCFI, Citicorp or any of controlling persons referred to in
Section 7 hereof,  and will  survive  delivery of and payment for the  Privately
Offered  Certificates.  The  provisions  of Section 7 hereof  shall  survive the
termination or cancellation of this Agreement.
<PAGE>
                                       12


         11. OBLIGATION OF CITICORP. Citicorp agrees, in consideration of and as
an inducement to the Purchasers'  purchase of the Privately Offered Certificates
from MCFI, to indemnify and hold  harmless each  Purchaser,  and each person who
controls each  Purchaser  within the meaning of Section 15 of the Securities Act
or Section 20 of the Exchange Act, against any failure by MCFI to perform any of
its  obligations  under  this  Agreement,  including,  without  limitation,  any
obligation of MCFI to the Purchasers pursuant to Section 7 hereof, after receipt
from the Purchaser of written notice of any such failure.

          12.  SUCCESSORS.  This  Agreement  will inure to the benefit of and be
binding  upon  the  parties  hereto  and  their  respective  successors  and the
controlling  persons  referred to in Section 7 hereof,  and no other person will
have any right or obligation hereunder.

          13.  APPLICABLE  LAW. This Agreement will be governed by and construed
in accordance with the substantive laws of the State of New York,  applicable to
agreements made and to be performed entirely in said state.

         14.   MISCELLANEOUS.   This   Agreement   supersedes   all   prior   or
contemporaneous  agreements  and  understandings  relating to the subject matter
hereof.  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 be signed in any number of  counterparts,  each of which shall be
deemed an  original,  which taken  together  shall  constitute  one and the same
instrument.

          15.  NOTICES.  All  communications  hereunder  will be in writing  and
effective  only upon  receipt  and, if sent to  Citibank,  will be  delivered to
Citibank, N.A., 399 Park Avenue, 3rd floor, New York, New York 10043, Attention:
Mr. Richard L. Jarocki.  Jr.; if sent to Goldman,  will be delivered to Goldman,
Sachs & Co., 85 Broad Street,  New York, New York 10004,  Attention:  Mr. Marvin
Kabatznick;  if sent to MCFI, will be delivered to MCFI, at 399 Park Avenue, New
York, New York 10043,  Attention:  Mr.  Richard L. Jarocki,  Jr., with a copy to
Stephen E. Dietz, Esq. at 425 Park Avenue,  New York, New York 10043; or if sent
to  Citicorp,  will be delivered to  Citicorp,  Citicorp  Center,  153 East 53rd
Street, New York, New York 10043, Attention: Mr. Gregory C. Ehlke.

<PAGE>
                                       13



                 If the foregoing is in accordance  with your  understanding  of
our agreement, please sign and return to us a counterpart hereof, whereupon this
letter and your  acceptance  shall represent a binding  agreement  between MCFI,
Citicorp and the Purchasers.

                           Very truly yours,

                           MORTGAGE CAPITAL FUNDING, INC.



                           By:             /s/ Richard L. Jarocki, Jr.
                           Name:           Richard L. Jarocki, Jr.
                           Title:          Vice President


                           CITICORP



                           By:             /s/ Gregory C. Ehlke
                           Name:           Gregory C. Ehlke
                           Title:          Vice President


The  foregoing  Agreement is hereby  confirmed and accepted as of the date first
above written.

CITIBANK, N.A.



By:              /s/ Gary L. Greenberg
Name:            Gary L. Greenberg
Title:           Vice President


GOLDMAN, SACHS & CO.



By:              /s/ Goldman, Sachs & Co.
Name:
<PAGE>
                                       14



                  SCHEDULE I


TITLE AND DESCRIPTION OF THE PRIVATELY OFFERED CERTIFICATES:
Multifamily/Commercial Mortgage Pass-Through Certificates, Series 1996-MC1, 
Class G, Class H, Class J, Class K, Class R-I and Class R-II

Certificate Purchase Agreement, dated as of June 27, 1996
Cut-off Date: July 1, 1996
<TABLE>
<CAPTION>

                                        Portion of Class         Portion of Class
                                            Principal               Principal 
Class             Initial Class          Balance of, or           Balance of, or              Initial         Purchase
Designation   Principal Balance (1)  Percentage Interest in,  Percentage Interest in,     Pass-Through Rate   Price(2)     Rating(3)
- -----------   ---------------------         Class to be              Class to be            -------------      --------    ---------
                                    Purchased by Citibank (1) Purchased by Goldman (1)
<S>                 <C>                      <C>                           <C>                   <C>              <C>          <C>

                                               (1)
G               $32,559,000             $19,640,211                   $12,918,789               7.150%        74.547%       BB/BB
H               $18,088,000             $10,911,027                    $7,176,973               5.700%        53.141%        B/B
J                $3,617,000              $2,181,843                    $1,435,157               5.700%        35.094%       B-/B-
K               $13,268,861              $8,004,030                    $5,264,831               5.700%        34.328%     Not Rated
R-I                    N/A                    100%                          0%                    N/A            N/A       Not Rated
R-II                   N/A                    100%                          0%                    N/A            N/A       Not Rated
                                                                                     ------------------------
</TABLE>
(1)        Subject to a variance of plus or minus 5.0%.

(2)        Expressed as a percentage of the aggregate Class Principal Balance of
           the relevant class of Certificates to be purchased.  In addition,  as
           to each class of Privately Offered Certificates,  the Purchasers will
           pay to  MCFI  accrued  interest  at  the  initial  Pass-Through  Rate
           therefor from the Cut-off Date to but not including the Closing Date.

(3)        By each of Standard & Poor's Ratings Services and Fitch Investors 
           Service, L.P., respectively.




Closing Time, Date and Location: 10:00 a.m. New York City time on July 10, 1996 
at the offices of Thacher Proffitt & Wood.

Issuance and delivery of Privately Offered  Certificates:  The Privately Offered
Certificates  will be issued in fully  registered,  certificated form in minimum
denominations  of,  in the case of the  Class G,  Class H,  Class J and  Class K
Certificates,  $100,000 and integral  multiples of $1 in excess  thereof and, in
the  case of the  Class  R-I and  Class  R-II  Certificates,  not  less  than 5%
percentage interest in the relevant class.

                         MORTGAGE CAPITAL FUNDING, INC.,
                                    Sponsor,


                                 CITIBANK, N.A.,
                              Mortgage Loan Seller,


                      GMAC COMMERCIAL MORTGAGE CORPORATION,
                                Master Servicer,


                     HANFORD/HEALY ASSET MANAGEMENT COMPANY,
                                Special Servicer,

                                       and

                      STATE STREET BANK AND TRUST COMPANY,
                         Trustee and REMIC Administrator



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

                         POOLING AND SERVICING AGREEMENT

                            Dated as of July 1, 1996

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

                                  $482,357,812


            Multifamily/Commercial Mortgage Pass-Through Certificates

                                 Series 1996-MC1




<PAGE>


- ------------------------------------------------------------------------------
                                TABLE OF CONTENTS
                                -----------------

Section                                                             Page

                                    ARTICLE I

                 DEFINITIONS; CERTAIN CALCULATIONS IN RESPECT OF
                     THE MORTGAGE POOL AND THE CERTIFICATES
        1.01.  Defined Terms                                          4
        Accrued Certificate Interest                                  4
        Acquisition Date                                              4
        Additional Information                                        4
        Additional Trust Fund Expense                                 4
        Adjustment Date                                               4
        Advance                                                       4
        Advance Interest                                              4
        Adverse REMIC Event                                           5
        Affiliate                                                     5
        Aggregate Principal Distribution Amount                       5
        Agreement                                                     5
        Applicable State Law                                          5
        Appraisal                                                     5
        Appraisal Reduction Amount                                    5
        Appraised Value                                               6
        ARM Loan                                                      6
        Assignment of Leases                                          6
        Assumed Scheduled Payment                                     6
        Available Distribution Amount                                 7
        Balloon Mortgage Loan                                         7
        Balloon Payment                                               7
        Balloon Payment Interest Excess                               7
        Balloon Payment Interest Shortfall                            7
        Bankruptcy Code                                               8
        Book-Entry Certificate                                        8
        Business Day                                                  8
        CERCLA                                                        8
        Certificate                                                   8
        Certificate Account                                           8
        Certificate Factor                                            8
        Certificateholder" or "Holder                                 8
        Certificate Notional Amount                                   9
        Certificate Owner                                             9
        Certificate Principal Balance                                 9
        Certificate Register                                          9
        Certificate Registrar                                         9
        Class                                                         9


                                       i
<PAGE>

        Class A Certificate                                           9
        Class A-1 Certificate                                         9
        Class A-2A Certificate                                        9
        Class A-2B Certificate                                        9
        Class B Certificate                                           10
        Class C Certificate                                           10
        Class D Certificate                                           10
        Class E Certificate                                           10
        Class F Certificate                                           10
        Class G Certificate                                           10
        Class H Certificate                                           10
        Class Interest Shortfall                                      10
        Class J Certificate                                           10
        Class K Certificate                                           11
        Class Notional Amount                                         11
        Class Principal Balance                                       11
        Class R-I Certificate                                         11
        Class R-II Certificate                                        11
        Class X Certificate                                           11
        Class X-1 Certificate                                         11
        Class X-2 Certificate                                         11
        Closing Date                                                  12
        Code                                                          12
        Collection Period                                             12
        Collection Report                                             12
        Commission                                                    12
        Conti                                                         12
        Conti Loan                                                    12
        Controlling Class                                             12
        Corporate Trust Office                                        13
        Corrected Mortgage Loan                                       13
        Cross-Collateralized Mortgage Loans                           13
        Current Principal Distribution Amount                         13
        Custodian                                                     14
        Cut-off Date                                                  14
        Cut-off Date Balance                                          14
        Debt Service Coverage Ratio                                   14
        Defaulted Mortgage Loan                                       14
        Default Interest                                              14
        Definitive Certificate                                        15
        Delinquent Loan Status Report                                 15
        Depository                                                    15
        Depository Participant                                        15
        Determination Date                                            15

                                       ii
<PAGE>

        Directly Operate                                              15
        Discount Rate                                                 15
        Disqualified Organization                                     16
        Distributable Certificate Interest                            16
        Distribution Account                                          16
        Distribution Date                                             17
        Distribution Date Statement                                   17
        Document Defect                                               17
        Due Date                                                      17
        Effective Certificate Notional Amount                         17
        Effective Class Notional Amount                               17
        Effective Pass-Through Rate                                   17
        Eligible Account                                              17
        ERISA                                                         18
        Escrow Payment                                                18
        Event of Default                                              18
        Exchange Act                                                  18
        Extension Adviser                                             18
        FDIC                                                          18
        FHLMC                                                         18
        Final Distribution Date                                       18
        Final Recovery Determination                                  18
        Fitch                                                         18
        Fixed-Rate Loan                                               19
        FNMA                                                          19
        Gross Margin                                                  19
        Ground Lease                                                  19
        Group 1 Certificates                                          19
        Group 1 Loan                                                  19
        Group 2 Certificates                                          19
        Group 2 Loan                                                  19
        Hazardous Materials                                           19
        Historical Loan Modification Report                           19
        Historical Loss Report                                        20
        HUD-Approved Servicer                                         20
        Independent                                                   20
        Independent Contractor                                        20
        Index                                                         21
        Initial Class Notional Amount                                 21
        Initial Class Principal Balance                               21
        Initial Effective Class Notional Amount                       21
        Insurance Policy                                              21
        Insurance Proceeds                                            21
        Interested Person                                             21

                                       iii
<PAGE>

        Interest Accrual Period                                       21
        Interest Only Certificate                                     22
        Investment Account                                            22
        IRS                                                           22
        Issue Price                                                   22
        Late Collections                                              22
        LIBOR                                                         22
        LIBOR Business Day                                            22
        LIBOR Determination Date                                      22
        LIBOR Reference Period                                        23
        Liquidation Event                                             23
        Liquidation Expenses                                          23
        Liquidation Fee                                               23
        Liquidation Fee Rate                                          23
        Liquidation Proceeds                                          23
        Loan Group                                                    24
        Loan Group 1                                                  24
        Loan Group 2                                                  24
        Loan-to-Value Ratio                                           24
        Loss Reimbursement Amount                                     24
        Majority Certificateholder                                    24
        Master Servicer                                               24
        Master Servicer Remittance Amount                             24
        Master Servicer Remittance Date                               25
        Master Servicing Fee                                          25
        Master Servicing Fee Rate                                     25
        Maturity Assumptions                                          25
        Modified Mortgage Loan                                        25
        Monthly Payment                                               26
        Mortgage                                                      26
        Mortgage File                                                 26
        Mortgage Loan                                                 28
        Mortgage Loan Schedule                                        28
        Mortgage Loan Seller                                          29
        Mortgage Note                                                 29
        Mortgage Pool                                                 29
        Mortgage Rate                                                 29
        Mortgaged Property                                            29
        Mortgagor                                                     29
        Net Aggregate Prepayment Interest Shortfall                   30
        Net Default Interest                                          30
        Net Investment Earnings                                       30
        Net Investment Loss                                           30
        Net Mortgage Rate                                             30

                                       iv
<PAGE>

        Net Operating Income                                          30
        Nonrecoverable Advance                                        30
        Nonrecoverable P&I Advance                                    30
        Nonrecoverable Servicing Advance                              31
        Non-Registered Certificate                                    31
        Non-United States Person                                      31
        Officer's Certificate                                         31
        Operating Statement Analysis                                  31
        Opinion of Counsel                                            31
        OTS                                                           31
        Ownership Interest                                            31
        Pass-Through Rate                                             31
        Payment Priority                                              32
        Percentage Interest                                           32
        Permitted Investments                                         32
        Permitted Transferee                                          34
        Person                                                        34
        Phase I Environmental Assessment                              34
        P&I Advance                                                   34
        Plan                                                          34
        Prepayment Assumption                                         34
        Prepayment Interest Excess                                    34
        Prepayment Interest Shortfall                                 34
        Prepayment Premium                                            34
        Primary Servicing Office                                      34
        Principal Distribution Amount                                 35
        Principal Prepayment                                          35
        Prospectus Supplement                                         35
        Purchase Price                                                35
        Qualified Appraiser                                           35
        Qualified Insurer                                             35
        Rating Agency                                                 35
        Realized Loss                                                 35
        Record Date                                                   36
        Reference Banks                                               36
        Registered Certificates                                       36
        Reimbursement Rate                                            36
        REMIC                                                         36
        REMIC Administrator                                           37
        REMIC I                                                       37
        REMIC I Regular Interest                                      37
        REMIC I Remittance Rate                                       37
        REMIC II                                                      38
        REMIC II Certificate                                          38

                                       v
<PAGE>

        REMIC II Regular Certificate                                  38
        REMIC Provisions                                              38
        Rents from Real Property                                      38
        REO Account                                                   38
        REO Acquisition                                               39
        REO Disposition                                               39
        REO Extension                                                 39
        REO Loan                                                      39
        REO Property                                                  39
        REO Revenues                                                  39
        REO Status Report                                             39
        REO Tax                                                       40
        Request for Release                                           40
        Required Appraisal Loan                                       40
        Reserve Account                                               40
        Reserve Funds                                                 40
        Residual Certificate                                          40
        Responsible Officer                                           40
        Scheduled Payment                                             40
        Securities Act                                                40
        Security Agreement                                            40
        Senior Certificate                                            40
        Sequential Pay Certificate                                    40
        Servicing Account                                             41
        Servicing Advances                                            41
        Servicing Fees                                                41
        Servicing File                                                41
        Servicing Officer                                             41
        Servicing Return Date                                         41
        Servicing Standard                                            41
        Servicing Transfer Event                                      42
        Single Certificate                                            42
        Six-Month LIBOR (Formula 1)                                   42
        Special Servicer                                              43
        Special Servicer Loan Status Report                           43
        Special Servicing Fee                                         43
        Special Servicing Fee Rate                                    43
        Specially Serviced Mortgage Loan                              43
        Sponsor                                                       45
        Spread Rate                                                   45
        Standard & Poor's                                             45
        Standby Fee                                                   45
        Standby Fee Rate                                              45
        Startup Day                                                   45

                                       vi
<PAGE>

        Stated Maturity Date                                          45
        Stated Principal Balance                                      46
        Subordinated Certificate                                      46
        Sub-Servicer                                                  46
        Sub-Servicing Agreement                                       46
        Tax Matters Person                                            46
        Tax Returns                                                   46
        Transfer                                                      46
        Transferee                                                    46
        Transferor                                                    47
        Trust Fund                                                    47
        Trustee                                                       47
        UCC                                                           47
        UCC Financing Statement                                       47
        Uncertificated Accrued Interest                               47
        Uncertificated Distributable Interest                         47
        Uncertificated Notional Amount                                48
        Uncertificated Principal Balance                              48
        Uninsured Cause                                               48
        United States Person                                          48
        USPAP                                                         48
        Voting Rights                                                 49
        Workout Fee                                                   49
        Workout Fee Rate                                              49
        1.02.  Certain Calculations in Respect of the Mortgage Pool   49

                                   ARTICLE II

          CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES;
                        ORIGINAL ISSUANCE OF CERTIFICATES

        2.01.  Conveyance of Mortgage Loans                           51
        2.02.  Acceptance of REMIC I by Trustee                       54
        2.03.  Mortgage Loan Seller's Repurchase of 
               Mortgage Loans for Document Defects and
               Certain Breaches of Representations and Warranties     56
        2.04.  Representations and Warranties of the Sponsor          57
        2.05.  Representations and Warranties of the 
               Mortgage Loan Seller.                                  59
        2.06.  Representations and Warranties of the Master Servicer  64
        2.07.  Representations and Warranties of the Special Servicer 66
        2.08.  Representations and Warranties of the Trustee          67
        2.09.  Issuance of Class R-I Certificates; Creation of 
               REMIC I Regular Interests.                             69

                                       vii
<PAGE>

        2.10.  Conveyance of REMIC I Regular Interests; Acceptance 
               of REMIC II by the Trustee.                            69
        2.11.  Issuance of REMIC II Certificates                      69

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND


        3.01.  Administration of the Mortgage Loans                   70
        3.02.  Collection of Mortgage Loan Payments                   71
        3.03.  Collection of Taxes, Assessments and Similar Items; 
               Servicing Accounts; Reserve Accounts                   71
        3.04.  Certificate Account and Distribution Account           73
        3.05.  Permitted Withdrawals From the Certificate 
               Account and the Distribution Account                   76
        3.06.  Investment of Funds in the Certificate Account, 
               the Distribution Account and the REO Account           79
        3.07.  Maintenance of Insurance Policies; Errors and 
               Omissions and Fidelity Coverage                        81
        3.08.  Enforcement of Due-On-Sale Clauses; Assumption 
               Agreements; Subordinate Financing                      83
        3.09.  Realization Upon Defaulted Mortgage Loans              85
        3.10.  Trustee to Cooperate; Release of Mortgage Files        88
        3.11.  Servicing Compensation; Interest on Servicing 
               Advances; Payment of Certain Expenses; 
               Obligations of the Trustee regarding Back-up 
               Servicing Advances                                     89
        3.12.  Inspections; Collection of Financial Statements        93
        3.13.  Annual Statement as to Compliance                      95
        3.14.  Reports by Independent Public Accountants              95
        3.15.  Access to Certain Information                          96
        3.16.  Title to REO Property; REO Account                     96
        3.17.  Management of REO Property                             97
        3.18.  Sale of Mortgage Loans and REO Properties              101
        3.19.  Additional Obligations of the Master Servicer and 
               the Special Servicer                                   104
        3.20.  Modifications, Waivers, Amendments and Consents        107
        3.21.  Transfer of Servicing Between Master Servicer 
               and Special Servicer; Record Keeping                   109
        3.22.  Sub-Servicing Agreements                               110
        3.23.  Designation of Special Servicer by the Majority 
               Certificateholders of the Controlling Class.           112
        3.24.  Extension Adviser; Elections                           113
        3.25.  Limitation on Liability of Extension Adviser           114

                                       viii
<PAGE>

        3.26.  Duties of Extension Adviser                            114
        3.27.  Special Servicer to Cooperate with the 
               Extension Adviser                                      115

                                   ARTICLE IV

               PAYMENTS TO CERTIFICATEHOLDERS AND RELATED MATTERS

        4.01.  Distributions.                                         116
        4.02.  Statements to Certificateholders; Certain Reports 
               by the Master Servicer and the Special Servicer        131
        4.03.  P&I Advances   139
        4.04.  Allocation of Realized Losses and Additional 
               Trust Fund Expenses                                    141

                                    ARTICLE V

                                THE CERTIFICATES


        5.01.  The Certificates                                       143
        5.02.  Registration of Transfer and Exchange of Certificates  143
        5.03   Book-Entry Certificates                                149
        5.04.  Mutilated, Destroyed, Lost or Stolen Certificates      150
        5.05.  Persons Deemed Owners                                  151

                                   ARTICLE VI

           THE SPONSOR, THE MORTGAGE LOAN SELLER, THE MASTER SERVICER,
                THE SPECIAL SERVICER AND THE REMIC ADMINISTRATOR

        6.01.  Liability of the Sponsor, the Mortgage Loan Seller,
               the Master Servicer, the Special Servicer and 
               the REMIC Administrator                                152
        6.02.  Merger, Consolidation or Conversion of the Sponsor,
               the Mortgage Loan Seller, the Master Servicer, 
               the Special Servicer or the REMIC Administrator        152
        6.03.  Limitation on Liability of the Sponsor, the Master
               Servicer, the Special Servicer, the REMIC 
               Administrator and Others                               153
        6.04.  Master Servicer, Special Servicer and REMIC 
               Administrator Not to Resign                            154
        6.05.  Rights of the Sponsor and the Trustee in Respect
               of the Master Servicer                                 154

                                   ARTICLE VII

                                     DEFAULT


                                       ix
<PAGE>

        7.01.  Events of Default                                      156
        7.02.  Trustee to Act; Appointment of Successor               159
        7.03.  Notification to Certificateholders                     160
        7.04.  Waiver of Events of Default                            161
        7.05.  Additional Remedies of Trustee Upon Event of Default   161

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE


        8.01.  Duties of Trustee                                      162
        8.02.  Certain Matters Affecting the Trustee                  163
        8.03.  Trustee Not Liable for Validity or Sufficiency 
               of Certificates or Mortgage Loans                      165
        8.04.  Trustee May Own Certificates                           165
        8.05.  Fees of Trustee; Indemnification of Trustee            165
        8.06.  Eligibility Requirements for Trustee                   166
        8.07.  Resignation and Removal of the Trustee                 166
        8.08.  Successor Trustee                                      167
        8.09.  Merger or Consolidation of Trustee                     168
        8.10.  Appointment of Co-Trustee or Separate Trustee          168
        8.11   Appointment of Custodians                              169
        8.12.  Access to Certain Information                          170
        8.13.  Massachusetts Filings                                  171
        8.14.  Filings with the Securities and Exchange Commission    171

                                   ARTICLE IX

                                   TERMINATION


        9.01.  Termination Upon Repurchase or Liquidation of 
               All Mortgage Loans                                     172
        9.02.  Additional Termination Requirements                    174

                                    ARTICLE X

                           ADDITIONAL REMIC PROVISIONS


        10.01. REMIC Administration                                   176
        10.02. Sponsor, Master Servicer, Special Servicer and 
               Trustee to Cooperate with REMIC Administrator          179

                                       x
<PAGE>

        10.03. Fees of the REMIC Administrator                        179
        10.04. Use of Agents                                          180

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS


        11.01. Amendment                                              181
        11.02. Recordation of Agreement; Counterparts                 182
        11.03. Limitation on Rights of Certificateholders             183
        11.04. Governing Law                                          184
        11.05. Notices                                                184
        11.06. Severability of Provisions                             184
        11.07. Successors and Assigns; Beneficiaries                  185
        11.08. Article and Section Headings                           185
        11.09. Notices to the Rating Agencies                         185


EXHIBIT A-1     Form of Class X-1 Certificate
EXHIBIT A-2     Form of Class X-2 Certificate
EXHIBIT A-3     Form of Class A-1 Certificate
EXHIBIT A-4     Form of Class A-2A Certificate
EXHIBIT A-5     Form of Class A-2B Certificate
EXHIBIT A-6     Form of Class B Certificate
EXHIBIT A-7     Form of Class C Certificate
EXHIBIT A-8     Form of Class D Certificate
EXHIBIT A-9     Form of Class E 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 R-I Certificate
EXHIBIT A-16    Form of Class R-II Certificate
EXHIBIT B-1     Form I of Transferor Certificate Pursuant to Section 5.02(b) 
EXHIBIT B-2     Form II of Transferor Certificate  Pursuant to Section  5.02(b)
EXHIBIT B-3     Form I of Transferee  Certificate Pursuant to Section 5.02(b) 
                [For QIBs] 
EXHIBIT B-4     Form II of Transferee Certificate Pursuant to Section 5.02(b)
                [For Institutional Accredited Investors]
EXHIBIT  C-1    Form of Transferee Affidavit and Agreement Pursuant to Section
                5.02(d)(i)(B)  
EXHIBIT C-2     Form of Transferor Certificate Pursuant to Section 5.02(d)(i)(D)
EXHIBIT D       Request for Release
EXHIBIT E       Form of REO Status Report

                                       xi
<PAGE>

SCHEDULE 1      Mortgage Loan Schedule

                                       xii
<PAGE>



               This Pooling and Servicing Agreement (this "Agreement"), is dated
and  effective as of July 1, 1996,  among  MORTGAGE  CAPITAL  FUNDING,  INC., as
Sponsor,  CITIBANK,  N.A., as Mortgage  Loan Seller,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION,  as Master Servicer,  HANFORD/HEALY  ASSET MANAGEMENT  COMPANY,  as
Special  Servicer and STATE STREET BANK AND TRUST COMPANY,  as Trustee and REMIC
Administrator.

                             PRELIMINARY STATEMENT:

               The Sponsor  intends to sell mortgage  pass-through  certificates
(collectively,  the "Certificates"),  to be issued hereunder in multiple classes
(each, a "Class"),  which in the aggregate  will evidence the entire  beneficial
ownership interest in the trust fund (the "Trust Fund") to be created hereunder.

               As provided herein,  the REMIC  Administrator will elect to treat
the  segregated  pool of assets  consisting  of the  Mortgage  Loans (as defined
herein) and certain other  related  assets  subject to this  Agreement as a real
estate mortgage  investment conduit (a "REMIC") for federal income tax purposes,
and such  segregated  pool of assets will be  designated as "REMIC I". The Class
R-I Certificates will represent the sole class of "residual  interests" in REMIC
I for purposes of the REMIC  Provisions (as defined herein) under federal income
tax law. The following table irrevocably sets forth the designation,  remittance
rate (the "REMIC I  Remittance  Rate"),  initial  stated  principal  amount (the
initial  "Uncertificated  Principal  Balance") and latest possible maturity date
for  each  of  the  "regular  interests"  in  REMIC  I  (the  "REMIC  I  Regular
Interests"). None of the REMIC I Regular Interests will be certificated.

Designation       REMIC I       Initial Uncertificated  Latest Possible Maturity
               Remittance Rate      Principal Balance          Date(1)(2)
               ---------------      -----------------          ----------
     X-1         Variable(3)                 N/A(4)            June 15, 2028
     LG1         Variable(3)       $29,936,984.05 (5)          June 15, 2028
     LG2         Variable(3)       $451,938,470.14 (6)         June 15, 2028
     A-1         Variable(3)       $29,966.95 (7)              June 15, 2028
     A-2A      7.35% per annum     $150,000.00 (8)             June 15, 2028
     A-2B      7.90% per annum     $145,624.00 (8)             June 15, 2028
      B        7.90% per annum     $14,470.00 (8)              June 15, 2028
      C        7.80% per annum     $31,353.00 (8)              June 15, 2028
      D        7.80% per annum     $19,294.00 (8)              June 15, 2028
      E        7.70% per annum     $16,882.00 (8)              June 15, 2028
      F        7.70% per annum     $7,235.00 (8)               June 15, 2028
      G        7.15% per annum     $32,559.00 (8)              June 15, 2028
      H        5.70% per annum     $18,088.00 (8)              June 15, 2028
      J        5.70% per annum     $3,617.00 (8)               June 15, 2028
      K        5.70% per annum     $13,268.86 (8)              June 15, 2028

<PAGE>
                                       2


(1)   Determined solely for purposes of satisfying Treasury regulation Section 
      1.860G-1(a)(4)(iii).

(2)   Set at the first  Distribution  Date that is at least two years  after the
      end of the remaining  amortization schedule of the Mortgage Loan that has,
      as of  the  Closing  Date  (as  defined  herein),  the  longest  remaining
      amortization schedule, irrespective of its scheduled maturity.

(3)   Calculated in accordance with the definition of "REMIC I Remittance Rate".

(4)   REMIC I Regular  Interest  X-1 does not have an  Uncertificated  Principal
      Balance  and will  accrue  interest  on a  notional  principal  amount (an
      "Uncertificated  Notional  Amount") that is equal to the aggregate  Stated
      Principal  Balance  (as  defined  herein) of the Group 1 Loans (as defined
      herein) outstanding from time to time.

(5)   The initial Uncertificated Principal Balance of REMIC I Regular Interest 
      LG1 equals 99.9% of the aggregate of the initial Stated
      Principal Balances of the Group 1 Loans.

(6)   The initial Uncertificated Principal Balance of REMIC I Regular Interest 
      LG2 equals 99.9% of the aggregate of the initial Stated
      Principal Balances of all the Group 2 Loans (as defined herein).

(7)   The initial Uncertificated Principal Balance of REMIC I Regular Interest 
      A-1 equals 0.1% of the aggregate of the initial Stated
      Principal Balances of all the Group 1 Loans.

(8)   The aggregate of the initial Uncertificated  Principal Balances of REMIC I
      Regular  Interests A-2A, A-2B, B, C, D, E, F, G, H, J and K equals 0.1% of
      the aggregate of the initial Stated Principal  Balances of all the Group 2
      Loans.


               As provided herein,  the REMIC  Administrator will elect to treat
the segregated pool of assets  consisting of the REMIC I Regular  Interests as a
REMIC for federal income tax purposes,  and such  segregated pool of assets will
be designated as "REMIC II". The Class R-II Certificates will represent the sole
class of "residual  interests" in REMIC II for purposes of the REMIC  Provisions
under federal  income tax law. The following  table  irrevocably  sets forth the
designation,  pass-through  rate (the  "Pass-Through  Rate"),  initial aggregate
stated  principal  amount (the initial  "Class  Principal  Balance")  and latest
possible  maturity  date for each of the  Classes of  Certificates  representing
"regular interests" in REMIC II (the "REMIC II Regular Certificates").

                 Pass-Through Rate       Initial Class       Latest Possible
Designation                            Principal Balance    Maturity Date(1)(2)

Class X-1              N/A(3)               N/A(3)          June 15, 2028
Class X-2           Variable(4)             N/A(5)          June 15, 2028
Class A-1           Variable(4)           $29,966,951       June 15, 2028
Class A-2A        7.35% per annum        $150,000,000       June 15, 2028
Class A-2B        7.90% per annum        $145,624,000       June 15, 2028
Class B           7.90% per annum         $14,470,000       June 15, 2028
Class C           7.80% per annum         $31,353,000       June 15, 2028
Class D           7.80% per annum         $19,294,000       June 15, 2028
Class E           7.70% per annum         $16,882,000       June 15, 2028


<PAGE>
                                       3


Class F           7.70% per annum          $7,235,000       June 15, 2028
Class G           7.15% per annum         $32,559,000       June 15, 2028
Class H           5.70% per annum         $18,088,000       June 15, 2028
Class J           5.70% per annum          $3,617,000       June 15, 2028
Class K           5.70% per annum         $13,268,861       June 15, 2028
- ---------------------------------
(1)       Determined solely for purposes of satisfying Treasury regulation 
          section 1.860G-1(a)(4)(iii).

(2)       Set at the first  Distribution  Date that is at least two years  after
          the end of the  remaining  amortization  schedule of the Mortgage Loan
          that has, as of the Closing Date, the longest  remaining  amortization
          schedule, irrespective of its scheduled maturity.

(3)       The Class X-1 Certificates do not have a Class Principal  Balance or a
          Pass-Through  Rate. Such Certificates shall be entitled to 100% of the
          Uncertificated Accrued Interest in respect of REMIC I Regular Interest
          X-1, subject to such adjustments as are contemplated by the definition
          of "Uncertificated Distributable Interest".

(4)       Calculated in accordance with the definition of "Pass-Through Rate".

(5)       The Class X-2  Certificates do not have a Class Principal  Balance and
          will accrue interest on a notional principal amount (a "Class Notional
          Amount")  that  is  equal  to  the  aggregate  of  the  Uncertificated
          Principal   Balances  of  REMIC  I  Regular   Interests  LG1  and  LG2
          outstanding  from time to time (rounded to the nearest whole dollar in
          the case of the  initial  Class  Principal  Balance  of the  Class X-2
          Certificates on the Closing Date).

               The  aggregate of the initial  Stated  Principal  Balances of the
Mortgage Loans, the aggregate of the initial  Uncertificated  Principal Balances
of the  REMIC  I  Regular  Interests  and the  aggregate  of the  initial  Class
Principal  Balances of the respective  Classes of REMIC II Regular  Certificates
will, in each such case, be $482,357,812.

               In consideration of the mutual agreements  herein contained,  the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee and the REMIC Administrator agree as follows:

<PAGE>
                                       4


                                    ARTICLE I

                 DEFINITIONS; CERTAIN CALCULATIONS IN RESPECT OF
                     THE MORTGAGE POOL AND THE CERTIFICATES

               SECTION 1.01.  Defined Terms .

               Whenever  used in this  Agreement,  including in the  Preliminary
Statement,  the  following  words and  phrases,  unless  the  context  otherwise
requires, shall have the meanings specified in this Article.

               "Accrued  Certificate  Interest  ": With  respect to any Class of
REMIC II Regular  Certificates (other than the Class X-1 Certificates),  for any
Distribution  Date,  one month's (or, in the case of the Class A-1  Certificates
for the initial  Distribution Date, 35 days') interest  (calculated on the basis
of a 360-day year consisting of twelve 30-day months) at the  Pass-Through  Rate
applicable to such Class of Certificates for such Distribution  Date, accrued on
the Class  Principal  Balance or Class Notional  Amount,  as the case may be, of
such Class of Certificates  outstanding  immediately  prior to such Distribution
Date. With respect to the Class X-1  Certificates,  for any  Distribution  Date,
100% of the  Uncertificated  Accrued  Interest  in  respect  of REMIC I  Regular
Interest X-1 for such Distribution Date.

               "Acquisition Date ": With respect to any REO Property,  the first
day on which such REO  Property is  considered  to be acquired by the Trust Fund
within the meaning of Treasury  Regulation Section  1.856-6(b)(1),  which is the
first day on which the Trust Fund is  treated as the owner of such REO  Property
for federal income tax purposes.

               "Additional Information ":  As defined in Section 4.02(a).

               "Additional  Trust Fund Expense ": Any expense  experienced  with
respect to the Trust Fund and not  otherwise  included in the  calculation  of a
Realized  Loss,  that would  result in the REMIC II Regular  Certificateholders'
receiving less than the full amount of principal  and/or  interest to which they
are entitled on any Distribution Date.

               "Adjustment  Date ": With  respect to each ARM Loan,  any date on
which the Mortgage Rate thereon is subject to adjustment pursuant to the related
Mortgage Note. The first  Adjustment  Date following the Cut-off Date as to each
ARM Loan is set forth in the Mortgage Loan Schedule. Successive Adjustment Dates
will occur as to each ARM Loan with the frequency specified in the Mortgage Loan
Schedule.

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

               "Advance  Interest ": Interest accrued on any Advance at the  
Reimbursement Rate and payable to the Master Servicer, the Special Servicer or 
the Trustee, as the case may be, all in accordance with Section 3.11(f) or 
Section  4.03(d),  as applicable.
<PAGE>
                                       5


               "Adverse REMIC Event ": With respect to each of REMIC I and REMIC
II, either (i) the  endangerment  of the status of such REMIC as a REMIC or (ii)
except as permitted by Section 3.17(a),  the imposition of a tax upon such REMIC
or any of its assets or transactions (including,  without limitation, the tax on
prohibited transactions as defined in Section 860F(a)(2) of the Code and the tax
on prohibited contributions set forth in Section 860G(d) of the Code).

               "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.

          "Aggregate  Principal  Distribution  Amount  ":  With  respect  to any
     Distribution Date, the aggregate of the Principal  Distribution Amounts for
     both Loan Groups for such Distribution Date.

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

               "Applicable   State  Law  ":  For  purposes  of  Article  X,  the
Applicable  State Law  shall be (a) the laws of the  state of New York,  (b) the
laws of the states in which the  Corporate  Trust  Office of the Trustee and the
Primary  Servicing  Offices of the Master Servicer and the Special  Servicer are
located,  (c) the laws of the  states in which any  portion of the Trust Fund is
maintained, (d) other state or local law as to which the REMIC Administrator has
actual  knowledge of  applicability  and (e) such other state or local law whose
applicability   shall  have  been   brought  to  the   attention  of  the  REMIC
Administrator  by either  (i) an opinion  of  counsel  delivered  to it, or (ii)
written notice from the appropriate  taxing authority as to the applicability of
such state law.

               "Appraisal  ": With  respect  to any  Mortgaged  Property  or REO
Property  as to which an  appraisal  is required or  permitted  to be  performed
pursuant  to the terms of this  Agreement,  either:  (i) a  narrative  appraisal
complying with USPAP conducted by a Qualified  Appraiser in the case of Mortgage
Loans  and REO  Loans  with a Stated  Principal  Balance  as of the date of such
appraisal of greater than $1,000,000;  or (ii) a limited appraisal and a summary
report of the "market  value" of the  Mortgaged  Property,  as defined in 12 CFR
ss.225.62(g),  conducted by a Qualified  Appraiser in the case of Mortgage Loans
and REO Loans with a Stated  Principal  Balance as of the date of such appraisal
of $1,000,000 or less.

               "Appraisal  Reduction  Amount ":  With  respect  to any  Required
Appraisal Loan, an amount (as calculated on the  Determination  Date immediately
succeeding the date on which the most recent relevant  Appraisal was obtained by
the Master  Servicer or the Special  Servicer,  as the case may be,  pursuant to
this  Agreement)  equal to the excess,  if any, of (a) the sum of (i) the Stated
Principal  Balance  of such  Required  Appraisal  Loan,  (ii) to the  extent not
previously  

<PAGE>
                                       6


advanced by or on behalf of the Master Servicer or the Trustee,  all accrued and
unpaid interest on such Required Appraisal Loan through the most recent Due Date
prior to such  Determination  Date at a per annum rate equal to the  related Net
Mortgage  Rate,  (iii) all accrued but unpaid Master  Servicing Fees and Special
Servicing  Fees in respect of such  Required  Appraisal  Loan,  (iv) all related
unreimbursed  Advances made by or on behalf of the Master Servicer,  the Special
Servicer or the Trustee in respect of such  Required  Appraisal  Loan,  together
with all unpaid Advance Interest accrued on such Advances, and (v) all currently
due but unpaid real estate taxes and  assessments,  insurance  premiums  and, if
applicable,  ground  rents in respect of the related  Mortgaged  Property or REO
Property,  net of any  Escrow  Payments  or other  reserves  held by the  Master
Servicer or the Special  Servicer with respect to any such item, over (b) 90% of
an amount equal to (i) the Appraised Value of the related Mortgaged  Property or
REO Property, as applicable,  as determined by such Appraisal referred to in the
parenthetical  above,  net of (ii) the amount of any liens on such property (not
accounted for in clause (a)(v) of this definition) that are prior to the lien of
the Required Appraisal Loan.

               "Appraised Value ":  As of any date of determination, the 
appraised value of a Mortgaged Property based upon the most recent Appraisal 
obtained pursuant to this Agreement.

               "ARM Loan ": Any  Mortgage  Loan that,  as of the  Closing  Date,
provides for the related Mortgage Rate to adjust from time to time in accordance
with the terms of the  related  Mortgage  Note,  and any  successor  REO Loan in
respect thereof.

               "Assignment of Leases ": With respect to any Mortgaged  Property,
any  assignment of leases,  rents and profits or similar  document or instrument
executed by the Mortgagor,  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.

               "Assumed  Scheduled  Payment  ":  With  respect  to  any  Balloon
Mortgage Loan for its Stated Maturity Date (provided that such Mortgage Loan has
not been paid in full,  and no other  Liquidation  Event has occurred in respect
thereof,  on or before the end of the  Collection  Period in which  such  Stated
Maturity Date occurs) and for any  subsequent Due Date therefor as of which such
Mortgage  Loan remains  outstanding  and part of the Trust Fund, if no Scheduled
Payment (other than the related  delinquent  Balloon Payment) is due on such Due
Date, the scheduled  monthly  payment of principal  and/or interest deemed to be
due in  respect  thereof on such Due Date equal to the  Scheduled  Payment  that
would have been due in respect of such  Mortgage Loan on such Due Date if it had
been required to continue to accrue interest in accordance  with its terms,  and
to pay  principal in  accordance  with the  amortization  schedule (if any),  in
effect  immediately  prior to, and without regard to the occurrence of, its most
recent  scheduled  maturity date. With respect to any REO Loan, for any Due Date
therefor as of which the related REO  Property  remains  part of the Trust Fund,
the scheduled  monthly payment of principal  and/or interest deemed to be due in
respect thereof on such Due Date equal to the Scheduled Payment (or, in the case
of a  Balloon  Mortgage  Loan  described  in  the  preceding  

<PAGE>
                                       7


sentence of this  definition,  the Assumed  Scheduled  Payment)  that was due in
respect of the related  Mortgage Loan on the last Due Date prior to its becoming
an REO Loan.

               "Available   Distribution   Amount   ":  With   respect   to  any
Distribution  Date,  an  amount  equal  to (a) the  balance  on  deposit  in the
Distribution  Account as of 11:00 a.m. (New York City time) on such Distribution
Date (or such later time on such date as of which  distributions are made on the
Certificates),  including,  without limitation,  if and to the extent on deposit
therein as of such time, the Master Servicer  Remittance  Amount for the related
Master Servicer Remittance Date, any P&I Advances made by the Master Servicer or
Trustee to cover  uncollected  Scheduled  Payments due and/or Assumed  Scheduled
Payments deemed due during the related  Collection  Period and any payments made
by the Master  Servicer to cover  Balloon  Payment  Interest  Shortfalls  and/or
Prepayment  Interest  Shortfalls  incurred during the related Collection Period,
net of (b) any portion of the amounts described in clause (a) of this definition
that  represents  one or  more of the  following:  (i) any  amounts  payable  or
reimbursable  to any Person  from the  Distribution  Account  pursuant to any of
clauses (ii) through (vi) of Section 3.05(b),  (ii) Prepayment  Premiums,  (iii)
any amounts  deposited in the Distribution  Account in error, and (iv) except in
the case of the Final Distribution Date, any of the amounts described in clauses
(b)(i) and (b)(ii) of the definition of "Master Servicer Remittance Amount".

               "Balloon  Mortgage Loan ": Any Mortgage Loan that by its original
terms or by virtue  of any  modification  entered  into as of the  Closing  Date
provides for an amortization  schedule extending beyond its Stated Maturity Date
and as to which, in accordance with such terms, the Scheduled Payment due on its
Stated  Maturity Date is larger than the  Scheduled  Payment due on the Due Date
next preceding its Stated Maturity Date.

               "Balloon Payment ":  With respect to any Balloon Mortgage Loan as
 of any date ofdetermination, the Scheduled Payment payable on the Stated 
Maturity Date of such Mortgage Loan.

               "Balloon  Payment  Interest Excess ": With respect to any Balloon
Mortgage  Loan as to which the Stated  Maturity  Date occurs after the first day
of, but on or before the  Determination  Date in, any calendar month, the amount
of interest (net of related  Servicing  Fees) accrued on such Mortgage Loan from
the beginning of such month to, but not including, such Stated Maturity Date, to
the extent such interest is actually paid by the related Mortgagor in connection
with the payment of the related Balloon Payment during the Collection  Period in
which such Stated Maturity Date occurs.

               "Balloon Payment Interest Shortfall : With respect to any Balloon
Mortgage   Loan  as  to  which  the  Stated   Maturity  Date  occurs  after  the
Determination Date in any calendar month, the amount of interest (net of related
Master  Servicing  Fees) that would have accrued on such Mortgage Loan from such
Stated  Maturity Date through the end of such calendar  month, to the extent not
paid by the related Mortgagor.
<PAGE>
                                       8


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

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

               "Business Day ": Any day other than a Saturday, a Sunday or a day
on which banking  institutions in New York, New York and the cities in which the
Primary  Servicing  Offices of the Master Servicer and Special  Servicer and the
Corporate  Trust Office of the Trustee are located,  are authorized or obligated
by law or executive order to remain closed.

               "CERCLA ":  The Comprehensive Environmental Response, 
Compensation and Liability Act of 1980, as amended.

               "Certificate  ": Any one of the Sponsor's  Multifamily/Commercial
Mortgage Pass-Through Certificates,  Series 1996-MC1, as executed by the Trustee
and authenticated and delivered hereunder by the Certificate Registrar.

               "Certificate  Account  ":  The  segregated  account  or  accounts
created and  maintained by the Master  Servicer  pursuant to Section  3.04(a) on
behalf of the Trustee in trust for  Certificateholders,  which shall be entitled
"[Name of Master  Servicer],  as Master  Servicer,  in trust for the  registered
holders of  Mortgage  Capital  Funding,  Inc.,  Multifamily/Commercial  Mortgage
Pass-Through Certificates, Series 1996-MC1".

               "Certificate  Factor  ":  With  respect  to any Class of REMIC II
Regular Certificates, as of any date of determination,  a fraction, expressed as
a decimal  carried to eight  places,  the numerator of which is the then related
Class  Principal  Balance,  Class  Notional  Amount or Effective  Class Notional
Amount,  as the case may be, and the denominator of which is the related Initial
Class  Principal  Balance,  Initial Class Notional  Amount or Initial  Effective
Class Notional Amount, as the case may be.

               "Certificateholder"  or  "Holder  ": The  Person in whose  name a
Certificate is registered in the Certificate  Register,  except that, solely for
the  purposes  of  giving  any  consent,  approval  or waiver  pursuant  to this
Agreement,  any Certificate  registered in the name of the Sponsor, the Mortgage
Loan Seller, the Master Servicer,  the Special Servicer, the REMIC Administrator
or any Affiliate of any of them 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,  approval  or  waiver  has been  obtained,  except as
otherwise  provided in Sections 7.04 and 11.01,  except in  connection  with the
Controlling  Class  exercising  its rights  under  Section  3.23 or unless  such
Persons collectively own an entire Class of Certificates and only the Holders of
such Class of  Certificates  are  entitled  to grant such  consent,  approval or
waiver.  The Trustee shall be entitled to request and rely upon a certificate of
the Sponsor, the Mortgage Loan Seller, the Master Servicer, the Special Servicer
or the  REMIC  Administrator,  as the  case may be,  in  determining  

<PAGE>
                                       9


whether a Certificate  is registered in the name of an Affiliate of such Person.
All  references  herein to "Holders" or  "Certificateholders"  shall reflect the
rights of Certificate Owners as they may indirectly exercise such rights through
the Depository and the Depository  Participants,  except as otherwise  specified
herein;  provided,  however,  that  the  parties  hereto  shall be  required  to
recognize as a "Holder" or  "Certificateholder"  only the Person in whose name a
Certificate is registered in the Certificate Register.

               "Certificate  Notional  Amount ": With  respect  to any Class X-2
Certificate, as of any date of determination, the then notional principal amount
on which  such  Certificate  accrues  interest  equal to the  product of (a) the
Percentage  Interest  evidenced by such Certificate,  multiplied by (b) the then
Class Notional Amount of the Class X-2 Certificates.

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

               "Certificate  Principal Balance ": With respect to any Sequential
Pay Certificate, as of any date of determination, the then outstanding principal
amount of such Certificate  equal to the product of (a) the Percentage  Interest
evidenced  by such  Certificate,  multiplied  by (b) the  then  Class  Principal
Balance of the Class of Certificates to which such Certificate belongs.

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

               "Class ":  Collectively, all of the Certificates bearing the same
 alphabetical and, if applicable, numerical class designation.

               "Class A Certificate ":  Any one of the Class A-1, Class A-2A or 
Class A-2B Certificates.

               "Class  A-1  Certificate  ": Any one of the  Certificates  with a
"Class  A-1"  designation  on the  face  thereof,  substantially  in the form of
Exhibit A-3 attached hereto, and evidencing a "regular interest" in REMIC II for
purposes of the REMIC Provisions.

               "Class A-2A  Certificate  ": Any one of the  Certificates  with a
"Class  A-2A"  designation  on the face  thereof,  substantially  in the form of
Exhibit A-4 attached hereto, and evidencing a "regular interest" in REMIC II for
purposes of the REMIC Provisions.

               "Class A-2B  Certificate  ": Any one of the  Certificates  with a
"Class  A-2B"  designation  on the face  thereof,  substantially  in the form of
Exhibit A-5 attached hereto and evidencing a "regular  interest" in REMIC II for
purposes of the REMIC Provisions.
<PAGE>
                                       10


               "Class B Certificate ": Any one of the Certificates with a "Class
B"  designation  on the face thereof,  substantially  in the form of Exhibit A-6
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class C Certificate ": Any one of the Certificates with a "Class
C"  designation  on the face thereof,  substantially  in the form of Exhibit A-7
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class D Certificate ": Any one of the Certificates with a "Class
D"  designation  on the face thereof,  substantially  in the form of Exhibit A-8
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class E Certificate ": Any one of the Certificates with a "Class
E"  designation  on the face thereof,  substantially  in the form of Exhibit A-9
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class F Certificate ": Any one of the Certificates with a "Class
F"  designation on the face thereof,  substantially  in the form of Exhibit A-10
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class G Certificate ": Any one of the Certificates with a "Class
G"  designation on the face thereof,  substantially  in the form of Exhibit A-11
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class H Certificate ": Any one of the Certificates with a "Class
H"  designation on the face thereof,  substantially  in the form of Exhibit A-12
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class  Interest  Shortfall ": With respect to any Class of REMIC
II  Regular   Certificates  and  any  Distribution   Date  (except  the  initial
Distribution  Date, with respect to which the Class Interest  Shortfall for each
such Class will  equal  zero),  the sum of (a) the  excess,  if any,  of (i) all
Distributable  Certificate Interest in respect of such Class of Certificates for
the immediately  preceding  Distribution  Date, over (ii) all  distributions  of
interest  made with  respect to such Class of  Certificates  on the  immediately
preceding  Distribution Date pursuant to Section 4.01(b), and (b), to the extent
permitted by applicable law, other than in the case of the Class X Certificates,
one month's  interest  (calculated on the basis of a 360-day year  consisting of
twelve 30-day months) on any such excess at the Pass-Through  Rate applicable to
such Class of Certificates for the current Distribution Date.

               "Class J Certificate ": Any one of the Certificates with a "Class
J"  designation on the face thereof,  substantially  in the form of Exhibit A-13
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.
<PAGE>
                                       11


               "Class K Certificate ": Any one of the Certificates with a "Class
K"  designation on the face thereof,  substantially  in the form of Exhibit A-14
attached hereto, and evidencing a "regular interest" in REMIC II for purposes of
the REMIC Provisions.

               "Class Notional Amount ": The aggregate notional principal amount
on which the Class X-2 Certificates  accrue interest from time to time which, as
of  any  date  of  determination,   is  equal  to  the  then  aggregate  of  the
Uncertificated  Principal  Balances of REMIC I Regular  Interest LG1 and REMIC I
Regular  Interest  LG2  (rounded to the nearest  whole dollar in the case of the
initial Class Notional  Amount of the Class X-2  Certificates  as of the Closing
Date).

               "Class Principal Balance ": The aggregate principal amount of any
Class  of  Sequential   Pay   Certificates   outstanding   as  of  any  date  of
determination.  On each  Distribution  Date, the Class Principal Balance of each
Class of the Sequential Pay  Certificates  shall be reduced by the amount of any
distributions  of principal made thereon on such  Distribution  Date pursuant to
Section 4.01(b) and, if and to the extent appropriate,  shall be further reduced
on such Distribution Date as provided in Section 4.04(b).

               "Class  R-I  Certificate  ": Any one of the  Certificates  with a
"Class  R-I"  designation  on the  face  thereof,  substantially  in the form of
Exhibit  A-15  attached  hereto,  and  evidencing  the sole  class of  "residual
interests" in REMIC I for purposes of the REMIC Provisions.

               "Class R-II  Certificate  ": Any one of the  Certificates  with a
"Class  R-II"  designation  on the face  thereof,  substantially  in the form of
Exhibit  A-16  attached  hereto,  and  evidencing  the sole  class of  "residual
interests" in REMIC II for purposes of the REMIC Provisions.

               "Class X Certificate ":  Any one of the Class X-1 or Class X-2 
Certificates.

               "Class  X-1  Certificate  ": Any one of the  Certificates  with a
"Class  X-1"  designation  on the  face  thereof,  substantially  in the form of
Exhibit A-1, and evidencing a "regular interest" in REMIC II for purposes of the
REMIC Provisions.

               "Class  X-2  Certificate  ": Any one of the  Certificates  with a
"Class  X-2"  designation  on the  face  thereof,  substantially  in the form of
Exhibit A-2, and evidencing a "regular interest" in REMIC II for purposes of the
REMIC Provisions.

               "Class  X-2  Share":  When  used to  describe  a  portion  of the
Uncertificated  Accrued  Interest in respect of either REMIC I Regular  Interest
LG1 or REMIC I Regular  Interest  LG2 for any  Distribution  Date,  that portion
thereof equal to one month's interest (calculated on the basis of a 360-day year
consisting of twelve 30-day months) on the  Uncertificated  Principal Balance of
such REMIC I Regular Interest  immediately  prior to such Distribution Date at a
per annum  rate  equal to:  (a) in the case of the  initial  Distribution  Date,
0.960% per annum; and (b) in the case of each subsequent  Distribution Date, the
excess,  if any, 

<PAGE>
                                       12


of (i) the weighted  average of the REMIC I Remittance Rates applicable to REMIC
I Regular  Interests  LG1 and LG2 for such  Distribution  Date  (weighted on the
basis  of the  respective  Uncertificated  Principal  Balances  of such  REMIC I
Regular Interests  immediately  prior to such Distribution  Date), over (ii) the
weighted  average of the REMIC I Remittance  Rates applicable to REMIC I Regular
Interests  A-1, A-2A,  A-2B, B, C, D, E, F, G, H, J and K for such  Distribution
Date (weighted on the basis of the respective  Uncertificated Principal Balances
of such REMIC I Regular Interests immediately prior to such current Distribution
Date).  When used to  describe  a portion  of the  Uncertificated  Distributable
Interest in respect of either  REMIC I Regular  Interest  LG1 or REMIC I Regular
Interest LG2 for any  Distribution  Date, that portion thereof equal to: (a) the
Class X-2 Share of the Uncertificated  Accrued Interest in respect of such REMIC
I Regular Interest for such Distribution  Date;  reduced (to not less than zero)
by (b) that portion of the Net Aggregate Prepayment Interest Shortfall,  if any,
for such Distribution Date allocable in respect of such REMIC I Regular Interest
specifically  in  reduction  of  the  Class  X-2  Share  of  its  Uncertificated
Distributable  Interest for such Distribution Date; and increased by (c), in the
case of any Distribution Date subsequent to the initial  Distribution  Date, the
excess, if any, of (i) the Class X-2 Share of the  Uncertificated  Distributable
Interest in respect of such REMIC I Regular Interest for the prior  Distribution
Date,  over (ii) 1,000 times the  aggregate  distributions  of interest  made in
respect of such REMIC I Regular Interest on the prior Distribution Date pursuant
to clause (i) of the first paragraph of Section 4.01(a).

               "Closing Date " or "Issue Date":  July 10, 1996.

               "Code ":  The Internal Revenue Code of 1986, as amended.

               "Collection  Period ": With respect to any Distribution Date, the
period commencing  immediately  following the prior such period (or, in the case
of the initial Collection Period,  commencing  immediately following the Cut-off
Date) and ending on and including the related Determination Date.

               "Collection Report ":  As defined in Section 4.02(b).

               "Commission ": The Securities and Exchange Commission.

              "Conti ": ContiTrade Services L.L.C. or its successor in interest.

               "Conti Loan ": Any of the Mortgage Loans acquired by the Mortgage
Loan Seller from Conti. The Conti Loans are identified in the Mortgage Loan 
Schedule by loan counter numbers 1 through 8 and 85 through 162.

               "Controlling  Class  ":  As of any  date  of  determination,  the
outstanding  Class  of  Sequential  Pay  Certificates  with the  lowest  Payment
Priority  (the Class A  Certificates  being  treated as a single  Class for this
purpose) that has a then outstanding  Class Principal  Balance at least equal to
25% of  the  Initial  Class  Principal  Balance  thereof  (or,  if no  Class  of
Sequential Pay Certificates has a Class Principal  Balance at least equal to 25%
of the Initial Class Principal
<PAGE>
                                       13


Balance thereof,  then the "Controlling Class" shall be the outstanding Class of
Sequential Pay  Certificates  with the then largest  remaining  Class  Principal
Balance).

               "Corporate  Trust Office ": The principal  corporate trust office
of the Trustee at which at any particular time its corporate trust business with
respect to this Agreement shall be administered, which office at the date of the
execution of this Agreement is located at Two  International  Place,  5th Floor,
Boston,  Massachusetts 02110, Attention:  Corporate Trust Department,  reference
MCF 1996-MC1.

               "Corrected  Mortgage  Loan ": Any  Mortgage  Loan that had been a
Specially  Serviced  Mortgage Loan but has ceased to be such in accordance  with
the definition of "Specially  Serviced Mortgage Loan" (other than by reason of a
Liquidation  Event  occurring  in  respect  of such  Mortgage  Loan or a related
Mortgaged Property becoming an REO Property).

               "Cross-Collateralized Mortgage Loans ":  Any two or more Mortgage
Loans listed on the Mortgage Loan Schedule that are cross-collateralized and 
cross-defaulted with each other.

               "Current Principal Distribution Amount ":  With respect to either
 Loan Group for any Distribution Date, an amount equal to the aggregate of:

               (a) the principal  portions of all Scheduled Payments (other than
        Balloon Payments) and any Assumed Scheduled  Payments due or deemed due,
        as the case may be, in respect of the  Mortgage  Loans and any REO Loans
        constituting  such Loan Group for their  respective Due Dates  occurring
        during the related Collection Period;

               (b)     all Principal Prepayments received on the Mortgage Loans 
        in such Loan Group during the related Collection Period;

               (c) with respect to any Balloon  Mortgage Loan in such Loan Group
        as to which the related Stated Maturity Date occurred during or prior to
        the related Collection  Period,  any payment of principal  (exclusive of
        any  Principal  Prepayment  and any amount  described in  subclause  (d)
        below) that was made by or on behalf of the related Mortgagor during the
        related  Collection  Period,  net of any  portion of such  payment  that
        represents a recovery of the principal  portion of any Scheduled Payment
        (other  than a Balloon  Payment)  due, or the  principal  portion of any
        Assumed  Scheduled  Payment  deemed  due,  in  respect  of such  Balloon
        Mortgage  Loan on a Due Date during or prior to the  related  Collection
        Period and not previously recovered;

               (d)  that  portion  of all  Liquidation  Proceeds  and  Insurance
        Proceeds  received on or in respect of the  Mortgage  Loans in such Loan
        Group  during the related  Collection  Period that were  identified  and
        applied by the Master  Servicer as recoveries of principal  thereof,  in
        each case net of any portion of such amounts that  represents a recovery
        of the principal  portion of any Scheduled Payment (other than a Balloon
        Payment)  due,  or of the  principal  portion of any  Assumed  Scheduled
        Payment  deemed due, in respect of any 

<PAGE>
                                       14


        such   Mortgage  Loan  on  a  Due  Date  during  or prior to the related
        Collection Period and not previously recovered; and

               (e) that portion of all Liquidation Proceeds,  Insurance Proceeds
        and REO Revenues  received on or in respect of any REO Properties during
        the related  Collection  Period that were  identified and applied by the
        Master  Servicer as  recoveries  of  principal of REO Loans in such Loan
        Group, in each case net of any portion of such amounts that represents a
        recovery of the principal portion of any Scheduled Payment (other than a
        Balloon  Payment)  due,  or of the  principal  portion  of  any  Assumed
        Scheduled  Payment  deemed  due,  in respect of any such REO Loan or the
        related  Mortgage  Loan on a Due Date  during  or  prior to the  related
        Collection Period and not previously recovered.

               "Custodian  ":  A  Person  who is at any  time  appointed  by the
Trustee pursuant to Section 8.11 as a document custodian for the Mortgage Files,
which Person shall not be the Sponsor,  the Mortgage Loan Seller or an Affiliate
of either of them.

                       "Cut-off Date ":  July 1, 1996.

               "Cut-off Date Balance ": With respect to any Mortgage  Loan,  the
outstanding  principal balance of such Mortgage Loan as of the Cut-off Date, net
of all unpaid  payments of  principal  due in respect  thereof on or before such
date.

               "Debt  Service  Coverage  Ratio ": With  respect to any  Mortgage
Loan, as of any date of determination, the ratio of (x) the Net Operating Income
(before  payment of any debt  service on such  Mortgage  Loan)  generated by the
related  Mortgaged  Property  during the most recently  ended period of not more
than  twelve  months or less than three  months for which  financial  statements
(whether or not audited) have been received by or on behalf of the Mortgage Loan
Seller  (prior to the Closing Date) or the Master  Servicer or Special  Servicer
(following the Closing Date) (such Net Operating  Income to be annualized if the
relevant period is less than twelve months), to (y) the product of the amount of
the  Monthly  Payment  in  effect  for  such  Mortgage  Loan as of such  date of
determination, multiplied by 12.

               "Defaulted  Mortgage Loan ": Any Specially Serviced Mortgage Loan
as to which a  material  default  has  occurred  or a default  in respect of any
payment thereon is reasonably  foreseeable,  and which the Special  Servicer has
determined,  in its reasonable and good faith judgment,  will become the subject
of a foreclosure sale or similar  proceedings (the basis for which determination
shall be set forth in an  Officer's  Certificate  to be  delivered to the Master
Servicer and the Trustee).

               "Default  Interest  ":  With  respect  to any  Mortgage  Loan (or
related  REO Loan),  any  amounts  collected  thereon,  other than late  payment
charges and Prepayment  Premiums,  that represent  penalty interest in excess of
interest on the principal balance of such Mortgage Loan (or REO Loan) accrued at
the related Mortgage Rate.
<PAGE>
                                       15


               "Definitive Certificate ":  As defined in Section 5.03(a).

               "Delinquent  Loan  Status  Report ": A report or reports  setting
forth,  among other  things,  those  Mortgage  Loans  which,  as of the close of
business on the  Determination  Date in the calendar month prior to the month of
preparation  of such report or reports,  were (i)  delinquent  30-59 days,  (ii)
delinquent  60-89  days,  (iii)  delinquent  90 days or more,  (iv)  current but
specially  serviced,  (v) in foreclosure  but as to which the related  Mortgaged
Property had not become REO  Property,  or (vi)  related to  Mortgaged  Property
which had become REO Property,  together  with such  additional  information  in
respect  of each  such  Mortgage  Loan  as is  contemplated  on page  B-6 of the
Prospectus Supplement.

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

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

               "Determination Date ": With respect to any Distribution Date, the
5th day of the month in which such  Distribution Date occurs, or if such 5th day
is not a Business Day, the Business Day immediately preceding.

               "Directly  Operate  ":  With  respect  to any REO  Property,  the
furnishing or rendering of services to the tenants  thereof,  the  management or
operation of such REO Property,  the holding of such REO Property  primarily for
sale to customers  (other than the sale of an REO  Property  pursuant to Section
3.18(d)),  the performance of any  construction  work thereon or any use of such
REO  Property in a trade or business  conducted by REMIC I other than through an
Independent  Contractor;  provided,  however,  that the  Trustee (or the Special
Servicer on behalf of the Trustee)  shall not be considered to Directly  Operate
an REO Property solely because the Trustee (or the Special Servicer on behalf of
the Trustee)  establishes rental terms,  chooses tenants,  enters into or renews
leases,  deals with taxes and  insurance,  or makes  decisions  as to, or funds,
repairs or capital  expenditures  with respect to such REO Property  (including,
without  limitation,  construction  activity to effect repairs or in conjunction
with leasing activity).

               "Discount  Rate  ":  With  respect  to any  Class  of  Registered
Certificates,  the  rate  determined  by the  Trustee,  in its  good  faith,  in
connection with the voluntary or involuntary prepayment of any Mortgage Loan, to
be the yield  (interpolated  and  rounded  to the  nearest  one-thousandth  of a
percent,  if  necessary)  in the  secondary  market for United  States  Treasury
securities  with a  maturity  closest to the  earlier of (i) the then  scheduled
maturity  of such  Mortgage  Loan and (ii) the last  Distribution  Date on which
principal or, in the case of the

<PAGE>
                                       16


Class X  Certificates,  interest  was to be paid in  respect  of such  Class  of
Certificates  (without taking into account the related principal  prepayment but
giving effect to all prior principal  prepayments).  Such determination is to be
made by assuming no future  prepayments  on or in respect of the Mortgage  Loans
during,  and by  otherwise  applying  the  Maturity  Assumptions  to, the period
subsequent to the end of the Collection  Period in which the related  prepayment
was received.

               "Disqualified  Organization  ":  Any of the  following:  (i)  the
United States or a possession  thereof,  any State or any political  subdivision
thereof, or any agency or instrumentality of any of the foregoing (other than an
instrumentality  which is a corporation  if all of its activities are subject to
tax and,  except for FHLMC, a majority of its board of directors is not selected
by any  such  governmental  unit),  (ii)  a  foreign  government,  international
organization, or any agency or instrumentality of either of the foregoing, (iii)
any organization (except certain farmers' cooperatives  described in Section 521
of the  Code)  which is exempt  from the tax  imposed  by  Chapter 1 of the Code
(unless  such  organization  is subject to the tax imposed by Section 511 of the
Code on unrelated  business taxable  income),  (iv) rural electric and telephone
cooperatives  described  in Section  1381 of the Code or (v) any other Person so
designated by the REMIC  Administrator based upon an Opinion of Counsel that the
holding of an Ownership  Interest in a Residual  Certificate  by such Person may
cause the Trust Fund or any Person having an Ownership  Interest in any Class of
Certificates,  other than such Person,  to incur a liability for any federal tax
imposed  under the Code that would not otherwise be imposed but for the Transfer
of an Ownership  Interest in a Residual  Certificate  to such Person.  The terms
"United  States",  "State"  and  "international  organization"  shall  have  the
meanings set forth in Section 7701 of the Code or successor provisions.

               "Distributable  Certificate Interest ": With respect to any Class
of REMIC  II  Regular  Certificates,  for any  Distribution  Date,  the  Accrued
Certificate  Interest  in  respect  of  such  Class  of  Certificates  for  such
Distribution Date,  reduced (to not less than zero) by that portion,  if any, of
the Net Aggregate  Prepayment Interest Shortfall,  if any, for such Distribution
Date allocated to such Class of Certificates  as set forth below,  and increased
by any Class  Interest  Shortfall in respect of such Class of  Certificates  for
such Distribution Date. The Net Aggregate Prepayment Interest Shortfall, if any,
for each Distribution Date shall be allocated on such Distribution  Date: first,
to the  respective  Classes of REMIC II  Regular  Certificates  (other  than the
Senior  Certificates),  sequentially  in  reverse  alphabetical  order  of Class
designation,  in each case up to the amount of any Accrued Certificate  Interest
in  respect  of such  Class of  Certificates  for such  Distribution  Date;  and
thereafter,  among the respective Classes of Senior  Certificates,  pro rata, in
accordance with the respective amounts of Accrued Certificate  Interest for such
Classes of Certificates for such Distribution Date.

               "Distribution  Account  ": The  segregated  account  or  accounts
created and maintained by the Trustee  pursuant to Section  3.04(b) in trust for
the Certificateholders,  which shall be entitled "[Name of Trustee], as Trustee,
in  trust  for  the  registered  holders  of  Mortgage  Capital  Funding,  Inc.,
Multifamily/Commercial Mortgage Pass-Through Certificates, Series 1996-MC1".
<PAGE>
                                       17


               "Distribution Date ":  The 15th day of any month, or if such 15th
day is not a Business Day, the Business Day immediately following, commencing 
in August, 1996.

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

               "Document Defect ":  As defined in Section 2.02(e).

               "Due Date ": With respect to (i) any Mortgage Loan on or prior to
its Stated Maturity Date, the day of the month set forth in the related Mortgage
Note on which each  Monthly  Payment on such  Mortgage  Loan is  scheduled to be
first due; (ii) any Mortgage Loan after its Stated Maturity Date, the day of the
month set forth in the related  Mortgage  Note on which each Monthly  Payment on
such Mortgage  Loan had been  scheduled to be first due; and (iii) any REO Loan,
the day of the  month  set  forth in the  related  Mortgage  Note on which  each
Monthly Payment on the related Mortgage Loan had been scheduled to be first due.

               "Effective  Certificate  Notional  Amount ": With  respect to any
Class  X-1  Certificate,  as of any date of  determination,  the  then  notional
principal amount on which such Certificate  indirectly accrues interest equal to
the  product  of (a) the  Percentage  Interest  evidenced  by such  Certificate,
multiplied  by (b) the then  Effective  Class  Notional  Amount of the Class X-1
Certificates.

               "Effective  Class  Notional  Amount  ":  The  aggregate  notional
principal amount on which the Class X-1 Certificates  indirectly accrue interest
from time to time, which, as of any date of determination,  is equal to the then
aggregate Stated Principal Balance of the Group 1 Loans.

               "Effective  Pass-Through  Rate ": With  respect  to the Class X-1
Certificates,  for any Distribution Date, the REMIC I Remittance Rate applicable
to REMIC I Regular Interest X-1 for such Distribution Date.

               "Eligible  Account  ": Any of (i) an  account  maintained  with a
federal or state chartered depository  institution or trust company,  including,
without limitation, the Trustee (if it meets the following rating criteria), the
long term unsecured debt obligations of which (or of such  institution's  parent
holding  company)  are rated  "AA-" or better by  Standard  & Poor's and "AA" or
better by Fitch if the  deposits  are to be held in the account for more than 30
days,  or the  short  term  unsecured  debt  obligations  of  which  (or of such
institution's  parent  holding  company)  are rated  "A-1+" or better by S&P and
"F-1+" by Fitch if the  deposits  are to be held in the  account  for 30 days or
less, in each case, at any time funds are on deposit therein,  (ii) a segregated
trust account or accounts  maintained  with the trust  department of a federally
chartered   depository   institution  or  trust  company,   including,   without
limitation,  the Trustee,  acting in its fiduciary capacity,  (iii) a segregated
trust  account  or  accounts  maintained  with the trust  department  of a state
chartered   depository   institution  or  trust  company,   including,   without
limitation,  the  Trustee,  acting in its  fiduciary  capacity  and  subject  to
regulations  regarding fiduciary funds on deposit therein  substantially similar
to 12 CFR ss.  9.10(b),  or (iv) any other 

<PAGE>
                                       18


account which would not result in the downgrade,  qualification or withdrawal of
the rating then assigned by any Rating Agency to any Class of  Certificates  (as
confirmed in writing by each Rating Agency).

               "Emergency  Advance:"  Any  Servicing  Advance  that must be made
within five Business Days by the Special Servicer in order to avoid any material
penalty, any material harm to a Mortgaged Property or any other material adverse
consequence to the Trust Fund.

               "ERISA ":  The Employee Retirement Income Security Act of 1974, 
as amended.

               "Escrow Payment ": Any payment received by the Master Servicer or
the Special Servicer for the account of any Mortgagor for application toward the
payment of real estate taxes, assessments,  insurance premiums and similar items
in respect of the related Mortgaged Property.

               "Event of Default ":  One or more of the events described in 
Section 7.01(a).

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

               "Extension Adviser ":  As defined in Section 3.24.

               "FDIC ":  Federal Deposit Insurance Corporation or any successor.

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

               "Final Distribution Date ":  The final Distribution Date on which
any distributions are to be made on the Certificates as contemplated by Section 
9.01.

               "Final Recovery  Determination  ": A determination by the Special
Servicer  with  respect to any  defaulted  Mortgage  Loan or REO  Property  and,
accordingly,  the related REO Loan (other than a Mortgage  Loan or REO Property,
as the case may be,  purchased by the Mortgage  Loan Seller  pursuant to Section
2.03, by the Majority  Certificateholder  of the  Controlling  Class pursuant to
Section  3.18(b),  by the Master  Servicer or the Special  Servicer  pursuant to
Section 3.18(c) or by the Master Servicer or the Majority  Certificateholder  of
the  Controlling  Class pursuant to Section 9.01) that there has been a recovery
of all Insurance Proceeds, Liquidation Proceeds and other payments or recoveries
that the Special  Servicer has  determined,  in  accordance  with the  Servicing
Standard,  exercised  without regard to any obligation of the Master Servicer or
Special  Servicer  to make  payments  from its own  funds  pursuant  to  Section
3.07(b), will be ultimately recoverable.

               "Fitch ": Fitch  Investors  Service,  L.P.  or its  successor  in
interest.  If neither such rating agency nor any successor remains in existence,
"Fitch" shall be deemed to refer to such other nationally recognized statistical
rating agency or other comparable  Person  designated by the Sponsor,  notice of
which  designation  shall be given to the  Trustee,  the  Master  Servicer,  the
<PAGE>
                                       19


Special  Servicer and the REMIC  Administrator,  and  specific  ratings of Fitch
Investors  Service,  L.P.  herein  referenced  shall be  deemed  to refer to the
equivalent ratings of the party so designated.

               "Fixed-Rate  Loan ": Any  Mortgage  Loan that,  as of the Closing
Date,  provides for the related Mortgage Rate to be fixed for the remaining term
thereof in  accordance  with the terms of the  related  Mortgage  Note,  and any
successor REO Loan in respect thereof.

               "FNMA ":  Federal National Mortgage Association or any successor.

               "Gross  Margin  ":  With  respect  to each ARM  Loan,  the  fixed
percentage  set  forth  in the  related  Mortgage  Note  that  is  added  to the
applicable  value of the related  Index on each  Adjustment  Date in  accordance
with,  and subject to, the terms of the related  Mortgage Note, to determine the
Mortgage Rate for such Mortgage Loan.

               "Ground Lease ":  The ground lease pursuant to which any 
Mortgagor holds a leasehold interest in the related Mortgaged Property.

               "Group 1 Certificates ":  The Class X-1 and Class A-1 
Certificates.

               "Group 1 Loan ": Any Mortgage Loan (or related REO Loan) in 
Loan Group 1.

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

               "Group 2 Loan ": Any Mortgage Loan (or related REO Loan) in 
Loan Group 2.

               "Hazardous  Materials  ":  Any  dangerous,   toxic  or  hazardous
pollutants,  chemicals,  wastes, or substances,  including,  without limitation,
those so  identified  pursuant  to CERCLA or any other  federal,  state or local
environmental related laws and regulations,  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  or  reports
setting forth,  among other things,  those Mortgage Loans which, as of the close
of business on the Determination  Date immediately  preceding the preparation of
such report or reports, have been modified pursuant to this Agreement (i) during
the  Collection  Period  ending on such  Determination  Date and (ii)  since the
Cut-off Date, showing the original and the revised terms thereof,  together with
such  additional  information  in  respect  of  each  such  Mortgage  Loan as is
contemplated on page B-11 of the Prospectus Supplement.
<PAGE>
                                       20


               "Historical  Loss  Report ": A report or reports  setting  forth,
among  other  things,  as of the close of  business  on the last day of the most
recently ended  Collection  Period  preceding the  preparation of such report or
reports, (i) the amount of Liquidation Proceeds and Liquidation  Expenses,  both
for such  Collection  Period and  historically,  and (ii) the amount of Realized
Losses occurring during such Collection Period and historically,  set forth on a
Mortgage  Loan-by-Mortgage Loan and REO Property-by-REO Property basis, together
with such additional  information in respect of each Defaulted Mortgage Loan and
REO  Property  as to which a Final  Recovery  Determination  has been made as is
contemplated on page B-12 of the Prospectus Supplement.

               "HUD-Approved Servicer ": A servicer approved by the Secretary of
Housing and Urban  Development  pursuant to Section 207 of the National  Housing
Act.

               "Independent  ": When used with respect to any specified  Person,
any such  Person  who (i) is in fact  independent  of the  Sponsor,  the  Master
Servicer, the Special Servicer, the Trustee, the REMIC Administrator and any and
all Affiliates  thereof,  (ii) does not have any direct financial interest in or
any  material  indirect  financial  interest in any of the  Sponsor,  the Master
Servicer,  the Special  Servicer,  the Trustee,  the REMIC  Administrator or any
Affiliate  thereof,  and (iii) is not  connected  with the  Sponsor,  the Master
Servicer,  the Special  Servicer,  the Trustee,  the REMIC  Administrator or any
Affiliate  thereof as an  officer,  employee,  promoter,  underwriter,  trustee,
partner,  director or Person performing  similar functions;  provided,  however,
that a Person  shall  not fail to be  Independent  of the  Sponsor,  the  Master
Servicer,  the Special  Servicer,  the Trustee,  the REMIC  Administrator or any
Affiliate  thereof merely  because such Person is the beneficial  owner of 1% or
less of any class of securities issued by the Sponsor, the Master Servicer,  the
Special Servicer, the Trustee, the REMIC Administrator or any Affiliate thereof,
as the case may be.

               "Independent   Contractor   ":  Any  Person   that  would  be  an
"independent  contractor"  with respect to REMIC I within the meaning of Section
856(d)(3)  of the Code if REMIC I were a real estate  investment  trust  (except
that the ownership  test set forth in that section shall be considered to be met
by any Person that owns, directly or indirectly, 35 percent or more of any Class
of  Certificates,  or such other interest in any Class of Certificates as is set
forth in an Opinion of Counsel,  which  shall not be an expense of the  Trustee,
the REMIC  Administrator  or the Trust  Fund,  delivered  to the Trustee and the
REMIC  Administrator),  so long as REMIC I does not receive or derive any income
from such Person and  provided  that the  relationship  between  such Person and
REMIC I is at arm's  length,  all within  the  meaning  of  Treasury  Regulation
Section  1.856-4(b)(5),  or any other Person upon receipt by the Trustee and the
REMIC  Administrator  of an Opinion of Counsel,  which shall be at no expense to
the Trustee,  the REMIC  Administrator or the Trust Fund, 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,  or cause any income  realized in respect of such REO Property to fail
to qualify as Rents from Real Property.
<PAGE>
                                       21


               "Index ": With respect to any ARM Loan, the base index upon which
adjustments  to the related  Mortgage  Rate are based,  in  accordance  with and
subject to the terms of the related Mortgage Note.

               "Initial Class Notional Amount ":  With respect to the Class X-2 
Certificates, the initial Class Notional Amount thereof as of the Closing Date, 
equal to $481,875,454.

               "Initial Class Principal  Balance ": With respect to any Class of
Sequential Pay  Certificates,  the initial Class Principal Balance thereof as of
the Closing Date, in each case as set forth below:

                                                    Initial Class
                       Class                       Principal Balance

                       Class A-1                    $29,966,951
                       Class A-2A                   $150,000,000
                       Class A-2B                   $145,624,000
                       Class B                      $14,470,000
                       Class C                      $31,353,000
                       Class D                      $19,294,000
                       Class E                      $16,882,000
                       Class F                      $7,235,000
                       Class G                      $32,559,000
                       Class H                      $18,088,000
                       Class J                      $ 3,617,000
                       Class K                      $13,268,861

               "Initial Effective Class Notional Amount ": With respect to the 
Class X-1 Certificates, the initial Effective Class Notional Amount thereof as 
of the Closing Date, equal to $29,966,951.

               "Insurance  Policy ": With  respect  to any  Mortgage  Loan,  any
hazard insurance policy, flood insurance policy, title policy or other insurance
policy that is maintained  from time to time in respect of such Mortgage Loan or
the related Mortgaged Property.

               "Insurance  Proceeds ": Proceeds paid under any Insurance Policy,
to the extent such  proceeds are not applied to the  restoration  of the related
Mortgaged  Property or released to the Mortgagor,  in either case, in accordance
with the Servicing Standard.

               "Interested Person ":  The Sponsor, the Mortgage Loan Seller, 
the Master Servicer, the Special Servicer, any Holder of a Certificate, or any 
Affiliate of any such Person.

               "Interest  Accrual  Period  ":  With  respect  to REMIC I Regular
Interest LG1, REMIC I Regular Interest A-1 and the Class A-1  Certificates,  for
any Distribution Date, the

<PAGE>
                                       22


period that begins on the 15th day of the calendar month  preceding the month in
which such Distribution Date occurs (or, in the case of the initial Distribution
Date,  that begins on the Closing Date) and ends on the 14th day of the calendar
month in which such Distribution Date occurs. With respect to each other REMIC I
Regular Interest and each other Class of REMIC II Regular Certificates,  for any
Distribution  Date, the calendar month immediately  preceding the month in which
such Distribution Date occurs.

               "Interest Only Certificate ":  Any Class X-1 or Class X-2 
Certificate.

               "Investment Account ":  As defined in Section 3.06(a).

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

               "Issue Price ":  With respect to each Class of Certificates, the 
"issue price" as defined in the Code and Treasury regulations promulgated 
thereunder.

               "Late  Collections  ": With  respect to any  Mortgage  Loan,  all
amounts  received  thereon  during any Collection  Period,  whether as payments,
Insurance  Proceeds,  Liquidation  Proceeds or otherwise,  which  represent late
collections of the principal  and/or  interest  portions of a Scheduled  Payment
(other  than a Balloon  Payment) or an Assumed  Scheduled  Payment in respect of
such  Mortgage  Loan due or deemed  due, as the case may be, for a Due Date in a
previous  Collection  Period, or for a Due Date coinciding with or preceding the
Cut-off Date, and not previously received or recovered.  With respect to any REO
Loan, all amounts  received in connection  with the related REO Property  during
any Collection Period, whether as Insurance Proceeds,  Liquidation Proceeds, REO
Revenues or otherwise,  which represent late collections of the principal and/or
interest  portions of a Scheduled  Payment (other than a Balloon  Payment) or an
Assumed  Scheduled  Payment  in respect of the  related  Mortgage  Loan or of an
Assumed  Scheduled Payment in respect of such REO Loan due or deemed due, as the
case may be, for a Due Date in a previous  Collection  Period and not previously
received or recovered.  The term "Late Collections"  shall specifically  exclude
any Default Interest and late payment charges.

               "LIBOR ": With respect to each  Distribution  Date,  the value of
Six-Month  LIBOR  (Formula  1) on  the  most  recent  LIBOR  Determination  Date
preceding the  commencement  of the Interest  Accrual  Period  applicable to the
Class A-1 Certificates for such Distribution Date.

               "LIBOR Business Day ":  Each day on which commercial banks are 
open for domestic and international business (including dealings in U.S. Dollar 
deposits) in London and New York City.

               "LIBOR  Determination  Date ": The day that is two LIBOR Business
Days prior to the first day of each LIBOR Reference Period.
<PAGE>
                                       23


               "LIBOR  Reference  Period ": Each successive  six-month  calendar
period, commencing on the first day of April and October of each year and ending
on the day preceding the next LIBOR Reference Period.

               "Liquidation  Event ": With respect to any Mortgage  Loan, any of
the  following  events:  (i) such  Mortgage  Loan is paid in full;  (ii) a Final
Recovery  Determination  is made with respect to such Mortgage Loan;  (iii) such
Mortgage Loan is  repurchased  by the Mortgage  Loan Seller  pursuant to Section
2.03; or (iv) such Mortgage Loan is purchased by the Majority  Certificateholder
of the Controlling Class pursuant to Section 3.18(b),  by the Master Servicer or
the Special  Servicer  pursuant to Section  3.18(c) or by the Master Servicer or
the Majority  Certificateholder  of the  Controlling  Class  pursuant to Section
9.01.  With respect to any REO Property  (and the related REO Loan),  any of the
following  events:  (i) a Final Recovery  Determination  is made with respect to
such REO Property; or (ii) such REO Property is purchased by the Master Servicer
or the Majority  Certificateholder  of the Controlling Class pursuant to Section
9.01.

               "Liquidation Expenses ": All customary,  reasonable and necessary
"out  of  pocket"  costs  and  expenses  incurred  by the  Special  Servicer  in
connection with the liquidation of any Specially  Serviced  Mortgage Loan or REO
Property pursuant to Section 3.09 or 3.18 (including,  without limitation, legal
fees and  expenses,  committee  or referee  fees and, if  applicable,  brokerage
commissions and conveyance taxes).

               "Liquidation  Fee ":  With  respect  to each  Specially  Serviced
Mortgage Loan or REO Property (other than any Specially  Serviced  Mortgage Loan
or REO Property  purchased by the Mortgage Loan Seller  pursuant to Section 2.03
within 120 days of the Mortgage Loan Seller's  notice or discovery of the breach
or Document  Defect giving rise to such repurchase  obligation,  by the Majority
Certificateholder  of the Controlling  Class, the Master Servicer or the Special
Servicer  pursuant to Section  3.18 or by the Master  Servicer  or the  Majority
Certificateholder  of the Controlling  Class pursuant to Section 9.01),  the fee
designated  as such and payable to the Special  Servicer  pursuant to the fourth
paragraph of Section 3.11(c).

               "Liquidation Fee Rate ":  With respect to each Specially Serviced
Mortgage Loan or REO Property as to which a Liquidation Fee is payable, 1.0%.

               "Liquidation  Proceeds ": All cash amounts  (other than Insurance
Proceeds  and REO  Revenues)  received  by the Master  Servicer  or the  Special
Servicer  in  connection  with:  (i) the taking of all or a part of a  Mortgaged
Property by exercise of the power of eminent  domain or  condemnation;  (ii) the
liquidation of a Mortgaged  Property or other collateral  constituting,  or that
constituted,  security for a defaulted  Mortgage Loan,  through  trustee's sale,
foreclosure sale, REO Disposition or otherwise, exclusive of any portion thereof
required to be released to the related  Mortgagor in accordance  with applicable
law and the terms and  conditions  of the related  Mortgage  Note and  Mortgage;
(iii) the realization upon any deficiency  judgment obtained against a Mortgagor
or any guarantor; (iv) the purchase of a Defaulted Mortgage Loan by the Majority
Certificateholder of the Controlling Class pursuant to Section 3.18(b) or by the
Master
<PAGE>
                                       24


Servicer or the Special  Servicer  pursuant to Section 3.18(c) or any other sale
thereof pursuant to Section 3.18(d);  (v) the purchase of a Mortgage Loan by the
Mortgage  Loan  Seller  pursuant  to Section  2.03;  or (vi) the  purchase  of a
Mortgage  Loan  or  REO  Property  by  the  Master   Servicer  or  the  Majority
Certificateholder of the Controlling Class pursuant to Section 9.01.

               "Loan Group ":  Each of Loan Group 1 and Loan Group 2.

               "Loan Group 1 ":  Collectively,  all of the ARM Loans that, as of
the Closing Date, provide for semi-annual Adjustment Dates.

               "Loan  Group 2 ":  Collectively,  all of the Fixed Rate Loans and
all of the  ARM  Loans  that,  as of  the  Closing  Date,  provide  for  monthly
Adjustment Dates.

               "Loan-to-Value  Ratio ": With respect to any Mortgage Loan, as of
any date of determination,  a fraction, expressed as a percentage, the numerator
of which is the then current  principal  amount of such Mortgage  Loan,  and the
denominator of which is the Appraised Value of the related Mortgaged Property.

               "Loss Reimbursement Amount ": With respect to any REMIC I Regular
Interest and any Distribution Date (except the initial  Distribution  Date, with
respect to which the Loss Reimbursement Amount for such REMIC I Regular Interest
will be zero),  an amount  equal to (a) (i) the Loss  Reimbursement  Amount with
respect  to  such  REMIC  I  Regular  Interest  for  the  immediately  preceding
Distribution Date, minus (ii) the aggregate of all reimbursements deemed made to
REMIC II on the  immediately  preceding  Distribution  Date  pursuant to Section
4.01(a) in connection  with the Loss  Reimbursement  Amount with respect to such
REMIC I Regular Interest for the immediately  preceding  Distribution Date, plus
(iii) the  aggregate  of all  reductions  made to the  Uncertificated  Principal
Balance  of  (and,  accordingly,  the  aggregate  of  all  Realized  Losses  and
Additional  Trust  Fund  Expenses  deemed  allocated  to) such  REMIC I  Regular
Interest on the  immediately  preceding  Distribution  Date  pursuant to Section
4.04(a),  plus (b), solely in the case of REMIC I Regular Interest LG1 and REMIC
I Regular  Interest  LG2,  one month's  interest  (calculated  on the basis of a
360-day  year  consisting  of  twelve  30-day  months)  on the  amount,  if any,
described in clause (a) at the REMIC I Remittance  Rate applicable to such REMIC
I Regular Interest for the current Distribution Date.

               "Majority  Certificateholder  ": With  respect  to any  specified
Class or Classes of Certificates, as of any date of determination, any Holder or
particular  group of Holders of  Certificates  of such Class or Classes,  as the
case may be, entitled to a majority of the Voting Rights allocated to such Class
or Classes, as the case may be.

               "Master Servicer ":  GMAC Commercial Mortgage Corporation, its 
successor in interest, or any successor master servicer appointed as herein 
provided.

               "Master Servicer  Remittance Amount ": With respect to any Master
Servicer  Remittance  Date, an amount equal to (a) all amounts on deposit in the
Certificate  Account as of 

<PAGE>
                                       25


the commencement of business on such Master Servicer Remittance Date, net of (b)
any  portion of the  amounts  described  in clause (a) of this  definition  that
represents one or more of the following: (i) collected Monthly Payments that are
due on a Due Date following the end of the related Collection  Period,  (ii) any
Monthly  Payments,  Principal  Prepayments  (and any  corresponding  payments of
interest  covering the period  subsequent to the  applicable Due Date during the
related Collection Period), Liquidation Proceeds and Insurance Proceeds received
after the end of the related  Collection Period,  (iii) any Prepayment  Premiums
received  after  the end of the  related  Collection  Period,  (iv) any  amounts
payable or reimbursable to any Person from the Certificate  Account  pursuant to
any of  clauses  (ii)  through  (xv) of  Section  3.05(a),  and (v) any  amounts
deposited in the  Certificate  Account in error;  provided that, with respect to
the Master Servicer  Remittance Date occurring in the same calendar month as the
Final  Distribution  Date,  the  Master  Servicer   Remittance  Amount  will  be
calculated  without  regard to clauses  (b)(i),  (b)(ii)  and  (b)(iii)  of this
definition.

               "Master Servicer Remittance Date ":  The 2nd Business Day 
preceding each Distribution Date.

               "Master Servicing Fee ":  With respect to each Mortgage Loan and 
REO Loan, the fee payable to the Master Servicer pursuant to Section 3.11(a).

               "Master Servicing Fee Rate ":  With respect to each Mortgage Loan
(and any related REO Loan), the rate per annum specified as such in the Mortgage
Loan Schedule.

               "Maturity Assumptions ": As defined in the Prospectus Supplement.

               "Modified  Mortgage  Loan ": Any  Mortgage  Loan as to which  any
Servicing Transfer Event has occurred and which has been modified by the Special
Servicer pursuant to Section 3.20 in a manner that:

               (A) affects the amount or timing of any payment of  principal  or
        interest due thereon  (other than, or in addition to,  bringing  current
        Monthly Payments with respect to such Mortgage Loan);

               (B) except as  expressly  contemplated  by the related  Mortgage,
        results in a release of the lien of the Mortgage on any material portion
        of the related  Mortgaged  Property  without a  corresponding  Principal
        Prepayment  in an amount not less than the fair market value (as is), as
        determined  by an Appraisal  delivered  to the Special  Servicer (at the
        expense of the related Mortgagor and upon which the Special Servicer may
        conclusively rely), of the property to be released; or

               (C) in the good  faith and  reasonable  judgment  of the  Special
        Servicer,  otherwise  materially  impairs the security for such Mortgage
        Loan or reduces the likelihood of timely payment of amounts due thereon.
<PAGE>
                                       26


               "Monthly  Payment ": With respect to any Mortgage  Loan,  for any
Due  Date as of  which it is  outstanding,  the  scheduled  monthly  payment  of
principal  and/or interest on such Mortgage Loan that is actually payable by the
related Mortgagor from time to time under the terms of the related Mortgage Note
(as such terms may be changed or modified in  connection  with a  bankruptcy  or
similar proceeding involving the related Mortgagor or a modification,  waiver or
amendment of such Mortgage  Loan granted or agreed to by the Master  Servicer or
Special Servicer pursuant to Section 3.20).

               "Mortgage ": With respect to any Mortgage  Loan,  separately  and
collectively,  as the context may require,  each mortgage,  deed of trust and/or
other  similar  document or  instrument  securing the related  Mortgage Note and
creating a lien on the related Mortgaged Property.

               "Mortgage File ":  With respect to any Mortgage Loan, subject to 
Section 2.01(b), collectively the following documents:

                              (i) the original  Mortgage  Note,  endorsed by the
                       most recent endorsee prior to the Trustee or, if none, by
                       the originator,  without recourse,  either in blank or to
                       the order of the Trustee in the following  form:  "Pay to
                       the  order of State  Street  Bank and Trust  Company,  as
                       trustee for the  registered  holders of Mortgage  Capital
                       Funding,    Inc.,     Multifamily/Commercial     Mortgage
                       Pass-Through Certificates, Series
                       1996-MC1, without recourse";

                              (ii) the original or a copy of the  Mortgage  and,
                       if applicable, the originals or copies of any intervening
                       assignments   thereof   showing  a   complete   chain  of
                       assignment  from the  originator  of the Mortgage Loan to
                       the most recent  assignee of record  thereof prior to the
                       Trustee,  if any, in each case with evidence of recording
                       indicated thereon;

                              (iii) an original  assignment of the Mortgage,  in
                       recordable form,  executed by the most recent assignee of
                       record  thereof  prior to the Trustee or, if none, by the
                       originator, in favor of the Trustee (in such capacity);

                              (iv)  the  original  or  a  copy  of  the  related
                       Assignment of Leases (if such item is a document separate
                       from the Mortgage) and, if  applicable,  the originals or
                       copies of any intervening  assignments  thereof showing a
                       complete  chain of assignment  from the originator of the
                       Mortgage  Loan to the  most  recent  assignee  of  record
                       thereof  prior to the Trustee,  if any, in each case with
                       evidence of recording thereon;

                              (v)  an   original   assignment   of  any  related
                       Assignment of Leases (if such item is a document separate
                       from the Mortgage),  in recordable form,  executed by the
                       most  recent  assignee  of  record  thereof  prior to the
                       Trustee or, if 

<PAGE>
                                       27


                       none,   by   the   originator,   in   favor   of   the
                       Trustee  (in  such  capacity),  which  assignment  may be
                       included  as  part  of the  corresponding  assignment  of
                       Mortgage referred to in clause (iii) above;

               (vi)    an original or copy of any related Security Agreement (if
                       such item is a document  separate from the Mortgage) and,
                       if applicable, the originals or copies of any intervening
                       assignments   thereof   showing  a   complete   chain  of
                       assignment  from the  originator  of the Mortgage Loan to
                       the most recent  assignee of record  thereof prior to the
                       Trustee, if any;

               (vii)   an original  assignment of any related Security Agreement
                       (if such item is a document  separate  from the Mortgage)
                       executed  by the most recent  assignee of record  thereof
                       prior to the  Trustee  or,  if none,  by the  originator,
                       either  in  blank or in  favor  of the  Trustee  (in such
                       capacity),  which  assignment  may be included as part of
                       the  corresponding  assignment of Mortgage referred to in
                       clause (iii) above;

                              (viii)  originals  or  copies  of all  assumption,
                       modification,    written   assurance   and   substitution
                       agreements,   with  evidence  of  recording   thereon  if
                       appropriate,  in  those  instances  where  the  terms  or
                       provisions of the Mortgage,  Mortgage Note or any related
                       security document have been modified or the Mortgage Loan
                       has been assumed;

                              (ix) the original or a copy of the lender's  title
                       insurance policy issued as of the date of the origination
                       of the Mortgage Loan,  together with all  endorsements or
                       riders  (or  copies  thereof)  that were  issued  with or
                       subsequent  to the issuance of such policy,  insuring the
                       priority of the Mortgage as a first lien on the Mortgaged
                       Property;

                       (x) the  original of any guaranty of the  obligations  of
                       the  Mortgagor  under the Mortgage  Loan which was in the
                       possession  of the  Mortgage  Loan Seller at the time the
                       Mortgage Files were delivered to the Trustee;

                              (xi)  (A)  file  or  certified  copies  of any UCC
                       Financing  Statements and  continuation  statements which
                       were  filed  in  order  to  perfect  (and   maintain  the
                       perfection   of)  any  security   interest  held  by  the
                       originator  of the  Mortgage  Loan (and each  assignee of
                       record prior to the Trustee) in and to the  personalty of
                       the  Mortgagor  at the  Mortgaged  Property (in each case
                       with  evidence of filing  thereon)  and which were in the
                       possession  of the  Mortgage  Loan Seller at the time the
                       Mortgage  Files were  delivered to the Trustee and (B) if
                       any such  security  interest is perfected and the earlier
                       UCC Financing Statements and continuation statements were
                       in the  possession  of the Mortgage  Loan  Seller,  a UCC
                       Financing  Statement executed by the most recent assignee
                       of  record  prior to the  Trustee  or,  if  

<PAGE>
                                       28


                       none,  by the originator, evidencing the transfer of such
                       security interest to the Trustee;

                              (xii)  the  original  or a copy  of the  power  of
                       attorney   (with  evidence  of  recording   thereon,   if
                       appropriate)  granted by the  Mortgagor if the  Mortgage,
                       Mortgage Note or other document or instrument referred to
                       above was signed on behalf of the Mortgagor;

                              (xiii) if the Mortgagor has a leasehold interest 
                       in the related Mortgaged Property, the original Ground 
                       Lease or a copy thereof; and

                              (xiv)  any additional documents required to be 
                       added to the Mortgage File pursuant to this Agreement;

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually  received by the Trustee or a Custodian  appointed  thereby,  such term
shall not be deemed to include such  documents  and  instruments  required to be
included therein unless they are actually so received.

               "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. As used herein,  the term  "Mortgage  Loan" includes the related
Mortgage Note,  Mortgage and other security  documents  contained in the related
Mortgage File.

               "Mortgage Loan Schedule ": The list of Mortgage Loans transferred
on the  Closing  Date to the  Trustee as part of the Trust  Fund,  which list is
attached hereto as Schedule I and may be amended from time to time in accordance
with Section  2.02(c).  The Mortgage Loan Schedule shall set forth,  among other
things, the following information with respect to each Mortgage Loan:

                              (i)    the loan number;

                              (ii)   the street address (including city, state 
                       and zip code) of the related Mortgaged Property;

                              (iii)  the  Mortgage  Rate  in  effect  as of  the
                       Cut-off  Date and whether  such  Mortgage  Loan is an ARM
                       Loan or a Fixed-Rate Loan;

                              (iv)   the original principal balance;

                              (v)    the Cut-off Date Balance;

                              (vi)   the (A) remaining term to stated maturity 
                       and (B) Stated Maturity Date; 

                             (vii)  the Due Date;
<PAGE>
                                       29


                              (viii) the amount of the Monthly Payment due on 
                       the first Due Date following the Cut-off Date;

                              (ix) in the case of an ARM  Loan,  the (A)  Index,
                       (B) Gross Margin, (C) first Adjustment Date following the
                       Cut-off  Date  and  the   frequency   of  Mortgage   Rate
                       adjustments,   and  (D)  maximum  and  minimum   lifetime
                       Mortgage Rate, if any;

                              (x)    the Master Servicing Fee Rate; and

                              (xi)   the Loan Group.

The  Mortgage  Loan  Schedule  shall also set forth the  aggregate  Cut-off Date
Balance for all of the Mortgage Loans. Such list may be in the form of more than
one list, collectively setting forth all of the information required.

               "Mortgage Loan Seller ": Citibank, N.A., or its successor 
in interest.

               "Mortgage  Note ": The  original  executed  note  evidencing  the
indebtedness  of a Mortgagor  under a Mortgage  Loan,  together  with any rider,
addendum or amendment thereto.

               "Mortgage Pool ":  Collectively, all of the Mortgage Loans and 
any successor REO Loans.

               "Mortgage  Rate ": With  respect to (i) any  Mortgage  Loan on or
prior to its Stated  Maturity  Date,  the  annualized  rate at which interest is
scheduled  (in the  absence of a default) to accrue on such  Mortgage  Loan from
time to time in accordance with the terms of the related  Mortgage Note (as such
may be modified at any time following the Closing Date) and applicable law, (ii)
any Mortgage Loan after its Stated  Maturity Date, the annualized rate described
in clause (i) above  determined  without  regard to the  passage of such  Stated
Maturity Date,  and (iii) any REO Loan, the annualized  rate described in clause
(i) or (ii) above, as applicable, determined as if the related Mortgage Loan had
remained outstanding.

               "Mortgaged  Property ":  Individually  and  collectively,  as the
context may require,  each real  property  subject to the lien of a Mortgage and
constituting   collateral   for  a   Mortgage   Loan.   With   respect   to  any
Cross-Collateralized  Mortgage  Loan,  as the  context may  require,  "Mortgaged
Property" may mean,  collectively,  all the Mortgaged  Properties  securing such
Cross-Collateralized Mortgage Loan.

               "Mortgagor  ":  The  obligor  or  obligors  on a  Mortgage  Note,
including without limitation, any Person that has acquired the related Mortgaged
Property and assumed the obligations of the original  obligor under the Mortgage
Note.
<PAGE>
                                       30


               "Net Aggregate  Prepayment  Interest Shortfall ": With respect to
any  Distribution  Date,  the amount,  if any, by which (a) the aggregate of all
Prepayment  Interest  Shortfalls  incurred  in  connection  with the  receipt of
Principal  Prepayments  on the  Mortgage  Loans  during the  related  Collection
Period, exceeds (b) the aggregate amount deposited by the Master Servicer in the
Distribution  Account for such  Distribution Date pursuant to Section 3.19(g) in
connection with such Prepayment Interest Shortfalls.

               "Net Default  Interest ": With respect to any Mortgage  Loan, any
Default Interest actually  collected thereon  (determined in accordance with the
allocation  of amounts  collected  as  specified  in Section  1.02),  net of any
portion  thereof  allocable to pay the Special  Servicer any  Liquidation Fee or
Workout  Fee in respect of such  Mortgage  Loan and  further  net of any Advance
Interest  accrued  on  Advances  made in  respect  of  such  Mortgage  Loan  and
reimbursable   from  such   Default   Interest  in   accordance   with   Section
3.05(a)(viii).

               "Net  Investment  Earnings  ":  With  respect  to any  Investment
Account for any Collection Period, the amount, if any, by which the aggregate of
all interest and other income realized  during such  Collection  Period on funds
held in such  Investment  Account,  exceeds  the  aggregate  of all  losses  and
investment  costs, if any,  incurred during such Collection Period in connection
with the investment of such funds in accordance with Section 3.06.

               "Net  Investment  Loss ": With respect to any Investment  Account
for any Collection  Period,  the amount by which the aggregate of all losses and
investment  costs, if any,  incurred during such Collection Period in connection
with the investment of funds held in such Investment  Account in accordance with
Section 3.06,  exceeds the  aggregate of all interest and other income  realized
during such Collection Period on such funds.

               "Net  Mortgage  Rate ": With respect to any Mortgage  Loan or REO
Loan,  as of any date of  determination,  a rate per annum  equal to the related
Mortgage Rate then in effect, minus the related Master Servicing Fee Rate.

               "Net Operating Income ": With respect to any Mortgaged  Property,
the total operating  revenues  derived from such Mortgaged  Property,  minus the
total  fixed  and  variable  operating  expenses  incurred  in  respect  of such
Mortgaged  Property other than adjustments,  including,  but not limited to, for
(i)  non-cash  items  such  as  depreciation  and  amortization,   (ii)  capital
expenditures and (iii) debt service on loans secured by the Mortgaged Property.

               "Nonrecoverable Advance ":  Any Nonrecoverable P&I Advance or 
Nonrecoverable Servicing Advance.

               "Nonrecoverable  P&I Advance ": Any P&I Advance  made or proposed
to be made in respect of a Mortgage  Loan or REO Loan which,  in the  reasonable
and good faith judgment of the Master  Servicer or, if applicable,  the Trustee,
will not be (together with Advance Interest accrued  thereon),  or which in fact
was not,  ultimately  recoverable  from late  collections,  Insurance  Proceeds,
Liquidation  Proceeds or any other  recovery  on or in respect of 

<PAGE>
                                       31


such  Mortgage  Loan  or  REO  Property  (without  giving  effect  to  potential
recoveries on deficiency judgments or recoveries from guarantors).

               "Nonrecoverable  Servicing  Advance ": Any Servicing Advance made
or proposed to be made in respect of a Mortgage Loan or REO Property  which,  in
the  reasonable  and good faith  judgment  of the Master  Servicer,  the Special
Servicer  or, if  applicable,  the Trustee  will not be  (together  with Advance
Interest accrued thereon), or which in fact was not, ultimately recoverable from
late collections, Insurance Proceeds, Liquidation Proceeds or any other recovery
on or in respect of such Mortgage Loan or REO Property (without giving effect to
potential recoveries on deficiency judgments or recoveries from guarantors).

               "Non-Registered Certificate ":  Unless and until registered under
the Securities Act, any Class G, Class H, Class J, Class K or Residual 
Certificate.

               "Non-United States Person ":  Any person other than a United 
States Person.

               "Officer's Certificate ":  A certificate signed by a Servicing 
Officer of the Master Servicer or the Special Servicer or a Responsible Officer 
of the Trustee, as the case may be.

               "Operating Statement Analysis ":  As defined in Section 4.02(b).

               "Opinion of Counsel ": A written opinion of counsel (who must, in
connection with any opinion rendered pursuant hereto with respect to tax matters
or a resignation under Section 6.04, be Independent  counsel,  but who otherwise
may be salaried counsel for the Sponsor,  the Mortgage Loan Seller, the Trustee,
the REMIC  Administrator,  the Master Servicer or the Special  Servicer),  which
written opinion is acceptable and delivered to the addressee(s).

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

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

               "Pass-Through Rate ":  With respect to:

                       (1)      the  Class  A-1  Certificates,   (a)  for  each
                       Distribution  Date up to and including  the  Distribution
                       Date in October  1996,  6.12% per annum,  and (b) for any
                       subsequent Distribution Date, the lesser of (i) LIBOR for
                       such  Distribution  Date plus 0.37% and (ii)  11.375% per
                       annum;

                       (2)       the Class X-2 Certificates, (a) for the initial
                       Distribution  Date,  0.960%  per  annum,  and (b) for any
                       subsequent  Distribution  Date, a rate per annum equal to
                       the excess,  if any, of (i) the  weighted  average of the
                       REMIC I Remittance  Rates  applicable  to REMIC I Regular
                       Interest  LG1 

<PAGE>
                                       32


                       and  REMIC  I  Regular   Interest   LG2  for   such
                       Distribution   Date   (weighted   on  the  basis  of  the
                       respective  Uncertificated  Principal  Balances  of  such
                       REMIC  I  Regular  Interests  immediately  prior  to such
                       Distribution Date), over (ii) the weighted average of the
                       respective REMIC I Remittance Rates applicable to REMIC I
                       Regular  Interest  A-1,  REMIC I Regular  Interest  A-2A,
                       REMIC I Regular  Interest A-2B,  REMIC I Regular Interest
                       B, REMIC I Regular  Interest C, REMIC I Regular  Interest
                       D, REMIC I Regular  Interest E, REMIC I Regular  Interest
                       F, REMIC I Regular  Interest G, REMIC I Regular  Interest
                       H,  REMIC  I  Regular  Interest  J and  REMIC  I  Regular
                       Interest K for such  Distribution  Date  (weighted on the
                       basis of the respective Uncertificated Principal Balances
                       of such REMIC I Regular  Interests  immediately  prior to
                       such Distribution Date); and

                       (3)       the  Class  A-2A  Certificates,  the Class A-2B
                       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  and  the  Class  K  Certificates,  for  any
                       Distribution  Date, the respective  fixed rates per annum
                       specified as such in the Preliminary Statement.

               "Payment  Priority ": With respect to any Class of  Certificates,
the  priority  of the  Holders  thereof in  respect of the  Holders of the other
Classes  of  Certificates  to  receive   distributions   out  of  the  Available
Distribution  Amount for any  Distribution  Date.  The  Payment  Priority of the
respective  Classes of Certificates  shall be, in descending  order, as follows:
first, the respective  Classes of Senior  Certificates,  pro rata;  second,  the
Class B  Certificates;  third,  the Class C  Certificates;  fourth,  the Class D
Certificates;  fifth, the Class E Certificates; sixth, the Class F Certificates;
seventh, the Class G Certificates;  eighth, the Class H Certificates; ninth, the
Class J Certificates;  tenth, the Class K Certificates; and last, the respective
Classes of Residual Certificates.

               "Percentage  Interest  ": With  respect  to any REMIC II  Regular
Certificate,  the portion of the relevant Class  evidenced by such  Certificate,
expressed as a percentage,  the numerator of which is the Certificate  Principal
Balance,  Certificate Notional Amount or Effective  Certificate Notional Amount,
as the case may be, of such  Certificate as of the Closing Date, as specified on
the face thereof,  and the  denominator of which is the Initial Class  Principal
Balance,  Initial Class  Notional  Amount or Initial  Effective  Class  Notional
Amount,  as the case may be, of the relevant  Class.  With respect to a Residual
Certificate, the percentage interest in distributions to be made with respect to
the relevant Class, as stated on the face of such Certificate.

               "Permitted Investments ":  Any one or more of the following 
obligations:
<PAGE>
                                       33


               (i) direct  obligations of, or obligations fully guaranteed as to
        timely  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;

               (ii)  repurchase   obligations   with  respect  to  any  security
        described in clause (i) above,  provided  that the  long-term  unsecured
        debt  obligations of the party agreeing to repurchase  such  obligations
        are rated "AAA" by each Rating Agency;

               (iii) certificates of deposit, time deposits, demand deposits and
        bankers'  acceptances of any bank or trust company  organized  under the
        laws of the United States or any state,  provided that (a) the long-term
        unsecured  debt  obligations  of such bank or trust  company (or, in the
        case of the principal depository institution in a depository institution
        holding  company,  the  long-term  unsecured  debt  obligations  of  the
        depository  institution  holding company) are rated "AAA" by each Rating
        Agency or (b) the short-term  unsecured  debt  obligations of such bank,
        trust company or depository  institution holding company are rated "A-1"
        or better by  Standard  & Poor's and "F-1+" or better by Fitch or (c) if
        both such long-term and short-term  unsecured debt obligations have been
        rated by either Rating  Agency,  then each must be rated as specified in
        the  immediately  preceding  clauses  (a) and (b) with  respect  to such
        Rating Agency;

               (iv)  commercial  paper (having  original  maturities of not more
        than 365  days) of any  corporation  incorporated  under the laws of the
        United  States or any state  thereof rated "A-1" or better by Standard &
        Poor's and "F-1+" or better by Fitch; and

               (v) any other  obligation  or security  which would not result in
        the downgrade,  qualification  or withdrawal of the rating then assigned
        by any Rating  Agency to any Class of  Certificates,  evidence  of which
        shall be confirmed in writing by each Rating Agency to the Trustee;

provided that no investment  described hereunder shall evidence either the right
to receive (a) only interest  with respect to such  investment or (b) a yield to
maturity  greater  than 120% of the yield to maturity  at par of the  underlying
obligations;  and provided,  further, that no investment described hereunder may
be purchased at a price  greater than par if such  investment  may be prepaid or
called at a price less than its  purchase  price prior to stated  maturity;  and
provided,  further,  that no investment described hereunder may be sold prior to
stated  maturity  if  such  sale  would  result  in a loss of  principal  on the
instrument or a tax on "prohibited transactions" under Section 860F of the Code;
and provided,  further, that no investment described hereunder shall have an "r"
highlight  affixed to any rating  assigned  thereto  by  Standard & Poor's;  and
provided, further, that each investment described hereunder shall, by its terms,
have a predetermined fixed amount of principal due at maturity (that cannot vary
or change) and either a fixed interest rate or variable  interest rate tied to a
single  interest rate index plus a single fixed spread;  and provided,  further,
that each investment  described hereunder shall be a "cash flow investment",  as
defined in the REMIC Provisions.
<PAGE>
                                       34


               "Permitted Transferee  ":  Any Transferee of a Residual 
Certificate other than a Disqualified Organization.

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

               "Phase I  Environmental  Assessment ": A "Phase I assessment"  as
described  in and  meeting  the  criteria  of Chapter 5 of the FNMA  Multifamily
Guide, Part II, as it exists on the Closing Date.

               "P&I Advance ": As to any Mortgage Loan or REO Loan,  any advance
made by the Master Servicer or the Trustee pursuant to Section 4.03.

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

               "Prepayment  Assumption  ": A CPR (as  defined in the  Prospectus
Supplement)  of 0%, such  assumption to be used for  determining  the accrual of
original issue discount,  market  discount and premium,  if any, on the Mortgage
Loans, the REMIC I Regular Interests and the Certificates for federal income tax
purposes.

               "Prepayment  Interest Excess ": With respect to any Mortgage Loan
that was subject to a Principal  Prepayment  in full or in part made on or prior
to the Determination  Date in any calendar month but after the first day of such
month,  any payment of interest  (exclusive  of  Prepayment  Premiums and net of
related  Servicing  Fees)  actually  collected  from the related  Mortgagor  and
intended to cover the period from the  commencement of such month to the date of
prepayment.

               "Prepayment  Interest  Shortfall  ": With respect to any Mortgage
Loan that was  subject to a Principal  Prepayment  in full or in part made after
the  Determination  Date in any calendar month,  the amount of interest,  to the
extent  not  collected  from  the  related  Mortgagor  (without  regard  to  any
Prepayment Premium that may have been collected), that would have accrued at the
Net  Mortgage  Rate for  such  Mortgage  Loan on the  amount  of such  Principal
Prepayment  during the period  commencing on the date as of which such Principal
Prepayment  was applied to such Mortgage Loan and ending on the last day of such
calendar month, inclusive.

               "Prepayment  Premium  ":  Any  premium,  penalty  or fee  paid or
payable, as the context requires,  by a Mortgagor in connection with a Principal
Prepayment on, or other early collection of principal of, a Mortgage Loan or any
successor REO Loan.

               "Primary  Servicing  Office ": With respect to each of the Master
Servicer and the Special Servicer,  the office thereof primarily responsible for
performing  its respective  duties under this  Agreement;  initially  located in
Illinois and California, respectively.
<PAGE>
                                       35


               "Principal  Distribution  Amount ": With  respect to either  Loan
Group for any  Distribution  Date,  the  aggregate of (i) the Current  Principal
Distribution  Amount with respect to such Loan Group for such  Distribution Date
and (ii), if such  Distribution  Date is subsequent to the initial  Distribution
Date, the excess, if any, of the Principal  Distribution  Amount with respect to
such  Loan  Group  for the  preceding  Distribution  Date,  over  the  aggregate
distributions of principal made on the Sequential Pay Certificates in respect of
such Principal Distribution Amount on the preceding Distribution Date.

               "Principal  Prepayment  ": Any payment of  principal  made by the
Mortgagor 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
scheduled interest due on any date or dates in any month or months subsequent to
the month of prepayment.

               "Prospectus Supplement ":  That certain prospectus supplement 
dated June 27, 1996, relating to the Registered Certificates.

               "Purchase  Price ": With  respect to any  Mortgage  Loan, a price
equal to the unpaid  principal  balance of the  Mortgage  Loan as of the date of
purchase, together with (a) all accrued and unpaid interest on the Mortgage Loan
at the related Mortgage Rate to but not including the Due Date in the Collection
Period of purchase,  and (b) all related unreimbursed  Servicing Advances.  With
respect to any REO Property,  a price equal to the unpaid  principal  balance of
the related REO Loan as of the date of purchase,  together  with (a) all accrued
and unpaid  interest  on such REO Loan at the related  Mortgage  Rate to but not
including the Due Date in the Collection Period of purchase, and (b) all related
unreimbursed Servicing Advances.

               "Qualified  Appraiser ": In connection  with the appraisal of any
Mortgaged Property or REO Property, an Independent MAI-designated appraiser with
at least five years of experience in respect of the relevant geographic location
and property type.

               "Qualified Insurer ":  An insurance company or security or 
bonding company qualified to write the related Insurance Policy in the relevant 
jurisdiction.

               "Rating Agency ":  Each of Standard & Poor's and Fitch.

               "Realized Loss ": With respect to each defaulted Mortgage Loan as
to which a Final  Recovery  Determination  has been made, or with respect to any
REO  Loan as to which a Final  Recovery  Determination  has been  made as to the
related  REO  Property,  an amount  (not less than zero) equal to (i) the unpaid
principal  balance of such  Mortgage Loan or REO Loan, as the case may be, as of
the  commencement  of  the  Collection   Period  in  which  the  Final  Recovery
Determination  was made,  plus (ii) all  accrued  but  unpaid  interest  on such
Mortgage Loan or REO Loan,  as the case may be (without  taking into account the
amounts  described in subclause (iv) of this sentence),  at the related Mortgage
Rate to but not  including  the Due Date in the  Collection  Period in 

<PAGE>
                                       36



which  the  Final  Recovery  Determination  was made,  plus  (iii)  any  related
unreimbursed  Servicing Advances as of the commencement of the Collection Period
in which the  Final  Recovery  Determination  was  made,  together  with any new
related Servicing  Advances made during such Collection  Period,  minus (iv) all
payments and proceeds,  if any, received in respect of such Mortgage Loan or REO
Loan,  as the case may be,  during  the  Collection  Period in which  such Final
Recovery  Determination was made (net of any related  Liquidation  Expenses paid
therefrom).

               With respect to any Mortgage  Loan as to which any portion of the
outstanding  principal  or accrued  interest  owed  thereunder  was  forgiven in
connection  with a  bankruptcy  or  similar  proceeding  involving  the  related
Mortgagor or a  modification,  waiver or amendment of such Mortgage Loan granted
or agreed to by the Master  Servicer  or Special  Servicer  pursuant  to Section
3.20, the amount of such principal or interest so forgiven.

               With respect to any Mortgage  Loan as to which the Mortgage  Rate
thereon  has been  permanently  reduced  for any  period  in  connection  with a
bankruptcy  or  similar   proceeding   involving  the  related  Mortgagor  or  a
modification,  waiver or amendment of such Mortgage Loan granted or agreed to by
the Master Servicer or Special Servicer  pursuant to Section 3.20, the amount of
the  consequent  reduction in the interest  portion of each  successive  Monthly
Payment  due  thereon.  Each  such  Realized  Loss  shall be deemed to have been
incurred on the Due Date for each affected Monthly Payment.

               "Record  Date ": With respect to the Class A-1  Certificates  for
any  Distribution  Date,  the  fifth  day of the  calendar  month in which  such
Distribution  Date  occurs  or, if such  fifth day is not a  Business  Day,  the
Business  Day  immediately  preceding.  With  respect  to each  other  Class  of
Certificates  for any  Distribution  Date, the last Business Day of the calendar
month immediately preceding the month in which such Distribution Date occurs.

               "Reference  Banks  ":  For so  long  as the  Master  Servicer  is
required  pursuant to Section 3.19(b) to calculate  Six-Month LIBOR (Formula 1),
those reference banks utilized by it in connection with such calculation,  which
shall in any event be  leading  banks  engaged  in  Eurodollar  deposits  in the
international  Eurocurrency  market  with an  established  place of  business in
London.  Thereafter,  Barclays Bank, plc, The Bank of Tokyo, Ltd., Bankers Trust
Company and National  Westminster  Bank,  plc, or any substitute  reference bank
appointed  by the Trustee  which is a leading bank  engaged in  transactions  in
Eurodollar deposits in the international Eurocurrency market with an established
place of business in London.

               "Registered Certificates ":  The Class X-1, Class X-2, Class A-1,
 Class A-2A, Class A-2B, Class B, Class C, Class D, Class E and Class F 
Certificates.

               "Reimbursement  Rate ":  The  rate per  annum  applicable  to the
accrual of Advance  Interest,  which rate per annum shall be equal to the "prime
rate" as published in the "Money Rates" section of The Wall Street  Journal,  as
such "prime rate" may change from time to time.

               "REMIC ":  A "real estate mortgage investment conduit" as defined
 in Section 860D of the Code.
<PAGE>
                                       37


               "REMIC  Administrator ": State Street Bank and Trust Company, its
successor in interest, or any successor REMIC administrator  appointed as herein
provided.

               "REMIC  I ":  The  segregated  pool  of  assets  subject  hereto,
constituting the primary trust created hereby and to be administered  hereunder,
with  respect to which a REMIC  election is to be made,  consisting  of: (i) the
Mortgage  Loans  as from  time to time are  subject  to this  Agreement  and all
payments under and proceeds of such Mortgage Loans received or receivable  after
the Cut-off Date (other than payments of  principal,  interest and other amounts
due and payable on the Mortgage Loans on or before the Cut-off  Date),  together
with all documents delivered or caused to be delivered hereunder with respect to
such Mortgage Loans by the Mortgage Loan Seller;  (ii) any REO Property acquired
in respect of a  Mortgage  Loan;  and (iii) such funds or assets as from time to
time are deposited in the Distribution  Account, the Certificate Account and the
REO Account (if established).

               "REMIC  I   Regular   Interest   ":   Any  of  the  15   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated  as a "regular  interest"  in REMIC I. Each REMIC I Regular  Interest
shall accrue interest at the related REMIC I Remittance Rate in effect from time
to time and,  except for REMIC I Regular  Interest  X-1,  shall be  entitled  to
distributions of principal,  subject to the terms and conditions  hereof,  in an
aggregate amount equal to its initial  Uncertificated  Principal  Balance as set
forth in the Preliminary  Statement hereto.  The designations for the respective
REMIC I Regular Interests are set forth in the Preliminary Statement hereto.

               "REMIC I Remittance Rate ": With respect to:

               (a) REMIC I Regular Interest LG1, (i) for each  Distribution Date
        up to and including  the  Distribution  Date in October 1996,  6.12% per
        annum, and (ii) for any subsequent  Distribution Date, the lesser of (A)
        LIBOR for such Distribution Date plus 0.37%, and (B) 11.375% per annum;

               (b)  REMIC  I  Regular   Interest   LG2,   (i)  for  the  initial
        Distribution  Date,  8.496%  per  annum,  and  (ii)  for any  subsequent
        Distribution  Date,  the weighted  average of the Net Mortgage  Rates in
        effect  for  the  Group  2  Loans  as of the  first  day of the  related
        Collection  Period  (weighted  on the  basis  of the  respective  Stated
        Principal  Balances of such Mortgage Loans and/or REO Loans  immediately
        following the preceding Distribution Date);

               (c)  REMIC  I  Regular   Interest   X-1,   (i)  for  the  initial
        Distribution  Date,  0.796%  per  annum,  and  (ii)  for any  subsequent
        Distribution  Date, the excess,  if any, of (A) the weighted  average of
        the Net  Mortgage  Rates in effect for the Group 1 Loans as of the first
        day of the  related  Collection  Period  (weighted  on the  basis of the
        respective  Stated Principal  Balances of such Mortgage Loans and/or REO
        Loans immediately  following the preceding  Distribution Date), over (B)
        the REMIC I Remittance Rate  applicable to REMIC I Regular  Interest LG1
        for such Distribution Date;
<PAGE>
                                       38


               (d) REMIC I Regular Interest A-1, (i) for each  Distribution Date
        up to and including  the  Distribution  Date in October 1996,  6.12% per
        annum, and (ii) for any subsequent  Distribution Date, the lesser of (A)
        LIBOR for such  Distribution  Date plus 0.37% and (B) 11.375% per annum;
        and

               (e) each of REMIC I Regular  Interests A-2A, A-2B, B, C, D, E, F,
        G, H, J and K, for any Distribution Date, the respective fixed rates per
        annum specified as such in the Preliminary Statement.

               As set forth above,  the REMIC I Remittance  Rate  applicable  to
REMIC I  Regular  Interest  X-1 for the  initial  Distribution  Date is equal to
0.796% per annum, which represents the excess of (i) the weighted average of the
Net  Mortgage  Rates in effect  for the Group 1 Loans as of the first day of the
initial  Collection  Period  (weighted  on the  basis of the  respective  Stated
Principal Balances of such Mortgage Loans as of the Closing Date), over (ii) the
per annum rate at which  interest  would have to accrue for a  one-month  period
(assuming a 360-day  year  consisting  of twelve  30-day  months) on the initial
aggregate  Uncertificated Principal Balance of REMIC I Regular Interests LG1 and
A-1, in order to produce the aggregate amount of Uncertificated Accrued Interest
in respect of REMIC I Regular Interests LG1 and A-1 for the initial Distribution
Date.

               "REMIC II ": The segregated  pool of assets  consisting of all of
the REMIC I Regular  Interests  conveyed in trust to the Trustee for the benefit
of the  Holders of the REMIC II  Certificates  pursuant  to Section  2.10,  with
respect to which a separate REMIC election is to be made.

               "REMIC II Certificate ":  Any Certificate, other than a Class R-I
 Certificate.

               "REMIC II Regular Certificate ": Any REMIC II Certificate,  other
than a Class R-II Certificate.

               "REMIC  Provisions ":  Provisions  of the federal  income tax law
relating to real estate mortgage investment  conduits,  which appear at Sections
860A  through  860G of  Subchapter  M of  Chapter  1 of the  Code,  and  related
provisions,  and proposed,  temporary  and final  Treasury  regulations  and any
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.

               "REO  Account  ": A  segregated  custodial  account  or  accounts
created and  maintained  by the  Special  Servicer  pursuant to Section  3.16 on
behalf  of the  Trustee  in trust  for the  Certificateholders,  which  shall be
entitled  "[Name  of  Special  Servicer],  as  Special  Servicer,  in trust  for
registered  holders of Mortgage  Capital Funding,  Inc.,  Multifamily/Commercial
Mortgage Pass-Through Certificates, Series 1996-MC1".
<PAGE>
                                       39


               "REO Acquisition ":  The acquisition of any REO Property pursuant
 to Section 3.09.

               "REO Disposition ":  The sale or other disposition of the REO 
Property pursuant to Section 3.18(d).

               "REO Extension ":  As defined in Section 3.16(a).

               "REO Loan ": The mortgage  loan deemed for purposes  hereof to be
outstanding with respect to any and all REO Property  acquired in respect of any
Mortgage Loan. Each REO Loan shall be deemed to provide for monthly  payments of
principal and/or interest equal to its Assumed  Scheduled  Payment and otherwise
to have the same terms and  conditions as the related  Mortgage  Loan.  Each REO
Loan  shall be deemed to have an initial  unpaid  principal  balance  and Stated
Principal  Balance equal to the unpaid  principal  balance and Stated  Principal
Balance,  respectively,  of the  related  Mortgage  Loan  as of the  date of the
related REO Acquisition.  All Scheduled Payments (other than a Balloon Payment),
Assumed Scheduled Payments (in the case of a Balloon Mortgage Loan delinquent in
respect of its Balloon Payment) and other amounts due and owing, or deemed to be
due and owing,  in respect of the  related  Mortgage  Loan as of the date of the
related  REO  Acquisition,  shall be deemed to  continue  to be due and owing in
respect  of an REO Loan.  All  amounts  payable  or  reimbursable  to the Master
Servicer,  Special  Servicer  and/or Trustee in respect of the related  Mortgage
Loan  as of  the  date  of  the  related  REO  Acquisition,  including,  without
limitation,  any unpaid Servicing Fees and any unreimbursed  Advances,  together
with any Advance Interest  accrued and payable to the Master  Servicer,  Special
Servicer  and/or  Trustee in  respect of such  Advances,  shall  continue  to be
payable or reimbursable to the Master Servicer,  Special Servicer or Trustee, as
the case may be, in respect of an REO Loan.

               "REO  Property  ": A Mortgaged  Property  acquired by the Special
Servicer  for the benefit of the  Certificateholders  pursuant  to Section  3.09
through foreclosure, acceptance of a deed-in-lieu of foreclosure or otherwise in
accordance  with  applicable  law in  connection  with the  default or  imminent
default of a Mortgage Loan.

               "REO Revenues ":  All income and rents derived from the 
ownership, operation or leasing of any REO Property.

               "REO Status  Report ": A report or reports  substantially  in the
form of Exhibit E 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 last  day of the  most  recently  ended  Collection  Period
preceding the preparation of such report or reports, (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  such  Collection  Period  and  (iii) the value of the REO
Property based on the most recent Appraisal or other valuation thereof available
to the Master Servicer as of such date of determination (including any valuation
prepared internally by the Special Servicer).
<PAGE>
                                       40


               "REO Tax ":  As defined in Section 3.17(a).

               "Request for Release ": A release  signed by a Servicing  Officer
of, as  applicable,  the  Master  Servicer  or Special  Servicer  in the form of
Exhibit D attached hereto.

               "Required Appraisal Loan ":  As defined in Section 3.19(c).

               "Reserve Account ":  The account or accounts created and 
maintained pursuant to Section 3.03(d).

               "Reserve  Funds ": With respect to any Mortgage Loan, any amounts
delivered  by the related  Mortgagor to be held in escrow by or on behalf of the
mortgagee representing reserves for repairs, replacements,  capital improvements
and/or  environmental  testing  and  remediation  with  respect  to the  related
Mortgaged Property.

               "Residual Certificate ": Any Class R-I or Class R-II Certificate.

               "Responsible  Officer ": When used with  respect to the  Trustee,
any vice president,  any assistant vice president,  any assistant secretary, any
assistant  treasurer and any other trust  officer or assistant  trust officer in
the  Corporate  Trust  Department  of the Trustee,  or any other  officer of the
Trustee  customarily  performing  functions similar to those performed by any of
the above  designated  officers to whom a  particular  matter is referred by the
Trustee  because  of  such  officer's  knowledge  of and  familiarity  with  the
particular subject.

               "Scheduled  Payment ": With respect to any Mortgage Loan, for any
Due Date following the Cut-off Date as of which it is outstanding, the scheduled
monthly  payment of  principal  and/or  interest on such  Mortgage  Loan that is
payable by the related Mortgagor on such Due Date under the terms of the related
Mortgage  Note (as such terms may be changed or  modified in  connection  with a
bankruptcy  or  similar   proceeding   involving  the  related  Mortgagor  or  a
modification,  waiver or amendment of such Mortgage Loan granted or agreed to by
the Master Servicer or Special Servicer pursuant to Section 3.20).

               "Securities Act ":  The Securities Act of 1933, as amended.

               "Security  Agreement ": With respect to any  Mortgage  Loan,  any
security agreement, chattel mortgage or similar document or instrument,  whether
contained in the related Mortgage or executed  separately,  creating in favor of
the  holder of such  Mortgage  a  security  interest  in the  personal  property
constituting security for repayment of such Mortgage Loan.

               "Senior Certificate ":  Any Class A-1, Class A-2A, Class A-2B, 
Class X-1 or Class X-2 Certificate.

               "Sequential Pay  Certificate ": Any Class A-1, Class A-2A,  Class
A-2B,  Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J or
Class K Certificate.
<PAGE>
                                       41


               "Servicing Account ":  The account or accounts created and 
maintained pursuant to Section 3.03(a).

               "Servicing  Advances ": All  customary,  reasonable and necessary
"out of pocket"  costs and expenses  incurred or to be incurred,  as the context
requires, by the Master Servicer or the Special Servicer (or, if applicable, the
Trustee) in  connection  with the  servicing of a Mortgage Loan after a default,
delinquency  or  other   unanticipated   event,   or  in  connection   with  the
administration of any REO Property,  including,  but not limited to, the cost of
(a) compliance  with the  obligations of the Master  Servicer and/or the Special
Servicer  set  forth  in  Sections  3.03(c)  and  3.09,  (b)  the  preservation,
insurance,  restoration,  protection and management of a Mortgaged Property, (c)
obtaining  any  Liquidation  Proceeds  or  Insurance  Proceeds in respect of any
Mortgage Loan or REO Property,  (d) any enforcement or judicial proceedings with
respect to a Mortgaged Property,  including,  without limitation,  foreclosures,
and  (e) the  operation,  management,  maintenance  and  liquidation  of any REO
Property;  provided that  notwithstanding  anything to the contrary,  "Servicing
Advances"  shall not include  allocable  overhead of the Master  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,  or costs  incurred by either such party in connection  with
its purchase of any Mortgage  Loan or REO Property  pursuant to any provision of
this Agreement.  All Emergency  Advances made by the Special Servicer  hereunder
shall be considered "Servicing Advances" for the purposes hereof.

               "Servicing Fees ":  With respect to each Mortgage Loan and REO 
Loan, the Master Servicing Fee and the Special Servicing Fee.

               "Servicing File ": Any documents  (other than documents  required
to be part of the related Mortgage File),  including,  without  limitation,  the
related   environmental  site  assessment   report(s)  referred  to  in  Section
2.05(b)(xiv),  in the possession of the Master Servicer or the Special  Servicer
and relating to the origination and servicing of any Mortgage Loan.

               "Servicing Officer ": Any officer or authorized  signatory of the
Master  Servicer or the Special  Servicer  involved in, or responsible  for, the
administration  and  servicing  of  Mortgage  Loans,  whose  name  and  specimen
signature appear on a list of such officers and authorized signatories furnished
by such party to the Trustee and the Sponsor on the Closing  Date,  as such list
may be amended from time to time thereafter.

               "Servicing Return Date ":  With respect to any Corrected Mortgage
 Loan, the date that servicing thereof is returned by the Special Servicer to 
the Master Servicer pursuant to Section 3.21(a).

               "Servicing  Standard  ":  With  respect  to  each  of the  Master
Servicer and the Special Servicer,  to service and administer the Mortgage Loans
and any REO  Properties  in the same  manner in which,  and with the same  care,
skill,  prudence  and  diligence  with  which,  the Master  Servicer  or Special
Servicer,  as the case may be,  generally  services and  administers  comparable
<PAGE>
                                       42


mortgage loans or assets, as applicable, for other portfolios or held in its own
portfolio,  whichever  servicing  procedure is of a higher standard,  and in any
event,  with a view  to the  timely  collection  of all  scheduled  payments  of
principal  and interest  under the Mortgage  Loans or, if a Mortgage  Loan comes
into and continues in default and no satisfactory  arrangements  can be made for
the collection of the delinquent  payments,  the maximization of the recovery on
such  Mortgage  Loan to the  Certificateholders  (as a  collective  whole)  on a
present value basis (the relevant  discounting of anticipated  collections  that
will be distributable to  Certificateholders  to be performed at the related Net
Mortgage  Rate),  but without  regard to: (i) any  relationship  that the Master
Servicer or the Special  Servicer,  as the case may be, or any Affiliate thereof
may have with the related  Mortgagor;  (ii) the ownership of any  Certificate by
the  Master  Servicer  or the  Special  Servicer,  as the case may be, or by any
Affiliate thereof; (iii) the Master Servicer's obligation to make Advances; (iv)
the Special  Servicer's  obligation to make (or to direct the Master Servicer to
make)  Servicing  Advances;  and (v) the right of the  Master  Servicer  (or any
Affiliate  thereof) or the Special Servicer (or any Affiliate  thereof),  as the
case may be, to receive  compensation for its services or reimbursement of costs
hereunder or with respect to any particular transaction.

               "Servicing Transfer Event ":  With respect to any Mortgage Loan, 
the occurrence of any of the events described in clauses (a) through (h) of the 
definition of "Specially Serviced Mortgage Loan".

               "Single  Certificate  ":  For  purposes  of  Section  4.02(a),  a
hypothetical   Certificate  of  any  Class  of  REMIC  II  Regular  Certificates
evidencing  a  $1,000   denomination  or,  in  the  case  of  an  Interest  Only
Certificate, a 100% Percentage Interest in the related Class.

               "Six-Month  LIBOR (Formula 1) ": The rate per annum determined on
each LIBOR  Determination  Date in the following manner after first referring to
the offered quotations appearing on the display page designated as "LIBO" on the
Reuters  Monitor  Money Rates Service or such other page as may replace the LIBO
page (the  "Reuters  Screen  LIBO  Page") for  six-month  United  States  dollar
deposits in the London interbank  market, as of 11:00 a.m. (London time) on such
LIBOR  Determination  Date. If on any LIBOR  Determination Date two or more such
offered  quotations  appear on the  Reuters  Screen LIBO page,  Six-Month  LIBOR
(Formula 1) for the immediately  succeeding LIBOR Reference Period will be equal
to  the  arithmetic  mean  of  such  offered  quotations  (rounded  upwards,  if
necessary,   to  the  nearest  whole  multiple  of  1/16%).   If  on  any  LIBOR
Determination  Date fewer than two such offered quotations appear on the Reuters
Screen LIBO Page,  Six-Month  LIBOR (Formula 1) for the  immediately  succeeding
LIBOR  Reference  Period will be equal to the arithmetic  mean of the quotations
offered by the Reference  Banks for six-month  United States dollar  deposits in
the  London  interbank  market,  as of 11:00  a.m.  (London  time) on such LIBOR
Determination Date (rounded upwards, if necessary, to the nearest whole multiple
of 1/16%); provided,  however, that (i) if only one Reference Bank offers such a
quotation,  Six-Month  LIBOR (Formula 1) for the  immediately  succeeding  LIBOR
Reference Period will be equal to that quotation (rounded upwards, if necessary,
to the nearest  whole  multiple of 1/16%),  or (ii) if no Reference  Banks offer
such a quotation,  Six-Month  LIBOR (Formula 1) for the  immediately  succeeding
LIBOR 

<PAGE>
                                       43


Reference  Period  shall be Six-Month  LIBOR  (Formula 1) as  determined  on the
previous LIBOR  Determination  Date.  For so long as it is required  pursuant to
Section 3.19(b) to do so, the Master  Servicer shall  calculate  Six-Month LIBOR
(Formula  1); and,  thereafter,  the Trustee  shall  calculate  Six-Month  LIBOR
(Formula 1).

               "Special Servicer ":  Hanford/Healy Asset Management Company, its
successor in interest, or any successor special servicer appointed as herein 
provided.

               "Special  Servicer  Loan  Status  Report ": A report  or  reports
setting  forth,  among  other  things,  as of  the  close  of  business  on  the
Determination  Date  immediately  preceding  the  preparation  of such report or
reports,  (i) the aggregate amount of Specially Serviced Mortgage Loans and (ii)
a loan-by-loan listing of all Specially Serviced Mortgage Loans indicating their
status, date and reason for transfer to the Special Servicer and such additional
information  as is  contemplated  on  pages  B-9  and  B-10  of  the  Prospectus
Supplement.

               "Special Servicing Fee ": With respect to each Specially Serviced
Mortgage Loan and each REO Loan,  the fee  designated as such and payable to the
Special Servicer pursuant to the first paragraph of Section 3.11(c).

               "Special Servicing Fee Rate ":  With respect to each Specially 
Serviced Mortgage Loan and each REO Loan, 0.25% per annum.

               "Specially Serviced Mortgage Loan ":  Any Mortgage Loan as to 
which any of the following events has occurred:

                       (a)    the related Mortgagor has failed to make when due 
                       any Balloon Payment, which failure has continued 
                       unremedied for 30 days; or

                       (b) the related Mortgagor has failed to make when due any
                       Monthly  Payment  (other  than a Balloon  Payment) or any
                       other payment required under the related Mortgage Note or
                       the related Mortgage,  which failure continues unremedied
                       for 60 days; or

                       (c) if the Master  Servicer  has  determined  in its good
                       faith and  reasonable  judgment,  that a  default  in the
                       making of a Monthly Payment or any other payment required
                       under the related  Mortgage Note or the related  Mortgage
                       is likely to occur within 30 days and is likely to remain
                       unremedied  for at  least  60 days  or,  in the case of a
                       Balloon Payment, for at least 30 days; or

                              (d) there  shall have  occurred  a default,  other
                       than  as  described  in  clause  (a) or (b)  above,  that
                       materially  impairs  the value of the  related  Mortgaged
                       Property as security for the  Mortgage  Loan or otherwise
                       materially   and  adversely   affects  the  interests  of
                       Certificateholders,    which    default   has   

<PAGE>
                                       44


                       continued unremedied  for the  applicable  grace  period 
                       under the terms of the  Mortgage  Loan (or,  if no grace 
                       period is specified, 60 days); or

                       (e) 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  or  the
                       appointment of a conservator or receiver or liquidator in
                       any  insolvency,  readjustment  of debt,  marshalling  of
                       assets and liabilities or similar proceedings, or for the
                       winding-up or liquidation of its affairs, shall have been
                       entered against the related  Mortgagor and such decree or
                       order  shall  have  remained  in  force  undischarged  or
                       unstayed for a period of 60 days; or

                       (f) the related  Mortgagor  shall have  consented  to the
                       appointment of a conservator or receiver or liquidator in
                       any  insolvency,  readjustment  of debt,  marshalling  of
                       assets  and  liabilities  or  similar  proceedings  of or
                       relating  to such  Mortgagor  or of or relating to all or
                       substantially all of its property; or

                       (g) the related  Mortgagor shall have admitted in writing
                       its  inability to pay its debts  generally as they become
                       due, filed a petition to take advantage of any applicable
                       insolvency or reorganization  statute, made an assignment
                       for  the  benefit  of  its   creditors,   or  voluntarily
                       suspended payment of its obligations; or

                              (h) the Master Servicer shall have received notice
                       of the commencement of foreclosure or similar proceedings
                       with respect to the related Mortgaged Property;

provided  that a Mortgage  Loan will cease to be a Specially  Serviced  Mortgage
Loan,  when a Liquidation  Event has occurred in respect of such Mortgage  Loan,
when the  related  Mortgaged  Property  or  Properties  become REO  Property  or
Properties,  or at such time as such of the  following as are  applicable  occur
with respect to the circumstances identified above that caused the Mortgage Loan
to be characterized as a Specially  Serviced Mortgage Loan (and provided that no
other Servicing Transfer Event then exists):

                       (w)  with  respect  to  the  circumstances  described  in
                       clauses (a) and (b) above, the related Mortgagor has made
                       three  consecutive full and timely Monthly Payments under
                       the  terms of such  Mortgage  Loan (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
                       3.20);
<PAGE>
                                       45


                              (x) with respect to the circumstances described in
                       clauses (c), (e), (f) and (g) above,  such  circumstances
                       cease to exist in the good faith and reasonable  judgment
                       of the Special Servicer;

                              (y)    with respect to the circumstances described
                       in clause (d) above, such default is cured; and

                              (z)    with respect to the circumstances described
                       in clause (h) above, such proceedings are terminated.

               "Sponsor ":  Mortgage Capital Funding, Inc., or its successor in 
interest.

               "Spread Rate ": With respect to the Class X-2 Certificates, 1.00%
per annum; with respect to the Class A-2A and Class A-2B Certificates, 0.20% per
annum;  with respect to the Class B Certificates,  0.30% per annum; with respect
to the  Class C  Certificates,  0.40% per  annum;  with  respect  to the Class D
Certificates,  0.50% per annum; with respect to the Class E Certificates,  1.00%
per annum; and with respect to the Class F Certificates, 1.50% per annum.

               "Standard  & Poor's ":  Standard  & Poor's  Ratings  Services,  a
Division of the  McGraw-Hill  Companies,  Inc. or its successor in interest.  If
neither such rating agency nor any successor  remains in existence,  "Standard &
Poor's" shall be deemed to refer to such other nationally recognized statistical
rating agency or other comparable  Person  designated by the Sponsor,  notice of
which  designation  shall be given to the  Trustee,  the  Master  Servicer,  the
Special Servicer and the REMIC Administrator, and specific ratings of Standard &
Poor's Ratings Services,  a Division of the McGraw-Hill  Companies,  Inc. herein
referenced  shall be deemed to refer to the  equivalent  ratings of the party so
designated.

               "Standby Fee ": With respect to each  Mortgage  Loan and each REO
Loan, the fee designated as such and payable to the Special Servicer pursuant to
the second paragraph of Section 3.11(c).

               "Standby Fee Rate ":  With respect to each Mortgage Loan and each
REO Loan, 0.005% per annum.

               "Startup Day ":  With respect to each of REMIC I and REMIC II, 
the day designated as such in Section 10.01(c).

               "Stated  Maturity Date ": With respect to any Mortgage  Loan, the
Due Date on which the last  payment of  principal  is due and payable  under the
terms of the related  Mortgage  Note as in effect on the Closing  Date,  without
regard to any  change in or  modification  of such  terms in  connection  with a
bankruptcy  or  similar   proceeding   involving  the  related  Mortgagor  or  a
modification,  waiver or amendment of such Mortgage Loan granted or agreed to by
the Master Servicer or Special Servicer pursuant to Section 3.20.
<PAGE>
                                       46


               "Stated  Principal  Balance ": With respect to any Mortgage  Loan
(and any related REO Loan),  the Cut-off Date Balance of such Mortgage  Loan, as
reduced on each  Distribution  Date (to not less than zero) by (i) all  payments
(or P&I  Advances in lieu  thereof) of, and all other  collections  allocated as
provided in Section 1.02 to,  principal of or with respect to such Mortgage Loan
(or related  REO Loan) that are (or,  if they had not been  applied to cover any
Additional   Trust   Fund   Expense,    would   have   been)    distributed   to
Certificateholders  on such Distribution Date, and (ii) the principal portion of
any  Realized  Loss  incurred in respect of such  Mortgage  Loan (or related REO
Loan) during the related Collection Period.  Notwithstanding the foregoing, if a
Liquidation  Event occurs in respect of any Mortgage Loan or REO Property,  then
the "Stated Principal Balance" of such Mortgage Loan or of the related REO Loan,
as the case may be, shall be zero commencing as of the Distribution  Date in the
Collection Period next following the Collection Period in which such Liquidation
Event occurred.

               "Subordinated Certificate ": Any Class B, Class C, Class D, 
Class E, Class F, Class G, Class H, Class J, Class K or Residual Certificate.

               "Sub-Servicer ": Any Person with which the Master Servicer or the
Special Servicer has entered into a Sub-Servicing Agreement.

               "Sub-Servicing  Agreement  ": The  written  contract  between the
Master Servicer or the Special Servicer,  on the one hand, and any Sub-Servicer,
on the other hand, relating to servicing and administration of Mortgage Loans as
provided in Section 3.22.

               "Tax Matters  Person ": With respect to each of REMIC I and REMIC
II,  the  Person  designated  as the "tax  matters  person" of such REMIC in the
manner  provided under Treasury  regulation  section  1.860F-4(d)  and temporary
Treasury regulation section 301.6231(a)(7)-1T. The "Tax Matters Person" for each
of REMIC I and REMIC II is the Holder of  Certificates  evidencing  the  largest
Percentage Interest in the related Class of Residual Certificates.

               "Tax Returns ": The federal income tax return on Internal Revenue
Service Form 1066,  U.S.  Real Estate  Mortgage  Investment  Conduit  Income Tax
Return,  including  Schedule Q thereto,  Quarterly  Notice to Residual  Interest
Holders of REMIC Taxable Income or Net Loss Allocation,  or any successor forms,
to be filed on behalf of each of REMIC I and REMIC II due to its  classification
as a 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  Internal  Revenue  Service  or any other
governmental  taxing  authority  under any  applicable  provisions of federal or
Applicable State Law.

               "Transfer  ": Any  direct or  indirect  transfer,  sale,  pledge,
hypothecation,  or other  form of  assignment  of any  Ownership  Interest  in a
Certificate.

               "Transferee ":  Any Person who is acquiring by Transfer any 
Ownership Interest in a Certificate.
<PAGE>
                                       47


               "Transferor ":  Any Person who is disposing by Transfer any 
Ownership Interest in a Certificate.

               "Trust Fund ":  Collectively, all of the assets of REMIC I and 
REMIC II.

               "Trustee ": State Street Bank and Trust Company, its successor in
interest, or any successor trustee appointed as herein provided.

               "UCC ":  The Uniform Commercial Code in effect in the applicable 
jurisdiction.

               "UCC Financing  Statement ": A financing  statement  executed and
filed  pursuant to the Uniform  Commercial  Code,  as in effect in the  relevant
jurisdiction.

               "Uncertificated  Accrued  Interest ": With respect to any REMIC I
Regular  Interest,  for any  Distribution  Date, one month's (or, in the case of
each of REMIC I Regular  Interest  LG1 and REMIC I Regular  Interest A-1 for the
initial  Distribution  Date, 35 days')  interest  (calculated  on the basis of a
360-day year  consisting of twelve 30-day months) at the REMIC I Remittance Rate
applicable to such REMIC I Regular Interest for such Distribution  Date, accrued
on the  Uncertificated  Principal Balance or Uncertificated  Notional Amount, as
the case may be, of such REMIC I Regular Interest outstanding  immediately prior
to such Distribution Date.

               "Uncertificated  Distributable  Interest  ": With  respect to any
REMIC I Regular Interest for any Distribution  Date, an amount equal to: (a) the
Uncertificated  Accrued Interest in respect of such REMIC I Regular Interest for
such Distribution Date;  reduced (to not less than zero) by (b) the portion,  if
any,  of the Net  Aggregate  Prepayment  Interest  Shortfall,  if any,  for such
Distribution Date allocated to such REMIC I Regular Interest as set forth below;
and  increased by (c) any  Uncertificated  Distributable  Interest in respect of
such  REMIC I  Regular  Interest  for the prior  Distribution  Date that was not
deemed  paid on such  prior  Distribution  Date  pursuant  to  Section  4.01(a),
together  with (except in the case of REMIC I Regular  Interest X-1) one month's
interest  (calculated on the basis of a 360-day year consisting of twelve 30-day
months) on such unpaid Uncertificated  Distributable Interest (exclusive, in the
case of each of REMIC I Regular  Interest LG1 and REMIC I Regular  Interest LG2,
of the Class X-2 Share  thereof) at the REMIC I Remittance  Rate  applicable  to
such REMIC I Regular Interest for the current  Distribution  Date.  One-tenth of
one percent of the Net Aggregate Prepayment Interest Shortfall, if any, for each
Distribution Date shall be allocated on such Distribution  Date: first, to REMIC
I Regular Interests K, J, H, G, F, E, D, C and B, sequentially in that order, in
each case up to the amount of any Uncertificated  Accrued Interest in respect of
such REMIC I Regular Interest for such Distribution Date; and, thereafter, among
the remaining REMIC I Regular Interests,  up to an amount equal to, and pro rata
in  accordance  with,  (i) in the case of each of REMIC I Regular  Interest A-1,
REMIC I Regular  Interest A-2A and REMIC I Regular  Interest A-2B, the amount of
Uncertificated  Accrued Interest in respect of such REMIC I Regular Interest for
such Distribution Date, (ii) in the case of each of REMIC I Regular Interest LG1
and  REMIC  I  Regular  Interest  LG2,  0.1%  of  the  Class  X-2  Share  of the
Uncertificated

<PAGE>
                                       48


Accrued  Interest  in  respect  of  such  REMIC  I  Regular  Interest  for  such
Distribution  Date (any such  allocation  in  respect of each of REMIC I Regular
Interest LG1 and REMIC I Regular Interest LG2 pursuant to this clause thereafter
being  specifically  made in  reduction  of the Class X-2 Share of such  REMIC I
Regular Interest's  Uncertificated  Distributable Interest for such Distribution
Date),  and  (iii) in the  case of REMIC I  Regular  Interest  X-1,  0.1% of the
Uncertificated  Accrued Interest in respect of such REMIC I Regular Interest for
such  Distribution  Date.  The remaining  99.9% of the Net Aggregate  Prepayment
Interest  Shortfall,  if any, for such  Distribution  Date shall be allocated on
such Distribution Date: first, among REMIC I Regular Interests LG1, LG2 and X-1,
in each case,  in an amount equal to 999 times the amount  allocated  thereto on
such Distribution  Date pursuant to the preceding  sentence (any such allocation
in respect of each of REMIC I Regular  Interest LG1 and REMIC I Regular Interest
LG2  pursuant to this clause first being  specifically  made in reduction of the
Class X-2 Share of such REMIC I Regular Interest's Uncertificated  Distributable
Interest for such  Distribution  Date); and thereafter,  between REMIC I Regular
Interests LG1 and LG2, pro rata in  accordance  with the  respective  amounts of
Uncertificated Accrued Interest in respect of such REMIC I Regular Interests for
such Distribution Date (in each case, net of the Class X-2 Share thereof).

               "Uncertificated   Notional  Amount  ":  The  aggregate   notional
principal  amount on which REMIC I Regular  Interest X-1 accrues  interest  from
time to time  which,  as of any  date of  determination,  is  equal  to the then
aggregate Stated Principal Balance of the Group 1 Loans.

               "Uncertificated  Principal Balance ": The principal amount of any
REMIC I Regular  Interest (other than REMIC I Regular  Interest X-1) outstanding
as of any date of  determination.  As of the Closing  Date,  the  Uncertificated
Principal  Balance of each such REMIC I Regular  Interest shall equal the amount
set forth in the  Preliminary  Statement  hereto as its  initial  Uncertificated
Principal  Balance.  On each  Distribution  Date, the  Uncertificated  Principal
Balance  of  each  such  REMIC  I  Regular  Interest  shall  be  reduced  by all
distributions of principal deemed to have been made thereon on such Distribution
Date pursuant to Section 4.01(a) and, if and to the extent appropriate, shall be
further reduced on such Distribution Date as provided in Section 4.04(a).

               "Uninsured  Cause ": Any cause of damage to property subject to a
Mortgage  such  that the  complete  restoration  of such  property  is not fully
reimbursable  by the  hazard  insurance  policies  or flood  insurance  policies
required to be maintained pursuant to Section 3.07.

               "United  States  Person ": A citizen  or  resident  of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includible  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United States.

               "USPAP ":  The Uniform Standards of Professional Appraisal 
Practices.
<PAGE>
                                       49


               "Voting  Rights ": The portion of the voting rights of all of the
Certificates which is allocated to any Certificate. At all times during the term
of this  Agreement,  94.0% of the Voting  Rights  shall be  allocated  among the
Holders of the various  outstanding  Classes of Sequential Pay  Certificates  in
proportion to the respective  Class  Principal  Balances of their  Certificates,
6.0% of the Voting  Rights shall be  allocated  among the Holders of the various
outstanding  Classes of the Interest  Only  Certificates  in  proportion  to the
respective Class Notional Amount or Effective Class Notional Amount, as the case
may be,  of  their  Certificates  (but  only for so long as such  Interest  Only
Certificates remain  outstanding),  and all Voting Rights, if any, not otherwise
allocated in the aforesaid manner shall be allocated  equally by Class among the
Holders of the various Classes of Residual Certificates. Voting Rights allocated
to   a   Class   of   Certificateholders   shall   be   allocated   among   such
Certificateholders  in proportion to the Percentage Interests evidenced by their
respective Certificates.

               "Workout Fee ":  With respect to each Corrected Mortgage Loan, 
the fee designated as such and payable to the Special Servicer pursuant to the 
third paragraph of Section 3.11(c).

               "Workout Fee Rate ":  With respect to each Corrected Mortgage 
Loan as to which a Workout Fee is payable, 1.0%.

      SECTION 1.02. Certain Calculations in Respect of the Mortgage Pool .

               (a) All  amounts  collected  in  respect  of any group of related
Cross-Collateralized  Mortgage  Loans in the form of payments  from  Mortgagors,
Insurance  Proceeds  and  Liquidation  Proceeds,  shall be applied by the Master
Servicer among such Mortgage Loans in accordance with the express  provisions of
the related loan documents and, in the absence of such express provisions,  on a
pro rata basis in accordance with the respective amounts then "due and owing" as
to each such  Mortgage  Loan.  All amounts  collected in respect of any Mortgage
Loan (whether or not such Mortgage Loan is a Cross-Collateralized Mortgage Loan)
in the form of payments  from  Mortgagors,  Liquidation  Proceeds  or  Insurance
Proceeds  shall be applied to amounts due and owing  under the related  Mortgage
Note and Mortgage (including,  without limitation, for principal and accrued and
unpaid  interest)  in  accordance  with the  express  provisions  of the related
Mortgage Note and Mortgage and, in the absence of such express provisions, shall
be applied for purposes of this  Agreement:  first, as a recovery of any related
unreimbursed Servicing Advances and, if applicable, unpaid Liquidation Expenses;
second,  as a recovery  of accrued and unpaid  interest at the related  Mortgage
Rate on such Mortgage Loan to but not  including,  as  appropriate,  the date of
receipt  or,  in the case of a full  Monthly  Payment  from any  Mortgagor,  the
related Due Date;  third,  as a recovery of principal of such Mortgage Loan then
due and owing, including,  without limitation,  by reason of acceleration of the
Mortgage Loan  following a default  thereunder  (or, if a Liquidation  Event has
occurred in respect of such  Mortgage  Loan,  as a recovery of  principal to the
extent of its entire remaining unpaid principal balance);  fourth, as a recovery
of amounts to be currently applied to the payment of, or escrowed for the future
payment of, real estate taxes, assessments, insurance premiums, ground rents (if
applicable)  and similar  items;  fifth,  as a recovery of Reserve  Funds to the
extent  

<PAGE>
                                       50


then  required  to be held in escrow;  sixth,  as a recovery  of any  Prepayment
Premium then due and owing under such Mortgage Loan;  seventh,  as a recovery of
any other  amounts  then due and owing  under  such  Mortgage  Loan  other  than
remaining unpaid principal or Default Interest; eighth, as a recovery of Default
Interest;  and ninth, as a recovery of any remaining  principal of such Mortgage
Loan to the extent of its entire remaining unpaid principal balance.

               (b)  Collections  in respect of each REO Property  (exclusive  of
amounts  to be  applied  to the  payment  of the costs of  operating,  managing,
maintaining  and disposing of such REO Property)  shall be treated:  first, as a
recovery of any related unreimbursed  Servicing Advances;  second, as a recovery
of accrued and unpaid  interest on the related REO Loan at the related  Mortgage
Rate to but not  including  the Due Date in the  Collection  Period of  receipt;
third,  as a recovery of  principal of the related REO Loan to the extent of its
entire unpaid principal balance;  and fourth, as a recovery of any other amounts
deemed to be due and owing in respect of the related REO Loan.

               (c) Insofar as amounts  received in respect of any Mortgage  Loan
or REO  Property  and  allocable  to fees and  charges  owing in respect of such
Mortgage  Loan or the  related  REO Loan,  as the case may be,  that  constitute
additional servicing  compensation payable to the Master Servicer and/or Special
Servicer,  are  insufficient  to cover the full amount of such fees and charges,
such amounts  shall be  allocated  between such of those fees and charges as are
payable  to the  Master  Servicer,  on the one hand,  and such of those fees and
charges  as are  payable to the  Special  Servicer,  on the  other,  pro rata in
accordance with their respective  entitlements,  and such payments so made shall
constitute  the sole  amount  that will be paid to the Master  Servicer  and the
Special Servicer with respect thereto.

               (d) The foregoing  applications of amounts received in respect of
any Mortgage Loan or REO Property shall be determined by the Master Servicer and
reflected in the Collection  Report to be delivered  thereby pursuant to Section
4.02(b).


<PAGE>
                                       51





                                   ARTICLE II

          CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES;
                        ORIGINAL ISSUANCE OF CERTIFICATES

               SECTION 2.01.         Conveyance of Mortgage Loans .

               (a) The Mortgage Loan Seller, concurrently with the execution and
delivery hereof, and at the direction and on behalf of the Sponsor,  does hereby
assign to the Trustee without recourse for the benefit of the Certificateholders
all the right,  title and  interest  of the  Mortgage  Loan Seller in and to the
Mortgage  Loans  identified  on the Mortgage  Loan Schedule and all other assets
included or to be included in REMIC I. Such  assignment  of the  Mortgage  Loans
includes all interest and principal received or receivable on or with respect to
the Mortgage  Loans after the Cut-off Date (other than payments of principal and
interest due and payable on the Mortgage Loans on or before the Cut-off Date).

               It is intended that the  conveyance of the Mortgage  Loans by the
Mortgage  Loan  Seller to the  Trustee,  at the  direction  of the  Sponsor,  as
provided in this Section be, and be construed  as, a sale of the Mortgage  Loans
by the Mortgage Loan Seller, at the direction of the Sponsor, to the Trustee for
the benefit of the  Certificateholders.  It is, further,  not intended that such
conveyance be deemed a pledge of the Mortgage  Loans by the Mortgage Loan Seller
or the  Sponsor  to the  Trustee  to  secure a debt or other  obligation  of the
Mortgage  Loan Seller or the  Sponsor.  However,  in the event that the Mortgage
Loans are held to be property of the Mortgage Loan Seller or the Sponsor,  or if
for any reason this Agreement is held or deemed to create a security interest in
the Mortgage  Loans,  then it is intended that, (a) this Agreement shall also be
deemed to be a security  agreement within the meaning of Articles 8 and 9 of the
New York Uniform  Commercial  Code and the Uniform  Commercial Code of any other
applicable  jurisdiction;  (b) the conveyance provided for in this Section shall
be deemed to be (1) a grant by the  Mortgage  Loan Seller and the Sponsor to the
Trustee of a security  interest in all of their  respective right (including the
power to  convey  title  thereto),  title  and  interest,  whether  now owned or
hereafter acquired, in and to (A) the Mortgage Notes, the Mortgages, any related
insurance  policies and all other documents in the related  Mortgage Files,  (B)
all amounts  payable to the holders of the Mortgage Loans in accordance with the
terms thereof and (C) 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
Certificate Account, the Distribution Account or the REO Account, whether in the
form of cash,  instruments,  securities or other property, and (2) an assignment
by the  Sponsor to the  Trustee of any  security  interest in any and all of the
Mortgage  Loan Seller's  right  (including  the power to convey title  thereto),
title and  interest,  whether  now owned or  hereafter  acquired,  in and to the
property  described in the foregoing  clauses  (1)(A)  through (C) that may have
been granted by the Mortgage Loan Seller to the Sponsor pursuant to the Mortgage
Loan Purchase  Agreement;  (c) the possession by the Trustee or its agent of the
Mortgage  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" or  possession  by a purchaser or a Person  

<PAGE>
                                       52


designated  by such  secured  party,  for  purposes of  perfecting  the security
interest  pursuant  to the New York  Uniform  Commercial  Code  and the  Uniform
Commercial  Code  of  any  other  applicable  jurisdiction  (including,  without
limitation,  Section 9-305,  8-313 or 8-321 thereof);  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. The Sponsor,  the Mortgage Loan
Seller and the Trustee shall, to the extent consistent with this Agreement, 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 the
Agreement.  At the Sponsor's  direction,  the Trustee shall execute and deliver,
and the Master  Servicer shall (at its expense)  file, all filings  necessary to
maintain the  effectiveness of any original filings  necessary under the Uniform
Commercial  Code as in effect in any  jurisdiction  to perfect and  maintain the
Trustee's  security  interest  in or lien on the Trust Fund,  including  without
limitation (A)  continuation  statements and (B) such other statements as may be
occasioned by any transfer of any interest of the Trustee,  the Master Servicer,
the Special  Servicer or the Sponsor in the Trust Fund. In connection  herewith,
the Trustee  shall have all of the rights and  remedies  of a secured  party and
creditor  under  the  Uniform  Commercial  Code  as in  force  in  the  relevant
jurisdiction.

               (b) In  connection  with the Mortgage  Loan  Seller's  assignment
pursuant to subsection (a) above,  the Mortgage Loan Seller shall deliver to and
deposit with, or cause to be delivered to and deposited  with,  the Trustee or a
Custodian  appointed  thereby,  on or before the Closing Date, the Mortgage File
for each Mortgage Loan so assigned.  If the Mortgage Loan Seller cannot deliver,
or cause to be delivered, as to any Mortgage Loan, the original or a copy of any
of the documents and/or  instruments  referred to in clauses (ii), (iv), (viii),
(xi)(A)  and (xii) of the  definition  of  "Mortgage  File",  with  evidence  of
recording  thereon,  solely because of a delay caused by the public recording or
filing  office  where  such  document  or  instrument  has  been  delivered  for
recordation  or filing,  as the case may be, the delivery  requirements  of this
Section  2.01(b) shall be deemed to have been satisfied as to such missing item,
and such  missing  item  shall be deemed to have been  included  in the  related
Mortgage  File,  provided that a copy of such  document or  instrument  (without
evidence of recording or filing thereon,  but certified  (which  certificate may
relate to multiple documents and/or  instruments) by the Mortgage Loan Seller to
be a true and complete copy of the original  thereof  submitted for recording or
filing, as the case may be) is delivered to the Trustee or a Custodian appointed
thereby on or before the Closing  Date,  and either the original of such missing
document or instrument, or a copy thereof, with evidence of recording or filing,
as the case may be,  thereon,  is  delivered  to the  Trustee or such  Custodian
within 180 days of the  Closing  Date (or within such  longer  period  after the
Closing  Date  as the  Trustee  may  consent  to,  which  consent  shall  not be
unreasonably  withheld  so long as the  Mortgage  Loan Seller has  provided  the
Trustee with  evidence of such  recording or filing,  as the case may be, or has
certified to the Trustee as to the  occurrence of such  recording or filing,  as
the case may be, and is, as certified to the Trustee no less often than monthly,
in good faith  attempting to obtain from the  appropriate  county  

<PAGE>
                                       53


recorder's or filing office such original or copy).  If the Mortgage Loan Seller
cannot or does not deliver,  or cause to be delivered,  as to any Mortgage Loan,
the original of any of the documents and/or  instruments  referred to in clauses
(iii),  (v),  and (xi)(B) of the  definition  of "Mortgage  File",  because such
document or instrument has been delivered for recordation or filing, as the case
may be, the delivery  requirements  of this Section  2.01(b)  shall be deemed to
have been  satisfied  as to such  missing  item,  and such missing item shall be
deemed to have been included in the related Mortgage File,  provided that a copy
of such document or instrument (without evidence of recording or filing thereon,
but  certified  (which  certificate  may  relate to  multiple  documents  and/or
instruments)  by the Mortgage  Loan Seller to be a true and complete copy of the
original  thereof  submitted  for  recording  or filing,  as the case may be) is
delivered  to the  Trustee  or a  Custodian  appointed  thereby on or before the
Closing Date, and either the original of such missing document or instrument, or
a copy  thereof,  with  evidence  of  recording  or filing,  as the case may be,
thereon,  is delivered to the Trustee or such  Custodian  within 180 days of the
Closing Date (or within such longer period after the Closing Date as the Trustee
may consent to, which consent shall not be unreasonably  withheld so long as the
Mortgage Loan Seller has provided the Trustee with evidence of such recording or
filing, as the case may be, or has certified to the Trustee as to the occurrence
of such  recording  or filing,  as the case may be, and is, as  certified to the
Trustee no less often than monthly,  in good faith attempting to obtain from the
appropriate  county  recorder's or filing office such original or copy).  If the
Mortgage  Loan  Seller  cannot  deliver,  or  cause to be  delivered,  as to any
Mortgage  Loan, the original or a copy of the related  lender's title  insurance
policy  referred to in clause (ix) of the  definition of "Mortgage  File" solely
because such policy has not yet been issued,  the delivery  requirements of this
Section  2.01(b)  shall be deemed to be satisfied as to such missing  item,  and
such missing item shall be deemed to have been included in the related  Mortgage
File, provided that the Mortgage Loan Seller shall have delivered to the Trustee
or a Custodian  appointed  thereby,  on or before the Closing Date, a commitment
for title  insurance  "marked-up"  at the closing of such Mortgage Loan, and the
Mortgage  Loan Seller shall deliver to the Trustee or such  Custodian,  promptly
following the receipt  thereof,  the original  related  lender's title insurance
policy  (or a  copy  thereof).  In  addition,  notwithstanding  anything  to the
contrary  contained herein, if there exists with respect to any group of related
Cross-Collateralized  Mortgage Loans only one original of any document  referred
to in the definition of "Mortgage  File" covering all the Mortgage Loans in such
group,  then the inclusion of the original of such document in the Mortgage File
for any of the Mortgage Loans in such group shall be deemed an inclusion of such
original in the Mortgage File for each such Mortgage Loan.  None of the Trustee,
any Custodian, the Sponsor, the Master Servicer or the Special Servicer shall in
any way be liable for any failure by the Mortgage Loan Seller to comply with the
delivery  requirements of this Section 2.01(b). The Trustee, the Master Servicer
and the Mortgage  Loan Seller  shall,  subject to the other  provisions  of this
Agreement,  reasonably  cooperate  with the Special  Servicer in performing  its
duties hereunder when such performance is impaired by any Document Defect in any
Mortgage File.

               If any of  the  endorsements  referred  to in  clause  (i) of the
definition of "Mortgage File", any of the assignments of Mortgage referred to in
clause (iii) of the definition of "Mortgage  File", or any of the assignments of
Security  Agreement  referred to in clause (vii) of 

<PAGE>
                                       54


the  definition of "Mortgage  File" are  delivered to the Trustee in blank,  the
Trustee shall  (without  being  obligated to record or file such) be responsible
for completing the related  endorsement or assignment in the name of the Trustee
(in such capacity).

               (c) The Mortgage Loan Seller shall,  as to each Mortgage Loan, at
its own expense,  promptly (and in any event within 45 days of the Closing Date)
submit or cause to be submitted for recording or filing,  as the case may be, in
the  appropriate  public  office  for real  property  records  or UCC  Financing
Statements, as appropriate, each assignment referred to in clauses (iii) and (v)
of the definition of "Mortgage File" and each UCC-2 and UCC-3, if any,  referred
to in clause (xi)(B) of the definition of "Mortgage File".  Each such assignment
shall reflect that it should be returned by the public  recording  office to the
Trustee  following  recording,  and each such UCC-2 and UCC-3 shall reflect that
the file copy thereof  should be returned to the Trustee  following  filing.  At
such time as such  assignments,  UCC-2's and UCC-3's  have been  returned to the
Trustee, the Trustee shall promptly forward a copy of each thereof to the Master
Servicer.  If any such document or instrument is lost or returned  unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the Mortgage  Loan
Seller shall promptly prepare or cause the preparation of a substitute  therefor
or cure or cause the curing of such defect,  as the case may be, and  thereafter
the Mortgage Loan Seller  shall,  at its own expense,  submit the  substitute or
corrected  documents or cause such to be submitted for  recording or filing,  as
appropriate.

               (d) All  documents  and  records in the  Mortgage  Loan  Seller's
possession  (or under its control)  relating to the Mortgage  Loans that are not
required  to be a part of a  Mortgage  File in  accordance  with the  definition
thereof,  together with all Escrow  Payments and Reserve Funds in the possession
of the Mortgage  Loan Seller (or under its control) with respect to the Mortgage
Loans,  shall be  delivered  by the  Mortgage  Loan Seller (or its agent) to the
Master  Servicer,  within 10 days of the Closing Date,  and shall be retained by
the Master  Servicer  on behalf of the  Trustee in trust for the  benefit of the
Certificateholders.

               (e) In  accordance  with  that  certain  Mortgage  Loan  Purchase
Agreement,  dated as of June 27, 1996, between the Sponsor and the Mortgage Loan
Seller,  the Sponsor  hereby directs the Mortgage Loan Seller to comply with the
foregoing subsections of this Section 2.01.

                SECTION 2.02. Acceptance of REMIC I by Trustee .

               (a) The Trustee, by the execution and delivery of this Agreement,
acknowledges  receipt  by it or a  Custodian  on  its  behalf,  subject  to  the
provisions of Section 2.01 and the further  review  provided for in this Section
2.02, of, with respect to each Mortgage Loan, an original Mortgage Note endorsed
to the  Trustee,  an  original  or a copy  of the  Mortgage  (with  evidence  of
recording  thereon),  and an original  assignment of such  Mortgage  executed in
favor of the  Trustee (in such  capacity)  and of all other  assets  included in
REMIC I, in good faith and without  notice of any adverse  claim,  and  declares
that it or a Custodian on its behalf holds and will hold the documents delivered
or caused to be delivered by the Mortgage Loan Seller 

<PAGE>
                                       55


in respect  of the  Mortgage  Loans,  and that it holds and will hold such other
assets  included in REMIC I, in trust for the  exclusive  use and benefit of all
present and future Certificateholders.

               (b)  Within 60 days of the  Closing  Date (or, in the case of any
Mortgage Loan as to which a Servicing  Transfer  Event has occurred  during such
60-day  period of which event the  Trustee has notice,  within the shorter of 60
days of the Closing Date and five Business Days of the Trustee's  receiving such
notice),  the  Trustee or a  Custodian  on its behalf  shall  review each of the
documents  delivered or caused to be delivered by the Mortgage  Loan Seller with
respect to each  Mortgage  Loan  pursuant  to  Section  2.01(b);  and,  promptly
following  such  review,  the  Trustee  shall  certify in writing to each of the
Sponsor,  Conti, the Master Servicer, the Special Servicer and the Mortgage Loan
Seller that as to each Mortgage Loan listed in the Mortgage Loan Schedule (other
than any Mortgage Loan paid in full),  and except as specifically  identified in
any exception report annexed to such certification,  (i) all documents specified
in clauses (i) - (iii),  (ix) and, if the Mortgage Loan Schedule  specifies that
the  related  Mortgagor  has a  leasehold  interest  in  the  related  Mortgaged
Property,  (xiii) of the definition of "Mortgage  File" are in its possession or
the  possession  of a Custodian on its behalf,  or the Mortgage  Loan Seller has
otherwise  satisfied the delivery  requirements  in respect of such documents in
accordance with Section  2.01(b),  (ii) all documents  delivered or caused to be
delivered by the Mortgage  Loan Seller  constituting  the related  Mortgage File
have been  reviewed by it or by a Custodian on its behalf and appear  regular on
their face and relate to such Mortgage Loan, and (iii) based on such examination
and  only as to the  foregoing  documents,  the  information  set  forth  in the
Mortgage Loan Schedule with respect to the items specified in clauses (i), (ii),
(iv) and (vi)(B) of the definition of "Mortgage Loan Schedule" is correct.

               (c) The Trustee or a Custodian on its behalf shall review each of
the documents  relating to the Mortgage Loans received thereby subsequent to the
Closing Date;  and, on or about the first  anniversary  of the Closing Date, the
Trustee  shall  certify  in writing to each of the  Sponsor,  Conti,  the Master
Servicer,  the Special  Servicer  and the  Mortgage  Loan Seller that as to each
Mortgage Loan listed on the Mortgage Loan Schedule (other than any Mortgage Loan
paid in full or otherwise liquidated),  and except as specifically identified in
any exception report annexed to such certification,  (i) all documents specified
in clauses (i), (ii), (ix) and, if the Mortgage Loan Schedule specifies that the
related Mortgagor has a leasehold  interest in the related  Property,  (xiii) of
the  definition of "Mortgage  File" are in its possession or the possession of a
Custodian on its behalf, or the Mortgage Loan Seller has otherwise satisfied the
delivery  requirements  in respect of such documents in accordance  with Section
2.01(b),  (ii) it or a Custodian on its behalf has received  either the original
or copy of each of the  assignments  specified  in clauses  (iii) and (v) of the
definition of "Mortgage  File",  with evidence of recording  thereon,  (iii) all
documents  received by it or any Custodian in respect of such Mortgage Loan have
been  reviewed by it or by such  Custodian  on its behalf and appear  regular on
their face and relate to such Mortgage Loan, and (iv) based on the  examinations
referred to in subsection  (b) above and this  subsection (c) and only as to the
foregoing  documents,  the  information  set forth in the Mortgage Loan Schedule
with respect to the items  specified in clauses (i),  (ii),  (iv) and (vi)(B) of
the definition of "Mortgage Loan Schedule", is correct.
<PAGE>
                                       56


               (d) It is herein  acknowledged  that,  notwithstanding  any other
provision  hereof,  neither the Trustee nor any  Custodian  is under any duty or
obligation  (i) to determine  whether any of the documents  specified in clauses
(iv) - (viii),  (x) - (xii) and (xiv) of the definition of "Mortgage File" exist
or are required to be  delivered  by the Mortgage  Loan Seller in respect of any
Mortgage  Loan or (ii) to  inspect,  review  or  examine  any of the  documents,
instruments,  certificates  or  other  papers  relating  to the  Mortgage  Loans
delivered to it to determine that the same are genuine, enforceable, executed by
the  appropriate  person,  in recordable form or appropriate for the represented
purpose,  executed  by the  appropriate  Person or that they are other than what
they purport to be on their face.

               (e) If, in the process of reviewing  the  documents  delivered or
caused to be delivered by the Mortgage Loan Seller pursuant to Section  2.01(b),
the Trustee or any Custodian  discovers that any document  required to have been
delivered  pursuant to Section  2.01(b) has not been so delivered,  or discovers
that any of the documents  that were  delivered has not been properly  executed,
contains  information  that does not conform in any  material  respect  with the
corresponding  information  set  forth  in the  Mortgage  Loan  Schedule,  or is
defective on its face (each, including,  without limitation,  that a document is
missing,  a "Document  Defect"),  or if, at any other  time,  the Trustee or any
other party hereto  discovers a Document Defect in respect of any Mortgage Loan,
the party  discovering such Document Defect shall promptly so notify each of the
other  parties  hereto.  If and when  notified of any error in the Mortgage Loan
Schedule,  the  Mortgage  Loan  Seller  shall  promptly  correct  such error and
distribute a new,  corrected Mortgage Loan Schedule to each of the other parties
hereto.  Such new, corrected Mortgage Loan Schedule shall be deemed to amend and
replace the existing Mortgage Loan Schedule.

               SECTION 2.03. Mortgage Loan Seller's Repurchase of
           Mortgage Loans for Document Defects and Certain Breaches of
                        Representations and Warranties .

               (a) Within 120 days of the  earlier  of  discovery  or receipt of
notice by the  Mortgage  Loan  Seller of a  Document  Defect in  respect  of any
Mortgage Loan or a breach of any representation or warranty set forth in Section
2.05(b),  which Document  Defect or breach,  as the case may be,  materially and
adversely  affects  the  value  of any  Mortgage  Loan or the  interests  of the
Certificateholders  therein,  the Mortgage  Loan Seller shall cure such Document
Defect or breach, as the case may be, in all material respects or repurchase the
affected  Mortgage  Loan at the  applicable  Purchase  Price by  deposit of such
Purchase  Price into the  Certificate  Account and  delivery to the Trustee of a
written  certification  (upon which the Trustee may conclusively rely) that such
deposit has been made.

               (b)  Notwithstanding  Section  2.03(a),  within  90  days  of the
earlier of discovery  or receipt of notice by the Mortgage  Loan Seller that any
Mortgage Loan does not constitute a "qualified  mortgage"  within the meaning of
Section  860G(a)(3) of the Code, the Mortgage Loan Seller shall  repurchase such
Mortgage Loan at the applicable Purchase Price by deposit of such 

<PAGE>
                                       57


Purchase  Price into the  Certificate  Account and  delivery to the Trustee of a
written certification that such deposit has been made.

               (c)  In  connection  with  any  repurchase  of  a  Mortgage  Loan
contemplated  by this Section  2.03,  the Trustee,  the Master  Servicer and the
Special Servicer shall each tender to the Mortgage Loan Seller, upon delivery to
each of the Trustee,  the Master Servicer and the Special  Servicer of a receipt
executed by the  Mortgage  Loan Seller,  all  portions of the Mortgage  File and
other documents and funds  pertaining to such Mortgage Loan possessed by it, and
each document that  constitutes a part of the Mortgage File that was endorsed or
assigned to the Trustee  shall be endorsed or  assigned,  as the case may be, to
the Mortgage  Loan Seller in the same manner.  The form and  sufficiency  of all
such instruments and certificates  shall be the  responsibility  of the Mortgage
Loan Seller.

               (d) This Section 2.03 provides the sole remedies available to the
Certificateholders,  or to the  Trustee  on  behalf  of the  Certificateholders,
respecting any Document Defect or any breach of any  representation  or warranty
set  forth in  Section  2.05(b),  or in the  event  any  Mortgage  Loan does not
constitute a "qualified  mortgage"  within the meaning of Section  860G(a)(3) of
the Code. If the Mortgage Loan Seller  defaults on its obligations to repurchase
any Mortgage Loan in accordance  with Section 2.03(a) or 2.03(b) or disputes its
obligation  to  repurchase  any  Mortgage  Loan in  accordance  with either such
Section, the Trustee shall promptly notify the  Certificateholders  and, subject
to  Sections  8.01 and 8.02 and its right to  reimbursement  pursuant to Section
8.05(b), shall take such action as may be appropriate to enforce such payment or
performance,  including,  without limitation, the institution and prosecution of
appropriate  proceedings.  If it is judicially determined or subsequently agreed
that the Mortgage Loan Seller is required to repurchase such Mortgage Loan under
Section  2.03(a) or 2.03(b),  as  applicable,  the  Mortgage  Loan Seller  shall
reimburse  the Trustee  for all  necessary  and  reasonable  costs and  expenses
incurred in connection with such enforcement,  and otherwise the Trustee's right
of  reimbursement  shall be limited  to  amounts on deposit in the  Distribution
Account from time to time in accordance  with Section  8.05(b) and to such other
sources of security  and  indemnity as shall have been offered to the Trustee by
the Certificateholders.

               SECTION 2.04. Representations and Warranties of the
                                    Sponsor .

               (a) The Sponsor  hereby  represents  and  warrants to each of the
other parties to this  Agreement and for the benefit of the  Certificateholders,
as of the Closing Date, that:

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

               (ii) The execution and delivery of this Agreement by the Sponsor,
        and the  performance  and compliance with the terms of this Agreement by
        the Sponsor, will not violate the Sponsor's certificate of incorporation
        or bylaws or  constitute  a default (or an event  which,  with notice or
        lapse of time, or both,  would constitute a default) under, or 

<PAGE>
                                       58


        result in the breach of, any material  agreement or other instrument to 
        which it is a party or which is applicable to it or any of its assets.

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

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

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

               (vi)  The  transfer  of the  Mortgage  Loans  to the  Trustee  as
        contemplated herein requires no regulatory approval, other than any such
        approvals as have been obtained, and is not subject to any bulk transfer
        or similar law in effect in any applicable jurisdiction.

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

               (b) Upon  discovery  by any of the parties  hereto of a breach of
any of  the  foregoing  representations  and  warranties  which  materially  and
adversely affects the interests of the  Certificateholders  or any party hereto,
the party  discovering  such breach shall give prompt  written notice to each of
the other parties hereto.
<PAGE>
                                       59


               SECTION 2.05. Representations and Warranties of the
                              Mortgage Loan Seller.

               (a)      The Mortgage Loan Seller hereby represents and warrants 
        to the other parties hereto and for the benefit of the 
        Certificateholders, as of the Closing Date, that:

               (i) The Mortgage  Loan Seller is a national  banking  association
        duly organized,  validly existing and in good standing under the laws of
        the United States.

              (ii) The execution and delivery of this  Agreement by the Mortgage
        Loan Seller,  and the  performance and compliance with the terms of this
        Agreement  by the Mortgage  Loan  Seller,  will not violate the Mortgage
        Loan  Seller's  charter and 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  agreement or
        other  instrument to which it is a party or which is applicable to it or
        any of its assets.

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

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

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

             (vi)  No litigation is pending or, to the best of the Mortgage Loan
        Seller's  knowledge,  threatened  against the Mortgage Loan Seller which
        would  prohibit  the  Mortgage  Loan  Seller  from  entering  into  this
        Agreement or, in the Mortgage  Loan  Seller's good faith and  reasonable
        judgment,  is likely to  materially  and  adversely  affect  either  the
        ability of the  Mortgage  Loan Seller to perform its  obligations  under
        this Agreement or the financial condition of the Mortgage Loan Seller.
<PAGE>
                                       60


              (b)  With respect to each Mortgage  Loan, the Mortgage Loan Seller
hereby  represents  and warrants to the other parties hereto and for the benefit
of the  Certificateholders,  as of the date hereinbelow specified or, if no such
date is specified, as of the Closing Date, that:

               (i) Immediately prior to the transfer thereof to the Trustee, the
        Mortgage Loan Seller had good and marketable  title to, and was the sole
        owner and holder of, such Mortgage  Loan,  free and clear of any and all
        liens,  encumbrances and other interests on, in or to such Mortgage Loan
        (other than, in certain  cases,  the right of a  subservicer  to primary
        service such Mortgage Loan).

               (ii)     The Mortgage Loan Seller has full right and authority to
        sell, assign and transfer such Mortgage Loan.

             (iii) The information pertaining to such Mortgage Loan set forth in
        the Mortgage Loan Schedule was true and correct in all material respects
        as of the Cut-off Date.

             (iv)  Such  Mortgage  Loan was not, as of the Cut-off Date, 30 days
        or more delinquent in respect of any Monthly Payment of principal and/or
        interest  required  thereunder,  without giving effect to any applicable
        grace period.

               (v) The Mortgage for such Mortgage Loan constitutes a valid first
        lien  upon the  related  Mortgaged  Property,  including  all  buildings
        located thereon and all fixtures attached thereto,  subject only to (and
        such Mortgaged  Property is free and clear of all encumbrances and liens
        having priority over the lien of such Mortgage, except for) (A) the lien
        of current real property taxes and  assessments not yet due and payable,
        (B) covenants, conditions and restrictions, rights of way, easements and
        other  matters  of public  record,  and (C)  exceptions  and  exclusions
        specifically  referred to in the lender's title insurance  policy issued
        or, as evidenced by a "marked-up" commitment, to be issued in respect of
        such Mortgage Loan (the  exceptions  set forth in the foregoing  clauses
        (A), (B) and (C) collectively, "Permitted Encumbrances").

              (vi)  The  lien of the  related  Mortgage  is  insured  by an ALTA
        lender's  title  insurance  policy,  or its equivalent as adopted in the
        applicable  jurisdiction,   issued  by  a  nationally  recognized  title
        insurance company, insuring the originator of the related Mortgage Loan,
        its  successors  and  assigns,  as to the  first  priority  lien  of the
        Mortgage in the original  principal  amount of the related Mortgage Loan
        after all advances of principal,  subject only to Permitted Encumbrances
        (or, if a title  insurance  policy has not yet been issued in respect of
        any  Mortgage  Loan,  a policy  meeting  the  foregoing  description  is
        evidenced by a commitment for title insurance "marked-up" at the closing
        of such loan).

             (vii) The Mortgage Loan Seller has not waived any material default,
        breach,  violation or event of  acceleration  existing under the related
        Mortgage or Mortgage Note.
<PAGE>
                                       61


            (viii)     There is no valid offset, defense or counterclaim to such
        Mortgage Loan.

              (ix) The Mortgage  Loan Seller has not received  actual notice (A)
        that  there is any  proceeding  pending or  threatened  for the total or
        partial condemnation of the related Mortgaged Property or (B) that there
        is any material damage at the related Mortgaged Property that materially
        and adversely affects the value of such Mortgaged Property.

               (x) At origination and as of the Closing Date, such Mortgage Loan
        complied in all  material  respects  with all  requirements  of federal,
        state and local laws,  including,  without limitation,  laws relating to
        usury, relating to the origination of such Mortgage Loan.

              (xi) The proceeds of such Mortgage Loan have been fully  disbursed
        and there is no requirement for future advances thereunder.

             (xii) The Mortgage Note and Mortgage for such Mortgage Loan and all
        other documents and instruments  evidencing,  guaranteeing,  insuring or
        otherwise  securing  such  Mortgage  Loan have  been  duly and  properly
        executed  by the  parties  thereto,  and each is the  legal,  valid  and
        binding  obligation  of the maker thereof  (subject to any  non-recourse
        provisions  contained  in  any  of  the  foregoing  agreements  and  any
        applicable state anti-deficiency legislation), enforceable in accordance
        with its terms, except as such enforcement may be limited by bankruptcy,
        insolvency,  reorganization,  receivership,  moratorium  or  other  laws
        relating  to or  affecting  the  rights of  creditors  generally  and by
        general  principles of equity (regardless of whether such enforcement is
        considered in a proceeding in equity or at law).

            (xiii) All insurance  required  under the Mortgage for such Mortgage
        Loan is in full force and effect with  respect to the related  Mortgaged
        Property.

             (xiv)  Since  January  1,  1994,  one or  more  environmental  site
        assessments  (or an update of a previously  conducted  assessment)  were
        performed  with  respect  to the  related  Mortgaged  Property,  and the
        Mortgage  Loan Seller,  having made no  independent  inquiry  other than
        reviewing  the resulting  report(s)  and/or  employing an  environmental
        consultant  to  perform  the  assessment(s)  referenced  herein,  has no
        knowledge  of  any  material  and  adverse  environmental  condition  or
        circumstance affecting such Mortgaged Property that was not disclosed in
        the  related  report(s).  Insofar  as  they  relate  to  such  Mortgaged
        Property,  the statements set forth in the Prospectus  Supplement in the
        first  paragraph   under  the  heading   "Description  of  the  Mortgage
        Pool--Certain Underwriting  Matters--Environmental Assessments" are true
        and correct.

               (xv)      Such Mortgage Loan is not cross-collateralized with a 
        mortgage loan outside the Mortgage Pool.
<PAGE>
                                       62


             (xvi) The  terms of the  Mortgage  and the  Mortgage  Note for such
        Mortgage Loan have not been impaired, waived, altered or modified in any
        material  respect,  except  as  specifically  set  forth in the  related
        Mortgage File.

            (xvii) There are no delinquent taxes,  ground rents,  water charges,
        sewer rents,  insurance  premiums,  assessments,  including  assessments
        payable in future  installments,  or other similar  outstanding  charges
        affecting the related Mortgaged Property.

           (xviii)  Except  in the case of four  Mortgage  Loans as to which the
        interest of the related Mortgagor in the related Mortgaged Property is a
        leasehold estate,  the interest of the related Mortgagor in each related
        Mortgaged Property consists of a fee simple estate in real property.

                        (xix)   Such Mortgage Loan is a whole loan and not a 
        participation interest.

              (xx)  The  assignment  of the  related  Mortgage  to  the  Trustee
        constitutes  the legal,  valid and binding  assignment  of such Mortgage
        from the relevant  assignor to the Trustee,  and the  assignment  of the
        related Assignment of Leases, if any, or of any other agreement executed
        in connection  with such Mortgage  Loan to the Trustee  constitutes  the
        legal,  valid and binding  assignment thereof from the relevant assignor
        to the Trustee.

             (xxi) All  escrow  deposits  (including  capital  improvements  and
        environmental  remediation reserves) relating to such Mortgage Loan that
        were  required to be delivered to the  mortgagee  under the terms of the
        related loan  documents,  have been  received  and, to the extent of any
        remaining balances thereof are in the possession,  or under the control,
        of the  Mortgage  Loan  Seller or its agents  (which  shall  include the
        Master Servicer).

            (xxii) As of the date of origination of such Mortgage Loan and as of
        the Closing  Date,  the related  Mortgaged  Property was and is free and
        clear of any mechanics' and  materialmen's  liens or liens in the nature
        thereof  which  create  a lien  prior  to that  created  by the  related
        Mortgage.

           (xxiii)  No  improvement   that  was  included  for  the  purpose  of
        determining the appraised value of the related Mortgaged Property at the
        time of  origination  of such Mortgage Loan lies outside the  boundaries
        and building  restriction lines of such property to any material extent,
        and no improvements  on adjoining  properties  materially  encroach upon
        such  Mortgaged  Property to any  material  extent,  and no  improvement
        located on or forming  part of such  Mortgaged  Property  is in material
        violation of any  applicable  zoning laws or  ordinances  (except to the
        extent that they may constitute legal non-conforming uses).

            (xxiv) To the extent required under applicable law as of the Closing
        Date, the originator of such Mortgage Loan was authorized to do business
        in the jurisdiction 

<PAGE>
                                       63


         in which the related Mortgaged Property is located at all times when it
         held the Mortgage Loan.

             (xxv) There is no material default, breach or event of acceleration
        existing  under the related  Mortgage or Mortgage Note, and the Mortgage
        Loan  Seller has not  received  actual  notice of any event  (other than
        payments due but not yet  delinquent)  that, with the passage of time or
        with  notice  and the  expiration  of any  grace or cure  period,  would
        constitute  such a material  default,  breach or event of  acceleration;
        provided,  however, that this representation and warranty does not cover
        any default,  breach or event of acceleration that specifically pertains
        to any matter otherwise covered by any other representation and warranty
        made by the Seller in any of  paragraphs  (iv),  (xiv),  (xvii),  (xxi),
        (xxiii) and (xxxi) of this Section 2.05(b).

            (xxvi) If the Mortgage Loan is an ARM Loan,  all of the terms of the
        related Mortgage Note pertaining to interest rate  adjustments,  payment
        adjustments  and adjustments of the principal  balance are  enforceable,
        such  adjustments will not affect the priority of the mortgage lien, and
        all such adjustments and all  calculations  made before the Cut-off Date
        were made correctly and in full compliance with the terms of the related
        Mortgage and Mortgage Note.

           (xxvii) If the  Mortgage  Loan is  secured in whole or in part by the
        interest  of a  Mortgagor  under a Ground  Lease and by the  related fee
        interest,  such fee interest is subordinate to the related  Mortgage and
        the  related  Mortgage  does not by its  terms  provide  that it will be
        subordinated to the lien of any mortgage or any other lien upon such fee
        interest.

          (xxviii) The Mortgage  Loan does not contain any equity  participation
        by the lender or provide for any  contingent or  additional  interest in
        the form of  participation  in the cash  flow of the  related  Mortgaged
        Property.

            (xxix)  The  Permitted   Encumbrances   referred  to  above  do  not
        materially  interfere  with the security  intended to be provided by the
        related Mortgage,  the current use of the related Mortgaged Property, or
        the ability of such Mortgaged  Property to generate net operating income
        sufficient to service the Mortgage Loan.

             (xxx) No holder of the  Mortgage  Loan has,  to the  Mortgage  Loan
        Seller's  knowledge,  advanced funds or induced,  solicited or knowingly
        received  any  advance of funds from a party other than the owner of the
        related Mortgaged Property,  directly or indirectly,  for the payment of
        any amount required by the Mortgage Loan.

            (xxxi)  To  the  Mortgage  Loan  Seller's  knowledge,  based  on due
        diligence   customarily  performed  in  the  origination  of  comparable
        mortgage  loans, as of the date of origination of the Mortgage Loan, (A)
        the  related  Mortgagor  was in  possession  of all  material  licenses,
        permits and authorizations required by applicable laws for the 

<PAGE>
                                       64


         ownership  and operation of the related  Mortgaged  Property as it was
         then operated and (B) all such licenses,  permits and authorizations  
         were valid and in full force and effect.

           (xxxii) The servicing and  collection  practices used with respect to
        the Mortgage Loan have been in all material  respects  legal and prudent
        and have met  customary  standards  utilized  by  prudent  institutional
        multifamily and commercial mortgage loan servicers.

          (xxxiii)  The  related  Mortgage  or  Mortgage  Note,   together  with
        applicable  state law,  contains  customary and  enforceable  provisions
        (subject  to the  exceptions  set forth in clause (v)) such as to render
        the  rights  and  remedies  of the  holders  thereof  adequate  for  the
        practical  realization  against  the related  Mortgaged  Property of the
        principal benefits of the security intended to be provided thereby.

            (xxxiv)      Such Mortgage Loan is a "qualified mortgage" within the
        meaning of Section 860G(a)(3) of the Code.

            (xxxv) If such Mortgage Loan is one of four Mortgage  Loans that are
        secured  by  mortgage  liens  on the  applicable  Mortgagor's  leasehold
        interest in the related Mortgaged Property,  then either (A) the related
        ground  lessor has  subordinated  its interest in the related  Mortgaged
        Property to the  interest of the holder of the  Mortgage  Loan (in three
        such cases) or (B) the related  ground  lessor has granted the holder of
        the Mortgage  Loan the right to cure any default or breach by the lessee
        (the fourth such case).

               (c) It is  understood  and agreed  that the  representations  and
warranties  set  forth  in this  Section  2.05  shall  survive  delivery  of the
respective  Mortgage Files to the Trustee or a Custodian on its behalf and shall
inure to the benefit of the  Certificateholders  notwithstanding any restrictive
or qualified  endorsement  or  assignment.  Upon discovery by any of the parties
hereto of a breach of any of the  representations  and  warranties  set forth in
subsection (a) above which materially and adversely affects the interests of the
Certificateholders or any party hereto or a breach of any of the representations
and warranties set forth in subsection (b) above which  materially and adversely
affects  the  value  of any  Mortgage  Loan  or  the  interests  therein  of the
Certificateholders,  the party discovering such breach shall give prompt written
notice to each of the other parties hereto.

      SECTION 2.06. Representations and Warranties of the Master Servicer .

               (a) The Master  Servicer  hereby  represents  and warrants to the
other parties  hereto and for the benefit of the  Certificateholders,  as of the
Closing Date, that:

               (i) The Master Servicer is a corporation duly organized,  validly
        existing and in good standing  under the laws of the State of California
        and the Master  Servicer 

<PAGE>
                                       65


        is in compliance with the laws of each State in
        which any  Mortgaged  Property  is located to the  extent  necessary  to
        perform its obligations under this Agreement.

               (ii) The execution  and delivery of this  Agreement by the Master
        Servicer,  and the  performance  and  compliance  with the terms of this
        Agreement by the Master Servicer, will not violate the Master Servicer's
        organizational  documents  or  constitute  a default (or an event which,
        with  notice or lapse of time,  or both,  would  constitute  a  default)
        under,  or result in the  breach  of, any  material  agreement  or other
        instrument to which it is a party or which is applicable to it or any of
        its assets.

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

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

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

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

               (vii) Each officer, director, employee,  consultant or advisor of
        the Master Servicer that has  responsibilities  concerning the servicing
        and  administration  of the Mortgage  Loans is or, within 15 days of the
        Closing Date,  will be covered by errors and omissions  insurance in the
        amounts and with the coverage  required by Section 3.07(c).  Neither the
        Master  Servicer  nor  any  of  its  officers,   directors,   employees,
        consultants   or  

<PAGE>
                                       66


        advisors   that  is  involved  in  the   servicing  or  administration  
        of the Mortgage  Loans has been refused such coverage or insurance.

               (b) Upon  discovery  by any of the parties  hereto of a breach of
any of  the  foregoing  representations  and  warranties  which  materially  and
adversely affects the interests of the  Certificateholders  or any party hereto,
the party  discovering  such breach shall give prompt  written notice to each of
the other parties hereto.

               (c) Any successor  Master  Servicer shall be deemed to have made,
as of the  date of its  succession,  each of the  representations  set  forth in
Section 2.06(a), subject to such appropriate modifications to the representation
and  warranty  set  forth in  Section  2.06(a)(i)  to  accurately  reflect  such
successor's  jurisdiction  of  organization  and  whether  it is a  corporation,
partnership, bank, association or other type of organization.

     SECTION 2.07. Representations and Warranties of the Special Servicer .

               (a) The Special  Servicer  hereby  represents and warrants to the
other parties  hereto and for the benefit of the  Certificateholders,  as of the
Closing Date, that:

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

               (ii) The execution and delivery of this  Agreement by the Special
        Servicer,  and the  performance  and  compliance  with the terms of this
        Agreement  by  the  Special  Servicer,  will  not  violate  the  Special
        Servicer's organizational documents or constitute a default (or an event
        which,  with  notice  or lapse of time,  or  both,  would  constitute  a
        default)  under,  or result in the breach of, any material  agreement or
        other  instrument to which it is a party or which is applicable to it or
        any of its assets.

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

               (iv) This Agreement,  assuming due  authorization,  execution and
        delivery by each of the other parties hereto, constitutes a valid, legal
        and binding obligation of the Special Servicer,  enforceable against the
        Special  Servicer in accordance  with the terms  hereof,  subject to (A)
        applicable bankruptcy, insolvency, reorganization,  moratorium and other
        laws affecting the enforcement of creditors' rights  generally,  and (B)
        general principles of equity,  regardless of whether such enforcement is
        considered in a proceeding in equity or at law.
<PAGE>
                                       67


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

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

               (vii) Each officer,  director or employee of the Special Servicer
        that has or,  following the  occurrence of a Servicing  Transfer  Event,
        would have responsibilities  concerning the servicing and administration
        of the Mortgage Loans is or, within 15 days of the Closing Date, will be
        covered by errors and  omissions  insurance  in the amounts and with the
        coverage  required by Section 3.07(c).  Neither the Special Servicer nor
        any of its  officers,  directors,  employees  that is or,  following the
        occurrence  of a  Servicing  Transfer  Event,  would be  involved in the
        servicing or  administration of the Mortgage Loans has been refused such
        coverage or insurance.

               (b) Upon  discovery  by any of the parties  hereto of a breach of
any of  the  foregoing  representations  and  warranties  which  materially  and
adversely affects the interests of the  Certificateholders  or any party hereto,
the party  discovering  such breach shall give prompt  written notice to each of
the other parties hereto.

               (c) Any successor  Special Servicer shall be deemed to have made,
as of the  date of its  succession,  each of the  representations  set  forth in
Section 2.07(a), subject to such appropriate modifications to the representation
and  warranty  set  forth in  Section  2.07(a)(i)  to  accurately  reflect  such
successor's  jurisdiction  of  organization  and  whether  it is a  corporation,
partnership, bank, association or other type of organization.

    SECTION 2.08. Representations and Warranties of the Trustee and the REMIC
                                 Administrator.

               (a) State Street Bank and Trust Company ("State Street"), both in
its  capacity as Trustee  and in its  capacity  as REMIC  Administrator,  hereby
represents  and warrants to the other parties  hereto and for the benefit of the
Certificateholders, as of the Closing Date, that:
<PAGE>
                                       68


               (i)  State  Street is a trust  company  duly  organized,  validly
        existing  and in good  standing  under the laws of the  Commonwealth  of
        Massachusetts.

               (ii)  The  execution  and  delivery  of this  Agreement  by State
        Street,  and the  performance  and  compliance  with  the  terms of this
        Agreement by State Street, do not violate State Street's  organizational
        documents or  constitute  a default (or an event  which,  with notice or
        lapse of time, or both,  would constitute a default) under, or result in
        the breach of, any material agreement or other instrument to which it is
        a party or which is applicable to it or any of its assets.

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

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

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

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

               (b) Upon  discovery  by any of the parties  hereto of a breach of
any of  the  foregoing  representations  and  warranties  which  materially  and
adversely affects the interests of the  Certificateholders  or any party hereto,
the party  discovering  such breach shall give prompt  written notice to each of
the other parties hereto.

               (c) Any successor Trustee or REMIC  Administrator shall be deemed
to have made, as of the date of its succession,  each of the representations set
forth in Section  2.08(a),

<PAGE>
                                       69


subject to such appropriate modifications to the representation and warranty set
forth in Section 2.08(a)(i) to accurately reflect such successor's  jurisdiction
of organization and whether it is a corporation,  partnership, bank, association
or other type of  organization.  In any such case, the term "State Street" shall
be deemed to mean Trustee or REMIC Administrator, as appropriate.

  SECTION 2.09. Issuance of Class R-I Certificates; Creation of REMIC I Regular
                                   Interests.

               Concurrently  with the  assignment  to the  Trustee of the assets
included in REMIC I, and in exchange therefor,  at the direction of the Sponsor,
the REMIC I Regular  Interests  have been issued  hereunder  and the Trustee has
executed,  authenticated and delivered to or upon the order of the Sponsor,  the
Class R-I Certificates in authorized  denominations.  The interests evidenced by
the  Class  R-I  Certificates,  together  with the  REMIC I  Regular  Interests,
constitute the entire  beneficial  ownership of REMIC I. The rights of the Class
R-I  Certificateholders  and REMIC II to receive distributions from the proceeds
of REMIC I in  respect  of the  Class R-I  Certificates  and the REMIC I Regular
Interests,   respectively,   and  all  ownership  interests  of  the  Class  R-I
Certificateholders  and REMIC II in and to such  distributions,  shall be as set
forth in this Agreement.

      SECTION 2.10. Conveyance of REMIC I Regular Interests; Acceptance of
                            REMIC II by the Trustee.

               The Sponsor,  as of the Closing Date, and  concurrently  with the
execution  and delivery  hereof,  does hereby  assign  without  recourse all the
right, title and interest of the Sponsor in and to the REMIC I Regular Interests
to the Trustee for the benefit of the REMIC II  Certificateholders.  The Trustee
acknowledges the assignment to it of the REMIC I Regular  Interests and declares
that it holds and will hold the same in trust for the  exclusive use and benefit
of all present and future REMIC II Certificateholders.

                SECTION 2.11. Issuance of REMIC II Certificates .

               Concurrently  with the  assignment  to the Trustee of the REMIC I
Regular Interests,  and in exchange  therefor,  at the direction of the Sponsor,
the Trustee has  executed,  authenticated  and delivered to or upon the order of
the Sponsor,  the REMIC II Certificates in authorized  denominations  evidencing
the  entire  beneficial  ownership  of REMIC II.  The  rights of the  respective
Classes  of  REMIC  II  Certificateholders  to  receive  distributions  from the
proceeds  of  REMIC  II in  respect  of their  REMIC  II  Certificates,  and all
ownership interests of the respective Classes of REMIC II  Certificateholders in
and to such distributions, shall be as set forth in this Agreement.
<PAGE>
                                       70




                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

              SECTION 3.01. Administration of the Mortgage Loans .

               (a) Each of the Master  Servicer and the Special  Servicer  shall
service and  administer  the Mortgage  Loans that it is obligated to service and
administer pursuant to this Agreement on behalf of the Trustee,  and in the best
interests and for the benefit of the Certificateholders,  in accordance with any
and all applicable laws and the terms of this Agreement,  the Insurance Policies
and the  respective  Mortgage  Loans  and,  to the  extent  consistent  with the
foregoing,  in accordance  with the  Servicing  Standard.  Without  limiting the
foregoing,  and subject to Section 3.21,  (i) the Master  Servicer shall service
and administer  all Mortgage  Loans as to which no Servicing  Transfer Event has
occurred and all Corrected  Mortgage Loans,  and (ii) the Special Servicer shall
service and administer  (x) each Mortgage Loan (other than a Corrected  Mortgage
Loan) as to which a  Servicing  Transfer  Event has  occurred,  and (y) each REO
Property;  provided, however, that the Master Servicer shall continue to collect
information  and  prepare all reports to the  Trustee  required  hereunder  with
respect to any Specially  Serviced  Mortgage Loans and REO  Properties  (and the
related REO Loans), and further to render such incidental  services with respect
to any Specially  Serviced Mortgage Loans and REO Properties as are specifically
provided for herein.

               (b)  Subject to Section  3.01(a),  the  Master  Servicer  and the
Special  Servicer each shall have full power and authority,  acting alone, to do
or cause to be done any and all things in  connection  with such  servicing  and
administration  which it may deem necessary or desirable.  Without  limiting the
generality  of the  foregoing,  each of the  Master  Servicer  and  the  Special
Servicer,  in its own name,  with  respect to each of the  Mortgage  Loans it is
obligated  to service  hereunder,  is hereby  authorized  and  empowered  by the
Trustee to 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
created by any Mortgage or other security  document in the related Mortgage File
on the related  Mortgaged  Property and related  collateral;  (ii) in accordance
with the Servicing  Standard and subject to Sections 3.08 and 3.20,  any and all
modifications,  waivers,  amendments  or  consents  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.  Subject to Section 3.10, the
Trustee  shall,  at the  written  request of a  Servicing  Officer of the Master
Servicer or the Special Servicer,  furnish, or cause to be so furnished,  to the
Master Servicer and the Special Servicer, as the case may be, any limited powers
of attorney and other documents necessary or appropriate to enable them to carry
out their servicing and administrative duties hereunder; provided, however, that
the  Trustee  shall  not be held  liable  for any  misuse  of any such  power of
attorney by the Master Servicer or the Special Servicer.


<PAGE>
                                       71


               (c) The  relationship  of each of the Master Servicer and Special
Servicer to the Trustee  under this  Agreement  is intended by the parties to be
that of an independent  contractor and not that of a joint venturer,  partner or
agent.

               (d) In  the  event  that  any  two or  more  Mortgage  Loans  are
cross-collateralized  with each other, the Master Servicer or Special  Servicer,
as applicable, in accordance with the terms of this Agreement, shall service and
administer  such Mortgage  Loans as a single  Mortgage Loan as and when it deems
necessary  and  appropriate,  consistent  with the  Servicing  Standard.  If any
Cross-Collateralized  Mortgage Loan becomes a Specially  Serviced Mortgage Loan,
then each other  Mortgage Loan that is  cross-collateralized  with it shall also
become a Specially Serviced Mortgage Loan.  Similarly,  no  Cross-Collateralized
Mortgage Loan shall  subsequently  become a Corrected  Mortgage Loan, unless and
until all Servicing  Transfer Events in respect of each other Mortgage Loan that
is  cross-collateralized  with it, are  remediated  or  otherwise  addressed  as
contemplated in the definition of "Specially Serviced Mortgage Loan".

               SECTION 3.02.         Collection of Mortgage Loan Payments .

               Each of the Master  Servicer and the Special  Servicer shall make
reasonable  efforts  to  collect  all  payments  called  for under the terms and
provisions  of the  Mortgage  Loans it is obligated  to service  hereunder,  and
shall,  to the extent such  procedures  shall be consistent  with this Agreement
(including without limitation,  the Servicing Standard),  follow such collection
procedures  as it  would  follow  were  it the  owner  of such  Mortgage  Loans;
provided,  however,  that  nothing  herein  contained  shall be  construed as an
express or implied  guarantee by the Master Servicer or the Special  Servicer of
the  collectability  of the Mortgage Loans.  Consistent with the foregoing,  the
Master Servicer or the Special  Servicer each may waive any Default  Interest or
late payment  charge in  connection  with any specific  delinquent  payment on a
Mortgage Loan it is obligated to service hereunder.

               Ninety  (90)  days  prior to the  maturity  date of each  Balloon
Mortgage Loan, the Master Servicer shall send a notice to the related  Mortgagor
of such maturity date (with a copy to be sent to the Special Servicer) and shall
request confirmation that the Balloon Payment will be paid by such date.

   SECTION 3.03. Collection of Taxes, Assessments and Similar Items; Servicing
                          Accounts; Reserve Accounts .

               (a) Each of the Master  Servicer and the Special  Servicer shall,
as to those Mortgage Loans it is obligated to service  hereunder,  establish and
maintain one or more accounts (the "Servicing Accounts"),  into which all Escrow
Payments  shall be deposited and  retained.  Subject to any terms of the related
Mortgage Loan  documents  that specify the nature of the account in which Escrow
Payments  shall be held,  each Servicing  Account shall be an Eligible  Account.
Withdrawals  of  amounts so  collected  in  respect  of any  Mortgage  Loan (and
interest  earned  thereon)  from a Servicing  Account  may be made only:  (i) to
effect payment of real estate taxes,  assessments,  insurance  premiums,  ground
rents (if applicable) and comparable items

<PAGE>
                                       72


in respect of the  related  Mortgaged  Property;  (ii) to  reimburse  the Master
Servicer,  the  Special  Servicer  or  the  Trustee,  as  applicable,   for  any
unreimbursed Servicing Advances made thereby to cover any of the items described
in the  immediately  preceding  clause  (i);  (iii)  to  refund  to the  related
Mortgagor any sums as may be determined to be overages; (iv) to pay interest, if
required and as  described  below,  to the related  Mortgagor on balances in the
Servicing  Account  (or,  if  and to  the  extent  not  payable  to the  related
Mortgagor,  to pay such  interest to the Master  Servicer);  or (v) to clear and
terminate  the  Servicing  Account  at the  termination  of  this  Agreement  in
accordance  with Section 9.01.  The Master  Servicer and Special  Servicer shall
each pay or cause to be paid to the Mortgagors  interest,  if any, earned on the
investment of funds in Servicing Accounts maintained thereby, if required by law
or the terms of the related  Mortgage  Loan.  If the Master  Servicer or Special
Servicer  shall  deposit in a Servicing  Account  any amount not  required to be
deposited  therein,  it may at any time withdraw such amount from such Servicing
Account, any provision herein to the contrary notwithstanding.

               (b) Each of the Master  Servicer and the Special  Servicer shall,
as to those  Mortgage Loans it is obligated to service  hereunder,  (i) maintain
accurate records with respect to the related Mortgaged  Property  reflecting the
status of real estate taxes, assessments and other similar items that are or may
become a lien thereon and the status of insurance  premiums and any ground rents
payable in respect thereof and (ii) use reasonable efforts to obtain,  from time
to time, all bills for the payment of such items  (including  renewal  premiums)
and shall effect payment thereof prior to the applicable  penalty or termination
date.  For purposes of effecting  any such payment for which it is  responsible,
the Master  Servicer or the Special  Servicer,  as the case may be,  shall apply
Escrow  Payments as allowed under the terms of the related  Mortgage Loan or, if
such  Mortgage  Loan does not require the  related  Mortgagor  to escrow for the
payment of real estate taxes, assessments,  insurance premiums, ground rents (if
applicable)  and  similar  items,  each of the Master  Servicer  and the Special
Servicer shall, as to those Mortgage Loans it is obligated to service  hereunder
and subject to the Servicing  Standard,  enforce the  requirement of the related
Mortgage that the  Mortgagor  make payments in respect of such items at the time
they first become due.

               (c) In accordance with the Servicing Standard, each of the Master
Servicer  and the  Special  Servicer  shall,  as to those  Mortgage  Loans it is
obligated to service  hereunder,  advance with respect to the related  Mortgaged
Property,  all such funds as are  necessary  for the  purpose of  effecting  the
payment of (i) real estate  taxes,  assessments  and other similar  items,  (ii)
ground rents (if applicable),  and (iii) premiums on Insurance Policies, in each
instance  if and to the  extent  Escrow  Payments  (if any)  collected  from the
related  Mortgagor  are  insufficient  to pay such item when due and the related
Mortgagor has failed to pay such item on a timely  basis,  and provided that the
particular  advance would not, if made,  constitute a  Nonrecoverable  Servicing
Advance.  All such advances  shall be  reimbursable  in the first  instance from
related  collections  from the  Mortgagors  and  further as  provided in Section
3.05(a).  No costs  incurred by the Master  Servicer or the Special  Servicer in
effecting the payment of real estate taxes,  assessments  and similar items and,
if applicable, ground rents on or in respect of such Mortgaged Properties shall,
for purposes hereof, including, without limitation, calculating

<PAGE>
                                       73


monthly  distributions to  Certificateholders,  be added to the unpaid principal
balances of the related Mortgage Loans,  notwithstanding  that the terms of such
Mortgage Loans so permit.

               (d) Each of the Master  Servicer and the Special  Servicer shall,
as to those Mortgage Loans it is obligated to service  hereunder,  establish and
maintain,  as applicable,  one or more accounts (the "Reserve  Accounts"),  into
which all Reserve Funds, if any, shall be deposited and retained. Withdrawals of
amounts  so  deposited  may be made to pay  for,  or to  reimburse  the  related
Mortgagor in connection  with, the related repairs,  environmental  remediation,
replacements  and/or capital  improvements at the related Mortgaged  Property if
such   repairs,   environmental   remediation,   replacements   and/or   capital
improvements  have been completed,  and such withdrawals are made, in accordance
with the Servicing Standard and the terms of the related Mortgage Note, Mortgage
and any  agreement  with the related  Mortgagor  governing  such Reserve  Funds.
Subject to the terms of the  related  Mortgage  Note and  Mortgage,  all Reserve
Accounts shall be Eligible Accounts.

          SECTION 3.04. Certificate Account and Distribution Account .

               (a) The Master  Servicer shall establish and maintain one or more
accounts  (collectively,  the  "Certificate  Account"),  held on  behalf  of the
Trustee in trust for the  benefit  of the  Certificateholders.  The  Certificate
Account shall be an Eligible Account. The Master Servicer shall deposit or cause
to be deposited in the Certificate  Account,  within one Business Day of receipt
(in the case of payments by Mortgagors or other  collections on or in respect of
the Mortgage Loans) or as otherwise required  hereunder,  the following payments
and collections received or made by or on behalf of it subsequent to the Cut-off
Date (other than in respect of principal, interest and any other amounts due and
payable on the  Mortgage  Loans on or before the Cut-off  Date,  which  payments
shall be delivered  promptly to the Mortgage Loan Seller or its  designee,  with
negotiable instruments endorsed as necessary and appropriate without recourse):

               (i)      all payments on account of principal, including 
               Principal Prepayments, on the Mortgage Loans;

               (ii)     all payments on account of interest (including, without 
               limitation, Default Interest) on the Mortgage Loans and all 
               Prepayment Premiums;

               (iii) all Insurance Proceeds and Liquidation Proceeds (net of all
        related Liquidation  Expenses paid therefrom) received in respect of any
        Mortgage  Loan (other than  Liquidation  Proceeds  that are  received in
        connection  with  a  purchase  by  the  Master  Servicer  or a  Majority
        Certificateholder  of the Controlling Class of all of the Mortgage Loans
        and any  REO  Properties  in the  Trust  Fund  and  are  required  to be
        deposited in the Distribution Account pursuant to Section 9.01);
<PAGE>
                                       74


               (iv) any amounts  required to be deposited by the Master Servicer
        pursuant to Section 3.06 in connection with losses incurred with respect
        to Permitted Investments of funds held in the Certificate Account;

               (v) any amounts  required to be deposited by the Master  Servicer
        or the Special  Servicer  pursuant to Section 3.07(b) in connection with
        losses  resulting  from a deductible  clause in a blanket hazard policy;
        and

               (vi)     any amounts required to be transferred from the REO 
        Account pursuant to Section 3.16(c).

               The foregoing requirements for deposit in the Certificate Account
shall be exclusive.  Without  limiting the generality of the  foregoing,  actual
payments from Mortgagors in the nature of Escrow Payments,  and amounts that the
Master  Servicer and the Special  Servicer are entitled to retain as  additional
servicing   compensation  pursuant  to  Section  3.11(b)  and  Section  3.11(d),
respectively,  need not be deposited by the Master  Servicer in the  Certificate
Account.  If the Master  Servicer shall deposit in the  Certificate  Account any
amount not required to be deposited  therein,  it may at any time  withdraw such
amount  from the  Certificate  Account,  any  provision  herein to the  contrary
notwithstanding.  The Master  Servicer  shall  promptly  deliver to the  Special
Servicer  as  additional  servicing  compensation  in  accordance  with  Section
3.11(d),  assumption  fees,  modification  fees,  late payment charges and other
transaction  fees  received by the Master  Servicer  with  respect to  Specially
Serviced  Mortgage  Loans.  The  Certificate  Account  shall be  maintained as a
segregated  account,  separate  and apart from trust funds  created for mortgage
pass-through certificates of other series serviced and the other accounts of the
Master Servicer.

               Upon  receipt of any of the  amounts  described  in  clauses  (i)
through  (iii) above with respect to any  Mortgage  Loan,  the Special  Servicer
shall  promptly,  but in no event later than two  Business  Days after  receipt,
remit such  amounts to the Master  Servicer  for  deposit  into the  Certificate
Account in accordance with the second  preceding  paragraph,  unless the Special
Servicer determines,  consistent with the Servicing Standard,  that a particular
item  should not be  deposited  because of a  restrictive  endorsement  or other
appropriate  reason.  Any such  amounts  received by the Special  Servicer  with
respect to an REO Property  shall be deposited by the Special  Servicer into the
REO Account and remitted to the Master Servicer for deposit into the Certificate
Account  pursuant to Section  3.16(c).  With respect to any such amounts paid by
check to the order of the Special  Servicer,  the Special Servicer shall endorse
such check to the order of the Master Servicer and shall deliver  promptly,  but
in no event later than two Business  Days after  receipt,  any such check to the
Master Servicer by overnight  courier,  unless the Special Servicer  determines,
consistent  with the  Servicing  Standard,  that a particular  item cannot be so
endorsed and delivered because of a restrictive endorsement or other appropriate
reason.

               (b) The Trustee  shall  establish  and maintain one or more trust
accounts (collectively,  the "Distribution Account") to be held in trust for the
benefit of the Certificateholders. The Distribution Account shall be an Eligible
Account.  On each Master  

<PAGE>
                                       75


Servicer Remittance Date, the Master Servicer shall deliver to the Trustee,  for
deposit  in  the  Distribution  Account,  an  aggregate  amount  of  immediately
available funds equal to the Master Servicer  Remittance  Amount for such Master
Servicer  Remittance  Date.  If, at 3:00 p.m., New York City time, on any Master
Servicer  Remittance  Date,  the Trustee has not  received  the Master  Servicer
Remittance  Amount,  the Trustee shall provide notice to the Master  Servicer in
the same  manner as  required  by Section  4.03(a)  hereof  with  respect to P&I
Advances.

               In addition,  the Master  Servicer  shall,  as and when  required
hereunder, deliver to the Trustee for deposit in the Distribution Account:

                        (i) any amounts  required to be  deposited by the Master
               Servicer  pursuant  to Section  3.06 in  connection  with  losses
               realized on Permitted  Investments  with respect to funds held in
               the Distribution Account;

                        (ii)  any P&I Advances required to be made by the Master
               Servicer in accordance with Section 4.03(a);

                        (iii) any amounts required to be deposited by the Master
               Servicer  pursuant to Section  3.19(f) in connection with Balloon
               Payment  Interest  Shortfalls  or pursuant to Section  3.19(g) in
               connection with Prepayment Interest Shortfalls; and

                        (iv)  any  Liquidation   Proceeds  paid  by  the  Master
               Servicer or a Majority Certificateholder of the Controlling Class
               in connection  with the purchase of all of the Mortgage Loans and
               any REO  Properties  pursuant to Section  9.01,  exclusive of the
               portion of such Liquidation  Proceeds required to be deposited in
               the Certificate Account pursuant to Section 9.01.

               The Trustee  shall,  upon  receipt,  deposit in the  Distribution
Account  any and all  amounts  received  or  advanced  by the  Trustee  that are
required by the terms of this Agreement to be deposited therein.

               (c) Funds in the Certificate Account and the Distribution Account
may be invested in Permitted  Investments  in accordance  with the provisions of
Section 3.06. The Master  Servicer shall give notice to the other parties hereto
of the location of the Certificate Account as of the Closing Date and of the new
location of the  Certificate  Account prior to any change  thereof.  The Trustee
shall  give  notice  to  the  other  parties  hereto  of  the  location  of  the
Distribution  Account  as of the  Closing  Date and of the new  location  of the
Distribution Account prior to any change thereof.
<PAGE>
                                       76


    SECTION 3.05. Permitted Withdrawals From the Certificate Account and the
                             Distribution Account .

               (a) The Master Servicer may, from time to time, make  withdrawals
from the  Certificate  Account for any of the following  purposes (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 Master Servicer  Remittance  Amount for
               each Master Servicer Remittance Date;

                        (ii) to reimburse itself or the Trustee,  as applicable,
               for unreimbursed P&I Advances made thereby, the Master Servicer's
               and the  Trustee's,  as the case  may be,  respective  rights  to
               reimbursement  pursuant to this  clause (ii) with  respect to any
               P&I  Advance  being  limited  to  amounts  that   represent  Late
               Collections  of interest  and  principal  (net of related  Master
               Servicing  Fees,  Workout  Fees and/or  Liquidation  Fees payable
               therefrom) received in respect of the particular Mortgage Loan or
               REO Loan as to which such P&I Advance was made;

                        (iii)  to  pay  to  itself   earned  and  unpaid  Master
               Servicing Fees in respect of each Mortgage Loan and REO Loan, the
               Master  Servicer's right to payment pursuant to this clause (iii)
               with  respect to any Mortgage  Loan or REO Loan being  limited to
               amounts  received on or in respect of such Mortgage Loan (whether
               in the  form  of  payments,  Liquidation  Proceeds  or  Insurance
               Proceeds) or such REO Loan  (whether in the form of REO Revenues,
               Liquidation Proceeds or Insurance Proceeds) that are allocable as
               a recovery of interest thereon;

                        (iv) to pay to the  Special  Servicer  earned and unpaid
               Special  Servicing  Fees in  respect of each  Specially  Serviced
               Mortgage Loan and REO Loan;

                        (v) to pay to the  Special  Servicer  earned  and unpaid
               Workout  Fees  and  Liquidation  Fees  to  which  it is  entitled
               pursuant to, and from the sources  contemplated by, the third and
               fourth paragraphs of Section 3.11(c);

                        (vi) to reimburse  itself,  the Special  Servicer or the
               Trustee, as applicable,  for any unreimbursed  Servicing Advances
               made thereby,  the Master Servicer's,  the Special Servicer's and
               the Trustee's respective rights to reimbursement pursuant to this
               clause (vi) with respect to any  Servicing  Advance being limited
               to (A) payments made by the related  Mortgagor that are allocable
               to cover the item in respect of which such Servicing  Advance was
               made,  and (B)  Liquidation  Proceeds  (net of  Liquidation  Fees
               payable  therefrom),  Insurance Proceeds and, if applicable,  REO
               Revenues  received in respect of the particular  Mortgage Loan or
               REO Property as to which such Servicing Advance was made;
<PAGE>
                                       77


                        (vii) to reimburse  itself,  the Special Servicer or the
               Trustee,  as  applicable,  for  any  unreimbursed  Advances  made
               thereby  that have been or are  determined  to be  Nonrecoverable
               Advances;

                              (viii) to pay itself,  the Special Servicer or the
               Trustee,  as  applicable,  any  Advance  Interest  due and  owing
               thereto,  the Master  Servicer's,  the Special Servicer's and the
               Trustee's  respective  rights to payment  pursuant to this clause
               (viii) being limited to Default Interest  collected in respect of
               the  Mortgage  Loan or REO Loan as to which the related  Advances
               were made;

                        (ix) at or following such time as it reimburses  itself,
               the  Special  Servicer or the  Trustee,  as  applicable,  for any
               unreimbursed Advance pursuant to clause (ii), (vi) or (vii) above
               or Section 3.03, and insofar as payment has not already been made
               pursuant  to clause  (viii)  above,  to pay  itself,  the Special
               Servicer or the Trustee,  as the case may be, any related Advance
               Interest accrued and payable thereon;

                        (x) to pay itself, as additional servicing  compensation
               in  accordance  with  Sections  3.06(b)  and  3.11(b),   any  Net
               Investment Earnings in respect of amounts held in the Certificate
               Account for any Collection Period;

                        (xi) to pay itself, as additional servicing compensation
               in  accordance  with Section  3.11(b),  any  Prepayment  Interest
               Excesses,  Balloon Payment  Interest  Excesses and, to the extent
               allocable  to the period (not to exceed 60 days) when the related
               Mortgage Loan did not  constitute a Specially  Serviced  Mortgage
               Loan or REO Property,  any Net Default Interest  collected on the
               Mortgage Loans;

                        (xii)  to  pay  the  Special  Servicer,   as  additional
               servicing  compensation in accordance with Section  3.11(d),  any
               Net Default  Interest  collected  on the  Mortgage  Loans and not
               otherwise  payable as additional  servicing  compensation  to the
               Master Servicer;

                        (xiii)to  reimburse itself,  the Special  Servicer,  the
               REMIC  Administrator,  the  Sponsor,  or any of their  respective
               directors,   officers,   employees   and   agents   any   amounts
               reimbursable  to any such Person  pursuant to Section 6.03, or to
               pay  directly to any third party any amount  which if paid by any
               such  Person  will be  reimbursable  thereto  pursuant to Section
               6.03;

                        (xiv) to pay for (A) the reasonable  costs of the advice
               of counsel  contemplated by Section  3.17(a),  (B) the reasonable
               costs  of  the  Opinions  of  Counsel  contemplated  by  Sections
               3.09(b)(ii),  3.16(a) and 11.02(a),  (C) the reasonable  costs of
               obtaining  any REO  Extension  sought by the Special  Servicer as
               contemplated  by Section  3.16(a),  and (D) the cost of recording
               this Agreement in accordance with Section 11.02(a);
<PAGE>
                                       78


                        (xv) to pay itself,  the Special Servicer,  the Majority
               Certificateholder  of the Controlling  Class or any other Person,
               as the case may be, with respect to each  Mortgage  Loan, if any,
               previously  purchased by such Person  pursuant to this Agreement,
               all amounts received thereon  subsequent to the date of purchase;
               and

                        (xvi) to clear and terminate the Certificate  Account at
               the termination of this Agreement pursuant to Section 9.01.

               The Master Servicer shall keep and maintain  separate  accounting
records, on a loan-by-loan and property-by-property  basis when appropriate,  in
connection with any withdrawal from the Certificate  Account pursuant to clauses
(ii) through (xv) above.

               The Master  Servicer  shall pay to the  Special  Servicer  (or to
third party  contractors  at the  direction  of the Special  Servicer)  from the
Certificate  Account amounts  permitted to be paid to it (or to such third party
contractors)  therefrom  promptly upon receipt of a  certificate  of a Servicing
Officer  of the  Special  Servicer  describing  the item and amount to which the
Special  Servicer  (or such third party  contractors)  is  entitled.  The Master
Servicer may rely conclusively on any such certificate and shall have no duty to
re-calculate  the amounts stated  therein.  The Special  Servicer shall keep and
maintain separate  accounting for each Specially  Serviced Mortgage Loan and REO
Property, on a loan-by-loan and  property-by-property  basis, for the purpose of
justifying any request for withdrawal from the Certificate Account.

               (b) The Trustee may, from time to time, make withdrawals from the
Distribution Account for any of the following purposes:

                        (i)   to make distributions to Certificateholders on 
               each Distribution Date pursuant to Section 4.01;

                        (ii) to pay  itself or any of its  directors,  officers,
               employees and agents,  as the case may be, any amounts payable or
               reimbursable to any such Person pursuant to Section 8.05;

                        (iii)  to  pay  the  Master   Servicer,   as  additional
               servicing  compensation in accordance  with Sections  3.06(b) and
               3.11(b),  any Net Investment  Earnings in respect of amounts held
               in the Distribution Account for any Collection Period;

                        (iv) to pay for the reasonable  costs of the Opinions of
               Counsel sought by the Trustee as contemplated by Section 11.01(a)
               or 11.01(c) in connection  with any  amendment to this  Agreement
               requested by the Trustee which amendment is in furtherance of the
               rights and interests of Certificateholders;

                        (v) to (A)  pay any and all  federal,  state  and  local
               taxes  imposed  on  REMIC  I or  REMIC  II or on  the  assets  or
               transactions  of either such REMIC,  

<PAGE>
                                       79


               together with all incidental
               costs and expenses,  and any and all reasonable expenses relating
               to tax  audits,  if and to the extent that either (1) none of it,
               the  Master   Servicer,   the  Special   Servicer  or  the  REMIC
               Administrator  is liable  therefor  pursuant to Section  10.01(d)
               and/or  Section  10.01(h)  or (2) any such  Person that may be so
               liable has failed to timely make the  required  payment,  and (B)
               reimburse  the  REMIC   Administrator  for  reasonable   expenses
               incurred by and  reimbursable to it by the Trust Fund pursuant to
               Section 10.01(d) and/or Section 10.01(g); and

                        (vi) to clear and terminate the Distribution  Account at
               the termination of this Agreement pursuant to Section 9.01.

                    SECTION 3.06. Investment of Funds in the
                      Certificate Account, the Distribution
                          Account and the REO Account .

               (a) The Master  Servicer  may direct any  depository  institution
maintaining  the  Certificate  Account and (through the Trustee) any  depository
institution  maintaining the Distribution  Account, and the Special Servicer may
direct any depository institution  maintaining the REO Account, to invest, or if
it is such  depository  institution,  may itself invest,  the funds held therein
(each such account, for purposes of this Section 3.06, an "Investment  Account")
in one or more Permitted Investments bearing interest or sold at a discount, and
maturing,  unless payable on demand,  no later than the Business Day immediately
preceding  the next  succeeding  date on which  such  funds are  required  to be
withdrawn  from such  account  pursuant to this  Agreement.  All such  Permitted
Investments  shall be held to maturity,  unless payable on demand, in which case
such  investments  may be  sold at any  time.  Any  investment  of  funds  in an
Investment  Account shall be made in the name of the Trustee (in its capacity as
such). The Master Servicer (with respect to Permitted  Investments of amounts in
the  Certificate  Account) and the Special  Servicer  (with respect to Permitted
Investments of amounts in the REO Account), on behalf of the Trustee, shall (and
the Trustee hereby designates the Master Servicer and the Special  Servicer,  as
applicable,  as the person that shall)  maintain  continuous  possession  of any
Permitted Investment that is either (i) a "certificated  security", as such term
is  defined  in the UCC,  or (ii) other  property  in which a secured  party may
perfect  its  security  interest  by  possession  under  the  UCC or  any  other
applicable  law. The Trustee shall  maintain  possession of each such  Permitted
Investment  of amounts in the  Distribution  Account  or, if  possession  is not
possible, shall maintain ownership in the name of the Trustee. Possession of any
such Permitted  Investment by the Master Servicer or the Special  Servicer shall
constitute  possession  by a person  designated  by the Trustee for  purposes of
Section 8-313 of the UCC and possession by the Trustee,  as secured  party,  for
purposes of Section 9-305 of the UCC and any other applicable law. If amounts on
deposit  in an  Investment  Account  are at any  time  invested  in a  Permitted
Investment  payable  on  demand,  the  Master  Servicer  (in  the  case  of  the
Certificate  Account),  the Trustee (in the case of the Distribution Account) or
the Special Servicer (in the case of the REO Account) shall:
<PAGE>
                                       80


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

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

               (b) Whether or not the Master Servicer  directs the investment of
funds in either of the Certificate Account or the Distribution Account, interest
and investment income realized on funds deposited therein,  to the extent of the
Net  Investment  Earnings,  if any,  for each such  Investment  Account for each
Collection  Period,  shall be for the sole and  exclusive  benefit of the Master
Servicer  and shall be subject to its  withdrawal  in  accordance  with  Section
3.05(a) or withdrawal by the Trustee at its direction in accordance with Section
3.05(b),  as  applicable.  Whether  or not  the  Special  Servicer  directs  the
investment of funds in the REO Account,  interest and investment income realized
on funds deposited  therein,  to the extent of the Net Investment  Earnings,  if
any, for such Investment  Account for each Collection  Period,  shall be for the
sole and exclusive  benefit of the Special  Servicer and shall be subject to its
withdrawal in accordance with Section 3.16(b).  If any loss shall be incurred in
respect of any Permitted  Investment on deposit in any Investment  Account,  the
Master  Servicer (in the case of the  Certificate  Account and the  Distribution
Account)  and the  Special  Servicer  (in the  case  of the REO  Account)  shall
promptly deposit therein from its own funds, without right of reimbursement,  no
later than the end of the Collection Period during which such loss was incurred,
the amount of the Net Investment Loss, if any, for such Collection  Period.  The
Trustee  shall have no  liability  whatsoever  with  respect to any such losses,
except to the extent that it is the obligor on any such Permitted Investment.

               (c) Except as otherwise expressly provided in this Agreement,  if
any  default  occurs  in  the  making  of a  payment  due  under  any  Permitted
Investment,  or if a default occurs in any other performance  required under any
Permitted  Investment,  the Trustee may and,  subject to Section 8.02,  upon the
request of Holders of  Certificates  entitled to not less than 25% of the Voting
Rights  allocated to any Class,  shall take such action as may be appropriate to
enforce  such  payment  or  performance,   including,  without  limitation,  the
institution and prosecution of appropriate proceedings.

               (d)   Notwithstanding   the  investment  of  funds  held  in  any
Investment  Account,  for  purposes of the  calculations  hereunder,  including,
without limitation, the calculation of the Available Distribution Amount and the
Master Servicer Remittance Amount, the amounts so invested (but not any interest
earned thereon) shall be deemed to remain on deposit in such Investment Account.
<PAGE>
                                       81


           SECTION 3.07. Maintenance of Insurance Policies; Errors and
                       Omissions and Fidelity Coverage .

               (a) Each of the Master  Servicer and the Special  Servicer shall,
as to those  Mortgage  Loans it is obligated to service  hereunder,  cause to be
maintained  for each such Mortgage  Loan all  insurance  coverage as is required
under the related  Mortgage  (subject to applicable  law);  provided that if any
Mortgage  permits the holder  thereof to dictate to the  Mortgagor the insurance
coverage to be maintained on such Mortgaged  Property,  the Special  Servicer or
the Master Servicer, as appropriate, shall impose such insurance requirements as
are  consistent  with the Servicing  Standard.  The Special  Servicer shall also
cause to be  maintained  for each REO  Property,  in each case  with an  insurer
having a  claims-paying  rating at the time such policy is  purchased  of "A" or
better from Standard & Poor's and, if rated  thereby,  "AA" or better from Fitch
(or, if not rated by Fitch,  "A" or better from  Standard & Poor's and "A:IX" or
better from A.M. Best), no less insurance coverage than was previously  required
of the Mortgagor under the related Mortgage and, if the related Mortgage did not
so  require,   hazard  insurance,   public  liability   insurance  and  business
interruption  or rent loss insurance in such amounts as are consistent  with the
Servicing Standard, and the Special Servicer shall be reimbursed for the premium
costs  thereof as a Servicing  Advance  pursuant to and to the extent  permitted
under Section  3.05(a).  All such insurance  policies shall contain a "standard"
mortgagee  clause,  with loss  payable  to the Master  Servicer  (in the case of
insurance  maintained  in respect of the  Mortgaged  Properties)  or the Special
Servicer (in the case of insurance  maintained in respect of REO  Properties) on
behalf of the Trustee, shall be issued by an insurer authorized under applicable
law to issue such insurance, and, unless prohibited by the related Mortgage, may
contain a deductible clause (not in excess of a customary  amount).  Any amounts
collected by the Master  Servicer or Special  Servicer  under any such  policies
(other than  amounts to be applied to the  restoration  or repair of the related
Mortgaged  Property  or REO  Property  or amounts to be  released to the related
Mortgagor,  in each case in  accordance  with the Servicing  Standard)  shall be
deposited in the Certificate Account,  subject to withdrawal pursuant to Section
3.05(a),  in the case of amounts  received in respect of a Mortgage  Loan, or in
the REO Account,  subject to withdrawal pursuant to Section 3.16(c), in the case
of amounts  received  in respect of an REO  Property.  Any cost  incurred by the
Master Servicer or the Special Servicer, as applicable,  in maintaining any such
insurance  shall  not,  for  purposes  hereof,  including,  without  limitation,
calculating  monthly  distributions  to  Certificateholders,  be added to unpaid
principal balance of the related Mortgage Loan,  notwithstanding  that the terms
of such Mortgage Loan so permit.

               (b) If the Master  Servicer or the Special  Servicer shall obtain
and maintain a blanket  policy  insuring  against hazard losses on any or all of
the  Mortgaged  Properties  and/or REO  Properties it is required to service and
administer  hereunder,  then,  to the extent such policy (i) is obtained  from a
Qualified  Insurer  having a  claims-paying  rating,  at the time such policy is
purchased,  of "A" or better from Standard & Poor's and, if rated thereby,  "AA"
or better  from Fitch (or,  if not rated by Fitch,  "A" by Standard & Poor's and
"A:IX" or better from A.M. Best), and (ii) provides protection equivalent to the
individual  policies  otherwise  required,  the Master  Servicer  or the Special
Servicer, as the case may be, shall conclusively be deemed 

<PAGE>
                                       82


to have satisfied its  obligation to cause hazard  insurance to be maintained on
the related Mortgaged Properties, and the premium costs thereof shall be, if and
to the  extent  they  are  specifically  attributable  to a  specific  Mortgaged
Property during any period that the related Mortgagor has failed to maintain the
hazard  insurance  required  under the related  Mortgage Loan in respect of such
Mortgaged  Property,  a Servicing  Advance  reimbursable  pursuant to and to the
extent permitted under Section  3.05(a);  provided that, to the extent that such
premium costs are  attributable  to properties  other than Mortgaged  Properties
and/or REO Properties or are  attributable  to Mortgaged  Properties as to which
the  hazard  insurance  required  under  the  related  Mortgage  Loan  is  being
maintained,  they shall be borne by the Master Servicer or Special Servicer,  as
the case may be,  without  right of  reimbursement.  Such a blanket  policy  may
contain a deductible clause (not in excess of a customary amount), in which case
the Master Servicer or the Special  Servicer,  as  appropriate,  shall, if there
shall not have been maintained on the related Mortgaged Property or REO Property
a hazard  insurance  policy  complying with the requirements of Section 3.07(a),
and there  shall have been one or more losses  which would have been  covered by
such property  specific  policy (taking into account any deductible  clause that
would  have been  permitted  therein),  promptly  deposit  into the  Certificate
Account  from its own funds  the  amount  of such  losses  up to the  difference
between  the  amount of the  deductible  clause in such  blanket  policy and the
amount of any  deductible  clause  that  would  have been  permitted  under such
property  specific  policy.  The Master  Servicer and the Special  Servicer each
agree to  prepare  and  present,  on  behalf  of  itself,  the  Trustee  and the
Certificateholders,  claims under any such blanket policy  maintained by it in a
timely fashion in accordance with the terms of such policy.

               (c) The  Master  Servicer  shall at all times  during the term of
this Agreement keep in force with  recognized  insurers  having a  claims-paying
rating of "A" or better from  Standard & Poor's and, if rated  thereby,  "AA" or
better  from  Fitch  (or,  if not rated by Fitch,  "A" by  Standard & Poor's and
"A:IX" or better  from A.M.  Best),  a fidelity  bond in such form and amount as
would permit it to be a qualified FNMA or FHLMC  seller-servicer  of multifamily
mortgage  loans.  The Master  Servicer shall be deemed to have complied with the
foregoing provision if an Affiliate thereof has such fidelity bond coverage and,
by the terms of such fidelity bond, the coverage afforded  thereunder extends to
the  Master  Servicer.  Such  fidelity  bond  shall  provide  that it may not be
canceled without ten days' prior written notice to the Trustee.

               In addition,  the Master  Servicer  shall at all times during the
term  of  this  Agreement  keep in  force  with  recognized  insurers  having  a
claims-paying  rating of "A" or better  from  Standard  & Poor's  and,  if rated
thereby, "AA" or better from Fitch (or, if not rated by Fitch, "A" by Standard &
Poor's and "A:IX" or better from A.M.  Best),  a policy or policies of insurance
covering loss occasioned by the errors and omissions of its officers,  employees
and agents in  connection  with its  obligation  to service the  Mortgage  Loans
hereunder,  which  policy or policies  shall be in such form and amount as would
permit  it to be a  qualified  FNMA  or  FHLMC  seller-servicer  of  multifamily
mortgage loans. Any such errors and omissions policy, if required, shall provide
that it may not be  canceled  without  ten  days'  prior  written  notice to the
Trustee.
<PAGE>
                                       83


               The Special  Servicer  shall at all times during the term of this
Agreement maintain,  with recognized  insurers having a claims-paying  rating of
"A" or better from Standard & Poor's and, if rated thereby,  "AA" or better from
Fitch  (or,  if not rated by Fitch,  "A" or better  from  Standard  & Poor's and
"A:IX" or  better  from  A.M.  Best),  at its own  expense,  a blanket  fidelity
insurance and an errors and omissions  insurance  policy,  with broad  coverage,
covering all (i) officers,  (ii) employees or (iii) other persons  performing as
employees on a contract  basis,  in each case acting in any capacity  permitting
such  persons to handle  funds,  money,  documents  and papers  relating  to the
Mortgage  Loans and REO  Properties.  Such  fidelity  insurance  and  errors and
omissions insurance shall protect and insure against losses,  including forgery,
theft,  embezzlement,  fraud,  errors and omissions  and negligent  acts of such
persons and shall name the Trustee as loss payee.  No  provision of this section
requiring  such fidelity  insurance and errors and omissions  insurance (nor the
provision of such insurance) shall diminish or relieve the Special Servicer from
its duties and obligations as set forth in this Agreement.  The minimum coverage
under any such insurance  policy during the term of this  Agreement  shall be at
least  equal to  $2,500,000  (fidelity  insurance)  and  $1,000,000  (errors and
omissions insurance), which is the amount currently being carried by the Special
Servicer.  Upon  request of the  Sponsor,  the Trustee or a Rating  Agency,  the
Special Servicer shall cause to be delivered to such party a certified true copy
of such  fidelity  insurance  and errors and  omissions  insurance  policy and a
statement from the surety and the insurer that such insurance policy shall in no
event be terminated or materially  modified without 30 days prior written notice
to the  Trustee.  The  Special  Servicer  shall  maintain  such  other  fidelity
insurance  and errors and  omissions  insurance,  in such  amounts and with such
insurers,  as the Rating  Agencies may require from time to time during the term
of this Agreement.

               (d) All insurance  coverage  required to be maintained under this
Section 3.07 shall be obtained from Qualified Insurers.

               (e)  Notwithstanding  anything to the contrary above, the Special
Servicer may maintain (i) an errors and omissions  insurance  policy pursuant to
Section 3.07(d) with Reliance  Insurance Co. which currently has a claims-paying
rating of "A" from  Standard  & Poor's  and  "A-:XI"  from A.M.  Best and (ii) a
fidelity  insurance  policy pursuant to Section 3.07(d) with CNA Insurance which
currently has a claims-paying rating of "A+" from Standard & Poor's and "A-:XIV"
from A.M.  Best. If either such insurer's  claims-paying  rating from Standard &
Poor's falls below "A", or its  claims-paying  rating from A.M. Best falls below
the  aforementioned  rating  therefrom,  the Special  Servicer will replace such
policy with a policy from an insurer meeting the standards described in 3.07(d).

    SECTION 3.08. Enforcement of Due-On-Sale Clauses; Assumption Agreements;
                             Subordinate Financing .

               (a)      As to each Mortgage Loan which contains a provision in 
        the nature of a "due-on-sale" clause, which by its terms:
<PAGE>
                                       84


               (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 mortgagee in connection with any such sale or
        other transfer,

then,  for so long as such Mortgage Loan is included in the Trust Fund,  each of
the Master Servicer and the Special  Servicer shall, on behalf of the Trustee as
the mortgagee of record,  as to those  Mortgage Loans it is obligated to service
hereunder,  exercise (or waive its right to exercise) any right it may have with
respect to such Mortgage Loan (x) to accelerate the payments thereon,  or (y) to
withhold its consent to any such sale or other transfer,  in a manner consistent
with the Servicing Standard,  but subject to Section 3.20(a)(iii).  In the event
that the  Master  Servicer  or  Special  Servicer  intends  or is  required,  in
accordance  with  the  preceding  sentence,   the  Mortgage  Loan  documents  or
applicable  law, to permit the transfer of any  Mortgaged  Property,  the Master
Servicer or the Special  Servicer,  as the case may be, if  consistent  with the
Servicing  Standard,  may enter  into a  substitution  of  liability  agreement,
pursuant  to which  the  original  Mortgagor  and any  original  guarantors  are
released  from  liability,  and  the  transferee  and  any  new  guarantors  are
substituted  therefor and become  liable under the Mortgage Note and any related
guaranties and, in connection therewith,  may require from the related Mortgagor
a reasonable  and customary  fee for the  additional  services  performed by it,
together with  reimbursement  for any related costs and expenses  incurred by it
(but  only to the  extent  that  charging  such fee  will  not be a  significant
modification  of the Mortgage  Loan for purposes of the REMIC  Provisions).  The
Master  Servicer or the Special  Servicer,  as the case may be,  shall  promptly
notify the Trustee of any such agreement and forward the original thereof to the
Trustee for inclusion in the related Mortgage File.

               (b)      As to each Mortgage Loan which 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
        additional lien or other encumbrance on the related Mortgaged  Property;
        or

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

then,  for so long as such Mortgage Loan is included in the Trust Fund,  each of
the Master  Servicer and the Special  Servicer shall on behalf of the Trustee as
the mortgagee of record,  as to those  Mortgage Loans it is obligated to service
hereunder,  exercise (or waive its right to exercise) any right it may have with
respect to such Mortgage Loan (x) to accelerate the payments thereon,  or (y) to
withhold  its  consent  to the  creation  of any such  additional  lien or other
encumbrance,  in a manner consistent with the Servicing Standard, but subject to
Section 3.20(a)(iii);  provided that neither the Master Servicer nor the Special
Servicer  shall  waive any 

<PAGE>
                                       85


right it has, or grant any consent it is otherwise  entitled to withhold,  under
any  related   "due-on-encumbrance"   clause  until  it  has  received   written
confirmation  from each Rating  Agency that such action  would not result in the
downgrade, qualification or withdrawal of the rating then assigned by any Rating
Agency to any Class of Certificates.

               (c) Nothing in this Section 3.08 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 additional lien or other encumbrance with respect to such
Mortgaged Property.

               (d) Except as otherwise  permitted by Section  3.20,  neither the
Master Servicer nor the Special  Servicer shall agree to modify,  waive or amend
any term of any Mortgage Loan in  connection  with the taking of, or the failure
to take, any action pursuant to this Section 3.08.

               SECTION 3.09.         Realization Upon Defaulted Mortgage Loans .

               (a) The  Special  Servicer  shall,  subject  to  subsections  (b)
through (d) of this Section 3.09, exercise  reasonable efforts,  consistent with
the Servicing Standard, to foreclose upon or otherwise comparably convert (which
may include an REO Acquisition) the ownership of properties securing such of the
Mortgage  Loans  as come  into  and  continue  in  default  and as to  which  no
satisfactory arrangements can be made for collection of delinquent payments, and
which are not  released  from the Trust  Fund  pursuant  to any other  provision
hereof,  if the  Special  Servicer  determines,  consistent  with the  Servicing
Standard,  that such action would be in the best economic  interest of the Trust
Fund. The Special  Servicer shall advance all costs and expenses  incurred by it
in any such proceedings, subject to its being entitled to reimbursement therefor
as a Servicing  Advance as provided in Section  3.05(a),  and further subject to
its  being  entitled  to  pay  out  of  the  related  Liquidation  Proceeds  any
Liquidation Expenses incurred in respect of any Mortgage Loan, which Liquidation
Expenses  were  outstanding  at  the  time  such  proceeds  are  received.  When
applicable state law permits the Special Servicer to select between judicial and
non-judicial  foreclosure  in respect of any  Mortgaged  Property,  the  Special
Servicer  shall make such  selection in a manner  consistent  with the Servicing
Standard.  Nothing  contained  in this  Section 3.09 shall be construed so as to
require the Special  Servicer,  on behalf of the Trust Fund, to make an offer on
any Mortgaged  Property at a foreclosure  sale or similar  proceeding that is in
excess of the fair market value of such  property,  as determined by the Special
Servicer in its  reasonable  and good faith  judgment  taking  into  account the
factors  described in Section 3.18(e) and the results of any Appraisal  obtained
pursuant to the following sentence or otherwise, all such offers to be made in a
manner consistent with the Servicing Standard.  If and when the Special Servicer
or  the  Master  Servicer  deems  it  necessary  and  prudent  for  purposes  of
establishing  the  fair  market  value  of any  Mortgaged  Property  securing  a
defaulted  Mortgage Loan, whether for purposes of making an offer at foreclosure
or otherwise,  the Special Servicer or the Master Servicer,  as the case may be,
is authorized to have an Appraisal  completed with respect to such property (the
cost of which Appraisal shall constitute a Servicing Advance).
<PAGE>
                                       86


               (b) The Special Servicer shall not acquire any personal  property
pursuant to this  Section 3.09 (with the  exception of cash or cash  equivalents
pledged as collateral for a Mortgage Loan) 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; or

               (ii) the  Special  Servicer  shall  have  obtained  an Opinion of
        Counsel  (the  reasonable  cost  of  which  may be  withdrawn  from  the
        Certificate  Account pursuant to Section 3.05(a)) to the effect that the
        holding  of such  personal  property  by the  Trust  Fund will not cause
        either  REMIC I or  REMIC II to fail to  qualify  as a REMIC at any time
        that any Certificate is outstanding  or, subject to Section 3.17,  cause
        the imposition of a tax on the Trust Fund under the REMIC Provisions.

               (c)  Notwithstanding  the  foregoing  provisions  of this Section
3.09,  neither the Special  Servicer nor the Master Servicer shall, on behalf of
the  Trustee,  initiate  foreclosure  proceedings,  obtain  title to a Mortgaged
Property in lieu of foreclosure or otherwise, have a receiver of rents appointed
with respect to any Mortgaged Property, or take any other action with respect to
any  Mortgaged  Property,  if, as a result of any such action,  the Trustee,  on
behalf of 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 CERCLA or any comparable  law, unless
(as  evidenced  by an  Officer's  Certificate  to such effect  delivered  to the
Trustee) the Special  Servicer has previously  determined in accordance with the
Servicing  Standard,  based  on a  Phase I  Environmental  Assessment  (and  any
additional  environmental  testing that the Special Servicer deems necessary and
prudent) of such  Mortgaged  Property  performed  by an  Independent  Person who
regularly  conducts  Phase  I  Environmental  Assessments  and  such  additional
environmental testing, that:

               (i) the  Mortgaged  Property  is in  compliance  with  applicable
        environmental  laws and regulations or, if not, that taking such actions
        as are necessary to bring the Mortgaged Property in compliance therewith
        and proceeding  against the Mortgaged  Property is reasonably  likely to
        produce a greater  recovery  to  Certificateholders  on a present  value
        basis (the relevant discounting of anticipated  collections that will be
        distributable to  Certificateholders  to be performed at the related Net
        Mortgage Rate),  taking into  consideration any associated  liabilities,
        than not taking such actions and not  proceeding  against such Mortgaged
        Property; and

               (ii)  there are no  circumstances  or  conditions  present at the
        Mortgaged  Property  relating  to the use,  management  or  disposal  of
        Hazardous  Materials  for  which  investigation,   testing,  monitoring,
        containment,  clean-up  or  remediation  could  be  required  under  any
        applicable   environmental   laws   and/or   regulations   or,  if  such
        circumstances  or conditions are present for which any such action could
        be required,  that taking such  actions  with respect to such  Mortgaged
        Property and  proceeding  against the  Mortgaged  Property is reasonably
        likely to produce a greater recovery to  Certificateholders 

<PAGE>
                                       87

on a present value basis (the relevant  discounting of  anticipated  collections
that will be distributable to  Certificateholders to be performed at the related
Net Mortgage Rate), taking into consideration any associated  liabilities,  than
not taking such actions and not proceeding against such Mortgaged Property.

               The cost of such Phase I  Environmental  Assessment  and any such
additional  environmental  testing,  as  well  as  the  cost  of  any  remedial,
corrective or other further action contemplated by clause (i) and/or clause (ii)
of the  preceding  paragraph,  shall be advanced  by the Master  Servicer at the
direction  of the  Special  Servicer  given in  accordance  with  the  Servicing
Standard;  provided, however, that the Master Servicer shall not be obligated in
connection  therewith  to  advance  any  funds  which,  if  so  advanced,  would
constitute a  Nonrecoverable  Servicing  Advance.  Amounts so advanced  shall be
subject to  reimbursement  as  Servicing  Advances in  accordance  with  Section
3.05(a).

               (d) If the environmental  testing contemplated by Section 3.09(c)
above  establishes  that any of the conditions set forth in clauses (i) and (ii)
of the  first  sentence  thereof  has not been  satisfied  with  respect  to any
Mortgaged  Property  securing a defaulted  Mortgage Loan,  the Special  Servicer
shall take such action as is in accordance  with the Servicing  Standard  (other
than proceeding  against the Mortgaged  Property,  but including the sale of the
affected  Mortgage  Loan) and,  at such time as it deems  appropriate,  may,  on
behalf of the Trustee,  release all or a portion of such Mortgaged Property from
the lien of the related Mortgage; provided that prior to the release of all or a
portion of the related Mortgaged Property from the lien of the related Mortgage,
(i) the  Special  Servicer  shall have  notified  the  Trustee in writing of its
intention to so release all or a portion of such  Mortgaged  Property,  (ii) the
Trustee  shall have  notified the  Certificateholders  in writing of the Special
Servicer's  intention to so release all or a portion of such Mortgaged  Property
and (iii) the  Holders of  Certificates  entitled  to a  majority  of the Voting
Rights shall not have  objected to such release  within 30 days of the Trustee's
distributing such notice.

               (e) The Special  Servicer  shall provide  written  reports to the
Trustee and the Master  Servicer  monthly  regarding  any  actions  taken by the
Special  Servicer  with respect to any Mortgaged  Property  securing a defaulted
Mortgage Loan as to which the environmental  testing  contemplated in subsection
(c) above has revealed  that either of the  conditions  set forth in clauses (i)
and  (ii) of the  first  sentence  thereof  has not been  satisfied  or that any
remedial,  corrective or other further action contemplated by either such clause
is  required,  in each case until the earliest to occur of (i)  satisfaction  of
both such  conditions and  completion of all such remedial,  corrective or other
further  action,  (ii)  repurchase of the related  Mortgage Loan by the Mortgage
Loan  Seller  and (iii)  release  of the lien of the  related  Mortgage  on such
Mortgaged Property. The Master Servicer shall forward copies of all such reports
to the Certificateholders and the Rating Agencies promptly following the receipt
thereof.

               (f) The Special Servicer shall file the information  returns with
respect to the receipt of any mortgage interest received in a trade or business,
the  reports of  foreclosures  and  abandonments  and  reports  relating  to any
cancellation  of  indebtedness  income with  respect to 

<PAGE>
                                       88


any Mortgaged  Property required by Sections 6050H,  6050J and 6050P of the Code
and deliver to the Trustee an  Officer's  Certificate  stating that such reports
have been filed. Such reports shall be in form and substance  sufficient to meet
the reporting  requirements  imposed by such Sections 6050H,  6050J and 6050P of
the Code.

               (g) The Special  Servicer  shall have the right to determine,  in
accordance with the Servicing  Standard,  the advisability of the maintenance of
an action to obtain a  deficiency  judgment if the state in which the  Mortgaged
Property  is located and the terms of the  Mortgage  Loan permit such an action.
The Special  Servicer  shall advance the costs  incurred in any such  deficiency
action,  subject to its being entitled to reimbursement  therefor as a Servicing
Advance as provided in Section 3.05(a).

               (h)  The  Special  Servicer  shall  maintain   accurate  records,
certified  by a  Servicing  Officer,  of each Final  Recovery  Determination  in
respect of any Mortgage Loan or REO Property and the basis  thereof.  Each Final
Recovery  Determination shall be evidenced by an Officer's Certificate delivered
to the Trustee  and the Master  Servicer  no later than the tenth  Business  Day
following such Final Recovery Determination.

         SECTION 3.10. Trustee to Cooperate; Release of Mortgage Files .

               (a) Upon the payment in full of any Mortgage Loan, or the receipt
by the Master  Servicer or Special  Servicer of a  notification  that payment in
full shall be  escrowed  in a manner  customary  for such  purposes,  the Master
Servicer or Special Servicer,  as the case may be, shall immediately  notify the
Trustee and request delivery of the related Mortgage File by delivering  thereto
a Request  for  Release  in the form of Exhibit D  attached  hereto  signed by a
Servicing Officer of the Master Servicer or Special Servicer, as applicable. Any
such  Request  for  Release  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 Certificate  Account pursuant to Section 3.04(a)
have been or will be so  deposited.  Upon  receipt of such  notice  and  request
conforming in all material respects to the provisions  hereof, the Trustee shall
promptly  release,  or cause any  related  Custodian  to  release,  the  related
Mortgage File to the Master  Servicer or Special  Servicer,  as  applicable.  No
expenses  incurred in connection  with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the Certificate Account.

               (b) If from time to time,  and as  appropriate  for  servicing or
foreclosure of any Mortgage Loan,  the Master  Servicer or the Special  Servicer
shall otherwise require any Mortgage File (or any portion  thereof),  then, upon
request of the Master Servicer or the Special Servicer and receipt  therefrom of
a Request  for  Release  in the form of Exhibit D  attached  hereto  signed by a
Servicing  Officer  thereof,  the Trustee  shall  release,  or cause any related
Custodian  to release,  such  Mortgage  File (or portion  thereof) to the Master
Servicer  or the  Special  Servicer,  as the case may be.  Upon  return  of such
Mortgage File (or portion thereof) to the Trustee or the related  Custodian,  or
the  delivery to the  Trustee of a  certificate  of a  Servicing  Officer of the
Special  Servicer  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  

<PAGE>
                                       89


deposited into the Certificate  Account pursuant to Section 3.04(a) have been or
will be so deposited, or that such Mortgage Loan has become an REO Property, the
Request for Release  shall be released by the Trustee to the Master  Servicer or
the Special Servicer, as applicable.

               (c) The Trustee, if requested, shall promptly execute and deliver
to the Special  Servicer any court  pleadings,  requests for  trustee's  sale or
other documents  furnished by the Special  Servicer and certified by it as being
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 Mortgagor
on the  Mortgage  Note or Mortgage  or to obtain a  deficiency  judgment,  or to
enforce any other  remedies or rights  provided by the Mortgage Note or Mortgage
or otherwise available at law or in equity or for any other purpose necessary or
advisable  in the  reasonable,  good faith  judgment  of the  Special  Servicer;
provided,  however,  that the  Special  Servicer  shall be  responsible  for the
preparation  of all such  documents  and  pleadings;  and when  submitted to the
Trustee for  signature,  such  documents or pleadings  shall be accompanied by a
certificate of a Servicing  Officer  requesting that such pleadings or documents
be executed by the Trustee and  certifying  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 3.11. Servicing Compensation; Interest on Servicing
       Advances; Payment of Certain Expenses; Obligations of the Trustee
                     regarding Back-up Servicing Advances .

               (a) As  compensation  for its  activities  hereunder,  the Master
Servicer  shall be entitled to receive the Master  Servicing Fee with respect to
each Mortgage Loan  (including,  without  limitation,  each  Specially  Serviced
Mortgage  Loan) and REO Loan. As to each such  Mortgage  Loan and REO Loan,  the
Master Servicing Fee shall accrue at the applicable Master Servicing Fee Rate on
the basis of the same principal amount and for the same period  respecting which
the related  interest  payment due on such  Mortgage Loan or deemed to be due on
such REO Loan is computed. The Master Servicing Fee with respect to any Mortgage
Loan or REO Loan shall cease to accrue if a Liquidation  Event occurs in respect
thereof.  Earned but unpaid Master Servicing Fees shall be payable monthly, on a
loan-by-loan  basis,  from  payments of interest on each  Mortgage  Loan and REO
Revenues  allocable as interest on each REO Loan.  The Master  Servicer shall be
entitled to recover unpaid Master Servicing Fees in respect of any Mortgage Loan
or REO Loan out of Insurance  Proceeds or  Liquidation  Proceeds,  to the extent
permitted by Section 3.05(a).  The right to receive the Master Servicing Fee may
not be transferred in whole or in part except in connection with the transfer of
all of  the  Master  Servicer's  responsibilities  and  obligations  under  this
Agreement.  The Master Servicer  shall,  monthly,  pay the Special  Servicer its
Standby Fee out of the Master Servicer's Master Servicing Fee.

               (b) Additional servicing compensation in the form of late payment
charges,  assumption fees, modification fees, charges for beneficiary statements
or demands, amounts 

<PAGE>
                                       90


collected  for checks  returned  for  insufficient  funds and any  similar  fees
(excluding Prepayment  Premiums),  in each case to the extent actually paid by a
Mortgagor  with  respect to a  Mortgage  Loan that is not a  Specially  Serviced
Mortgage Loan, may be retained by the Master Servicer and are not required to be
deposited in the Certificate Account. The Master Servicer shall also be entitled
to additional servicing  compensation in the form of (i) any Prepayment Interest
Excesses,  Balloon Payment Interest Excesses and, to the extent allocable to the
period (not to exceed 60 days) when the related Mortgage Loan did not constitute
a Specially  Serviced  Mortgage Loan or REO Property,  any Net Default  Interest
collected  on the  Mortgage  Loans;  (ii)  interest  or other  income  earned on
deposits in the Certificate Account and the Distribution  Account, in accordance
with Section 3.06(b) (but only to the extent of the Net Investment Earnings,  if
any, with respect to each such Investment  Account for each Collection  Period),
and  (iii)  to the  extent  not  required  to be  paid  to any  Mortgagor  under
applicable  law or under the related  Mortgage,  any  interest  or other  income
earned on deposits in the  Servicing  Accounts  maintained  thereby.  The Master
Servicer shall be required to pay out of its own funds all expenses  incurred by
it in connection with its servicing  activities  hereunder  (including,  without
limitation,  payment  of any  amounts  due  and  owing  to any of  Sub-Servicers
retained by it and the premiums for any blanket policy  insuring  against hazard
losses pursuant to Section 3.07(b)),  if and to the extent such expenses are not
payable directly out of the Certificate  Account,  and the Master Servicer shall
not be entitled to reimbursement  therefor except as expressly  provided in this
Agreement.

               (c) As  compensation  for its activities  hereunder,  the Special
Servicer shall be entitled to receive the Special  Servicing Fee with respect to
each  Specially  Serviced  Mortgage Loan and each REO Loan. As to each Specially
Serviced Mortgage Loan and REO Loan, the Special Servicing Fee shall accrue from
time to  time at the  Special  Servicing  Fee  Rate  on the  basis  of the  same
principal  amount and for the same period  respecting which any related interest
payment  due on such  Mortgage  Loan or  deemed  to be due on such  REO  Loan is
computed.  The Special  Servicing  Fee with  respect to any  Specially  Serviced
Mortgage  Loan or REO Loan  shall  cease to accrue as of the date a  Liquidation
Event occurs in respect thereof or it becomes a Corrected  Mortgage Loan. Earned
but  unpaid  Special  Servicing  Fees shall be  payable  monthly  out of general
collections  on the  Mortgage  Loans and any REO  Properties  on  deposit in the
Certificate Account pursuant to Section 3.05(a).

               As further compensation for its activities hereunder, the Special
Servicer  shall be entitled  to receive  the  Standby  Fee with  respect to each
Mortgage Loan and each REO Loan. As to each Mortgage Loan and each REO Loan, the
Standby Fee shall  accrue from time to time at the Standby Fee Rate on the basis
of the same  principal  amount  and for the same  period  respecting  which  any
related  interest  payment due on such Mortgage Loan or deemed to be due on such
REO Loan is  computed.  Standby  Fees  shall be  payable  monthly  by the Master
Servicer out of its Master Servicing Fees with respect to each Mortgage Loan and
each REO Loan.

               As further compensation for its activities hereunder, the Special
Servicer  shall be entitled  to receive  the  Workout  Fee with  respect to each
Corrected  Mortgage Loan, unless the basis on which such loan became a Corrected
Mortgage Loan was the remediation of a 

<PAGE>
                                       91


circumstance or condition  relating to the Mortgage Loan Seller's  obligation to
repurchase  such  Mortgage Loan pursuant to Section 2.03, in which case, if such
Mortgage  Loan is  repurchased  within the 120-day  period  described in Section
2.03(a),  no Workout Fee would be payable from or based upon the receipt of, any
Purchase  Price  paid  by the  Mortgage  Loan  Seller  in  satisfaction  of such
repurchase  obligation.  As to each  Corrected  Mortgage  Loan,  subject  to the
exception  provided  for in the  preceding  sentence,  the  Workout Fee shall be
payable from, and shall be calculated by application of the Workout Fee Rate to,
each collection of interest and principal  received on such Mortgage Loan for so
long as it remains a Corrected  Mortgage  Loan.  The Workout Fee with respect to
any  Corrected  Mortgage  Loan will cease to be payable if a Servicing  Transfer
Event occurs with respect thereto or if the related  Mortgaged  Property becomes
an REO Property; provided that a new Workout 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 in accordance with clause
(ii) of the first  paragraph  of  Section  6.04,  it shall  retain  the right to
receive  any and all  Workout  Fees  payable in respect of  Mortgage  Loans that
became  Corrected  Mortgage  Loans  during the  period  that it acted as Special
Servicer and were still such at the time of such termination or resignation (and
the  successor  Special  Servicer  shall not be  entitled to any portion of such
Workout Fees), in each case until the Workout Fee for any such loan ceases to be
payable in accordance with the preceding sentence.

               As further compensation for its activities hereunder, the Special
Servicer  shall also be entitled to receive a  Liquidation  Fee with  respect to
each  Specially  Serviced  Mortgage Loan or REO Property as to which it receives
any full or  discounted  payoff from the related  Mortgagor  or any  Liquidation
Proceeds  (other than in  connection  with the  purchase  of any such  Specially
Serviced  Mortgage  Loan or REO  Property  by the Special  Servicer  pursuant to
Section 3.18, by the Master  Servicer or the Majority  Certificateholder  of the
Controlling  Class  pursuant to Section  3.18 or Section 9.01 or by the Mortgage
Loan Seller  pursuant to Section 2.03 within 120 days of its discovery or notice
of the breach or Document  Defect that gave rise to the  repurchase  obligation,
and other than in connection with the condemnation or other governmental  taking
of a Mortgaged  Property or REO Property).  As to each such  Specially  Serviced
Mortgage Loan or REO Property,  the  Liquidation  Fee shall be payable from, and
shall be calculated by application of the  Liquidation Fee Rate to, such full or
discounted  payoff and/or such  Liquidation  Proceeds.  The Liquidation Fee with
respect to any such Specially Serviced Mortgage Loan will not be payable if such
Mortgage Loan becomes a Corrected Mortgage Loan. Notwithstanding anything herein
to the  contrary,  no  Liquidation  Fee will be payable  from, or based upon the
receipt of,  Liquidation  Proceeds  collected  as a result of any  purchase of a
Specially  Serviced Mortgage Loan or REO Property described in the parenthetical
to the first sentence of this paragraph or in connection  with a condemnation or
other  governmental  taking of a Mortgaged  Property or REO Property;  provided,
however,  that if any such  Liquidation  Proceeds  are  received  (other than in
connection  with a  condemnation  or other  governmental  taking of a  Mortgaged
Property or REO Property) with respect to any Corrected  Mortgaged Loan, and the
Special Servicer is properly  entitled to a Workout Fee therefrom,  such Workout
Fee will be payable based on and from the portion of such  Liquidation  Proceeds
that constitute principal and/or interest).
<PAGE>
                                       92


               Notwithstanding  anything to the contrary  herein,  a Liquidation
Fee and a Workout Fee relating to the same  Mortgage Loan shall not be paid from
the same proceeds on or with respect to such Mortgage Loan.

               The Special  Servicer's  right to receive  the Special  Servicing
Fee,  the Standby  Fee,  the Workout Fee and/or the  Liquidation  Fee may not be
transferred in whole or in part except in connection with the transfer of all of
the Special Servicer's responsibilities and obligations under this Agreement.

               (d) Additional servicing compensation in the form of late payment
charges,  assumption fees and  modification  fees received on or with respect to
Specially Serviced Mortgage Loans shall be promptly paid to the Special Servicer
by the  Master  Servicer  and  shall  not be  required  to be  deposited  in the
Certificate   Account   pursuant  to  Section  3.04(a).   Additional   servicing
compensation  in the  form  of  late  payment  charges,  Net  Default  Interest,
assumption  fees and  modification  fees that the Master Servicer is entitled to
and that are  collected by the Special  Servicer,  shall be paid promptly to the
Master  Servicer by the Special  Servicer.  The Special  Servicer  shall also be
entitled to additional  servicing  compensation  in the form of: (i) interest or
other  income  earned  on  deposits  in the  REO  Account,  if  established,  in
accordance  with Section  3.06(b) (but only to the extent of the Net  Investment
Earnings,  if any, with respect to the REO Account for each Collection  Period);
(ii) to the extent not  required to be paid to any  Mortgagor  under  applicable
law, any interest or other income earned on deposits in the  Servicing  Accounts
maintained  thereby;  and (iii) to the  extent  not  required  to be paid to the
Master  Servicer  as  additional  servicing  compensation  pursuant  to  Section
3.11(b),  any Net Default Interest  collected on the Mortgage Loans. The Special
Servicer shall be required to pay out of its own funds all overhead, general and
administrative  expenses  incurred  by  it  in  connection  with  its  servicing
activities hereunder (including,  without limitation, payment of any amounts due
and owing to any  Sub-Servicers  retained by it and the premiums for any blanket
policy  obtained  by it  insuring  against  hazard  losses  pursuant  to Section
3.07(b)), if and to the extent such expenses are not payable directly out of the
Certificate  Account or the REO Account,  and the Special  Servicer shall not be
entitled to reimbursement except as expressly provided in this Agreement.

               (e) If the Master Servicer or Special  Servicer is required under
this Agreement to make a Servicing  Advance,  but neither does so within 15 days
after such Advance is required to be made, the Trustee  shall,  if it has actual
knowledge  of  such  failure  on the  part of the  Master  Servicer  or  Special
Servicer, as the case may be, give notice of such failure, as applicable, to the
Master  Servicer  and the Special  Servicer.  If such Advance is not made by the
Master Servicer or the Special Servicer within three days after such notice then
(subject to Section  3.11(g)  below),  the Trustee shall make such Advance.  Any
failure by the Master  Servicer  or the  Special  Servicer  to make a  Servicing
Advance it is required to make hereunder shall constitute an Event of Default by
the Master Servicer or the Special Servicer,  as the case may be, subject to and
as provided in Section 7.01(a)(iv).
<PAGE>
                                       93


               (f) As and to the extent permitted by Section 3.05(a), the Master
Servicer, the Special Servicer and the Trustee shall each be entitled to receive
interest at the Reimbursement  Rate in effect from time to time,  accrued on the
amount of each  Servicing  Advance  made  thereby for so long as such  Servicing
Advance is outstanding.  The Master Servicer shall reimburse itself, the Special
Servicer or the Trustee, as appropriate,  for any Servicing Advance made thereby
as soon as practicable  after funds  available for such purpose are deposited in
the Certificate Account.

               (g)  Notwithstanding  anything to the contrary set forth  herein,
none of the Master  Servicer,  the  Special  Servicer  or the  Trustee  shall be
required  to make any  Servicing  Advance  (including,  without  limitation,  an
Emergency  Advance) that it determines in its  reasonable,  good faith  judgment
would constitute a Nonrecoverable Servicing Advance. In addition, Nonrecoverable
Servicing Advances shall be reimbursable pursuant to Section 3.05(a)(vii) out of
general collections on the Mortgage Pool on deposit in the Certificate  Account.
The  determination  by  the  Master  Servicer,   the  Special  Servicer  or,  if
applicable,  the Trustee, that it has made a Nonrecoverable Servicing Advance or
that any proposed Servicing Advance,  if made, would constitute a Nonrecoverable
Servicing  Advance,  shall be evidenced by an  Officer's  Certificate  delivered
promptly to the Trustee (or, if applicable,  retained  thereby) and the Sponsor,
setting  forth  the  basis  for  such  determination,  together  with  (if  such
determination  is prior to the  liquidation of the related  Mortgage Loan or REO
Property)  a copy of an  Appraisal  of the  related  Mortgaged  Property  or REO
Property,  as the case may be, which shall have been performed within the twelve
months  preceding  such  determination,  and  further  accompanied  by any other
information,  including, without limitation,  engineers' reports,  environmental
surveys,  inspection  reports,  rent  rolls,  income and expense  statements  or
similar  reports,  that the Master  Servicer  or the Special  Servicer  may have
obtained and that supports such  determination.  If such an Appraisal  shall not
have been required and performed  pursuant to the terms of this  Agreement,  the
Master Servicer or the Special Servicer, as the case may be, may, subject to its
reasonable and good faith determination that such Appraisal will demonstrate the
nonrecoverability  of the related Advance,  obtain an Appraisal for such purpose
at the expense of the Trust Fund.  The Trustee  shall be entitled to rely on any
determination  of  nonrecoverability  that  may  have  been  made by the  Master
Servicer or the Special Servicer with respect to a particular Servicing Advance,
and the  Master  Servicer  shall be  entitled  to rely on any  determination  of
nonrecoverability  that may have been made by the Special  Servicer with respect
to a particular Servicing Advance.

         SECTION 3.12. Inspections; Collection of Financial Statements .

               (a) The Master  Servicer shall inspect or cause the inspection of
each  Mortgaged  Property  at least  once every two years  (or,  if the  related
Mortgage Loan has a then current balance greater than $5,000,000,  at least once
every year),  provided  that at least 50% of the Mortgaged  Properties  (by both
number and aggregate  Stated  Principal  Balances of the related Mortgage Loans)
will be inspected each year,  commencing in 1997, by the Master  Servicer (or an
entity  employed by the Master Servicer for such purpose) or, in accordance with
the second succeeding  sentence,  by the Special  Servicer.  The Master Servicer
shall be 

<PAGE>
                                       94


responsible for such  inspections only in respect of (i) Mortgage Loans that are
not Specially  Serviced  Mortgage Loans and (ii) Corrected  Mortgage Loans.  The
Special Servicer,  subject to statutory  limitations or limitations set forth in
the related  Mortgage Loan  documents,  shall perform or cause to be performed a
physical  inspection of a Mortgaged  Property as soon as  practicable  after the
servicing  of any  Mortgage  Loan is  transferred  thereto  pursuant  to Section
3.21(a).  The Master  Servicer  and the Special  Servicer  shall each prepare or
cause to be  prepared  a written  report of each such  inspection  performed  or
caused to be performed thereby detailing the condition of the Mortgaged Property
and specifying  the existence of (i) any vacancy in the Mortgaged  Property that
is, in the reasonable  judgment of the Master  Servicer or Special  Servicer (or
their  respective  designees),  as the case may be, material and is evident from
such  inspection,  (ii) any  abandonment  of the Mortgaged  Property,  (iii) any
change  in the  condition  or value of the  Mortgaged  Property  that is, in the
reasonable  judgment  of the  Master  Servicer  or  Special  Servicer  (or their
respective  designees),  as the case may be,  material  and is evident from such
inspection,  (iv)  any  waste  on or  deferred  maintenance  in  respect  of the
Mortgaged  Property  that is evident  from such  inspection  or (v) any  capital
improvements made that are evident from such inspection. The Master Servicer and
Special Servicer shall each deliver to the Trustee and each other a copy of each
such  written  report  prepared or caused to be prepared by it within 45 days of
such   report's    preparation.    The   Trustee   shall   make   available   to
Certificateholders,  Certificate Owners and prospective  Certificateholders  and
Certificate  Owners,  in  accordance  with Section  8.12(b),  all such copies so
delivered to it. In the absence of actual  knowledge that the Master Servicer or
the Special Servicer is in default under this Section 3.12(a), the Trustee shall
have no obligation to confirm that  inspections of the Mortgaged  Properties are
being performed in accordance with this Section 3.12(a).

               (b) The Special Servicer,  in the case of the Specially  Serviced
Mortgage  Loans,  and the  Master  Servicer,  in the case of all other  Mortgage
Loans,  shall make  reasonable  efforts to collect  promptly from each Mortgagor
annual  and  quarterly  operating  statements  and  rent  rolls  of the  related
Mortgaged Property,  and financial statements of such Mortgagor,  whether or not
delivery  of such  items  is  required  pursuant  to the  terms  of the  related
Mortgage.  The Special Servicer,  in the case of the Specially Serviced Mortgage
Loans, and the Master Servicer,  in the case of all other Mortgage Loans,  shall
promptly:  (i) review all such items as may be collected;  (ii) prepare  written
reports based on such reviews identifying the revenues,  expenses, Net Operating
Income and Debt Service  Coverage Ratios for the related  Mortgage Loans and any
extraordinary increases or decreases in expenses or revenues associated with the
related Mortgaged  Properties;  and (iii) deliver copies of the collected items,
and of the written  reports  prepared in respect  thereof,  to the Trustee,  the
Rating  Agencies  and each other,  in each case within 45 days of its receipt or
preparation,    as   applicable.   The   Trustee   shall   make   available   to
Certificateholders,  Certificate Owners and prospective  Certificateholders  and
Certificate  Owners,  in  accordance  with Section  8.12(b),  all such copies so
delivered to it. In the absence of actual  knowledge that the Master Servicer or
the Special Servicer is in default under this Section 3.12(b), the Trustee shall
have no obligation to confirm that the Master  Servicer or the Special  Servicer
has or is attempting to collect any of the items described above in this Section
3.12(b).
<PAGE>
                                       95


               SECTION 3.13.         Annual Statement as to Compliance .

               Each of the Master Servicer and the Special Servicer will deliver
to the Trustee,  with a copy to the Sponsor, on or before March 15 of each year,
beginning March 15, 1997, an Officer's  Certificate stating that (i) a review of
the activities of the Master Servicer or the Special  Servicer,  as the case may
be,  during the  preceding  calendar  year,  and of its  performance  under this
Agreement  during such calendar year, has been made under the signing  officer's
supervision, (ii) to the best of such officer's knowledge, based on such review,
the Master  Servicer  or the  Special  Servicer,  as the case may be, has in all
material  respects  fulfilled  all  of  its  obligations  under  this  Agreement
throughout  such calendar year, or, if there has been a material  default in the
fulfillment of any such  obligation,  specifying each such default known to such
officer and the nature and status thereof,  and (iii) the Master Servicer or the
Special  Servicer,  as the  case  may  be,  has  received  no  notice  regarding
qualification,  or challenging the status, of any portion of the Trust Fund as a
REMIC from the Internal Revenue Service or any other governmental agency or body
or, if it has received  any such notice,  specifying  the details  thereof.  The
signing officer shall have no personal  liability with respect to the content of
any such statement, and the Master Servicer or the Special Servicer, as the case
may be,  shall be  deemed  to have made such  statement  and  shall  assume  any
liability resulting therefrom.

               SECTION 3.14.         Reports by Independent Public Accountants .

               On or before April 15 of each year, beginning April 15, 1997 (or,
as to any such year,  such earlier date as is  contemplated by the last sentence
of this  paragraph),  the Master  Servicer at its expense  shall cause a firm of
independent  public  accountants  (which may also render  other  services to the
Master  Servicer)  and that is a member of the  American  Institute of Certified
Public  Accountants  to furnish a statement to the Trustee and to the Sponsor to
the effect that (i) it has obtained a letter of representation regarding certain
matters from the management of the Master Servicer,  which includes an assertion
that the Master  Servicer  has  complied  with  certain  minimum  mortgage  loan
servicing  standards (to the extent  applicable to  commercial  and  multifamily
mortgage  loans),  identified  in the  Uniform  Single  Attestation  Program for
Mortgage  Bankers  established by the Mortgage  Bankers  Association of America,
with respect to the  servicing of  commercial  and  multifamily  mortgage  loans
during the most  recently  completed  calendar  year and (ii) on the basis of an
examination  conducted by such firm in accordance with standards  established by
the American Institute of Certified Public  Accountants,  such representation is
fairly stated in all material  respects,  subject to such  exceptions  and other
qualifications  that may be  appropriate.  In rendering its report such firm may
rely,  as to  matters  relating  to  the  direct  servicing  of  commercial  and
multifamily mortgage loans by Sub-Servicers, upon comparable reports of firms of
independent  certified public accountants  rendered on the basis of examinations
conducted in accordance  with the same  standards  (rendered  within one year of
such report) with respect to those  Sub-Servicers.  If the Sponsor  notifies the
Trustee  and the  Master  Servicer  on or  before  March 1 of any year that such
statement is required to be filed with the  Commission  as part of the Form 10-K
for the Trust Fund covering the prior calendar  year, the Master  Servicer shall
deliver such statement by March 15 of such year.
<PAGE>
                                       96


               The Special Servicer will deliver an annual  accountants'  report
only if, and in such form as may be, requested by the Rating Agencies.

               The  Master  Servicer  and the  Special  Servicer,  to the extent
applicable, will reasonably cooperate with the Sponsor in conforming any reports
delivered  pursuant  to  this  Section  3.14  to  requirements  imposed  by  the
Commission  on the Sponsor in  connection  with the  Commission's  issuance of a
no-action letter relating to the Sponsor's reporting  requirements in respect of
the Trust Fund pursuant to the Exchange Act.

               SECTION 3.15.         Access to Certain Information .

               Each of the  Master  Servicer  and  the  Special  Servicer  shall
provide  or cause to be  provided  to the other such  party,  the  Sponsor,  the
Trustee and the Rating Agencies, and to the OTS, the FDIC, and any other federal
or state banking or insurance  regulatory  authority that may exercise authority
over any Certificateholder,  access to any documentation  regarding the Mortgage
Loans and the Trust  Fund  within  its  control  which may be  required  by this
Agreement or by applicable law. Such access shall be afforded without charge but
only upon  reasonable  prior written request and during normal business hours at
the offices of the Master Servicer or the Special Servicer,  as the case may be,
designated by it.

               SECTION 3.16.         Title to REO Property; REO Account .

               (a) If  title  to any  REO  Property  is  acquired,  the  deed or
certificate   of  sale  shall  be  issued  to  the  Trustee  on  behalf  of  the
Certificateholders.  The Special Servicer shall sell any REO Property within two
years after  ownership  of such REO Property is acquired for purposes of Section
860G(a)(8)  of the Code,  unless the Special  Servicer  either (i) is granted an
extension of time (an "REO  Extension") by the Internal  Revenue Service to sell
such REO Property or (ii) obtains for the Trustee and the REMIC Administrator an
Opinion of Counsel, addressed to the Trustee and the REMIC Administrator, to the
effect that the holding by the Trust Fund of such REO Property subsequent to the
second  anniversary  of such  acquisition  will not result in the  imposition of
taxes on "prohibited  transactions" of REMIC I or REMIC II as defined in Section
860F of the Code or cause  REMIC I or REMIC II to fail to  qualify as a REMIC at
any time that any  Certificates  are  outstanding.  If the  Special  Servicer is
granted  the  REO  Extension  contemplated  by  clause  (i) of  the  immediately
preceding sentence or obtains the Opinion of Counsel contemplated by clause (ii)
of the immediately preceding sentence,  the Special Servicer shall sell such REO
Property  within such period  longer than two years as is  permitted by such REO
Extension or such Opinion of Counsel, as the case may be. Any reasonable expense
incurred by the Special  Servicer in  connection  with its being granted the REO
Extension  contemplated  by clause (i) of the second  preceding  sentence or its
obtaining  the  Opinion of  Counsel  contemplated  by clause  (ii) of the second
preceding  sentence,  shall be an expense of the Trust Fund  payable  out of the
Certificate  Account  pursuant to Section  3.05(a).  Any REO Extension  shall be
requested by the Special  Servicer more than 60 days before the day on which the
two-year grace period would otherwise expire.
<PAGE>
                                       97


                (b) The  Special  Servicer  shall  segregate  and hold all funds
collected  and received in connection  with any REO Property  separate and apart
from its own funds and general assets.  If an REO Acquisition  shall occur,  the
Special  Servicer  shall  establish and  maintain,  in each case at a depository
institution   designated   by  the  Master   Servicer,   one  or  more  accounts
(collectively,  the "REO Account"), to be held on behalf of the Trustee in trust
for the benefit of the  Certificateholders,  for the  retention  of revenues and
other  proceeds  derived  from each REO  Property.  The REO Account  shall be an
Eligible  Account  and need  consist of no more than one account for all the REO
Properties. The Special Servicer shall deposit, or cause to be deposited, in the
REO Account, within two Business Days of receipt, all REO Revenues,  Liquidation
Proceeds (net of all Liquidation Expenses paid therefrom) and Insurance Proceeds
received in respect of an REO  Property.  The Special  Servicer is authorized to
pay out of related  Liquidation  Proceeds any Liquidation  Expenses  incurred in
respect  of an REO  Property  and  outstanding  at the time  such  proceeds  are
received.  Funds in the REO Account may be invested in Permitted  Investments in
accordance  with Section 3.06.  The Special  Servicer  shall be entitled to make
withdrawals  from  the  REO  Account  to pay  itself,  as  additional  servicing
compensation in accordance with Section 3.11(d),  interest and investment income
earned in respect  of amounts  held in the REO  Account as  provided  in Section
3.06(b) (but only to the extent of the Net  Investment  Earnings with respect to
the REO Account for any  Collection  Period).  The Special  Servicer  shall give
notice to the other parties hereto of the location of the REO Account when first
established  and of the new  location  of the REO  Account  prior to any  change
thereof.

               (c) The  Special  Servicer  shall  withdraw  from the REO Account
funds  necessary  for  the  proper   operation,   management,   maintenance  and
disposition of any REO Property, but only to the extent of amounts on deposit in
the REO  Account  relating  to such  REO  Property.  Within  two  Business  Days
following the end of each Collection Period, the Special Servicer shall withdraw
from the REO Account and deposit into the Certificate  Account or deliver to the
Master Servicer (which shall deposit such amounts into the Certificate  Account)
the  aggregate of all amounts  received in respect of each REO  Property  during
such Collection Period, net of any withdrawals made out of such amounts pursuant
to the preceding sentence;  provided that the Special Servicer may retain in the
REO Account  such  portion of proceeds  and  collections  as may be necessary to
maintain a reserve of  sufficient  funds for the proper  operation,  management,
maintenance  and  disposition  of the related REO  Property  (including  without
limitation the creation of a reasonable  reserve for repairs,  replacements  and
necessary capital improvements and other related expenses),  such reserve not to
exceed an amount  sufficient  to cover  such  items to be  incurred  during  the
following twelve-month period.

               (d)  The  Special  Servicer  shall  keep  and  maintain  separate
records, on a property-by-property  basis, for the purpose of accounting for all
deposits to, and withdrawals  from, the REO Account  pursuant to Section 3.16(b)
or (c).

               SECTION 3.17.         Management of REO Property .

               (a) Prior to the  acquisition of title to any Mortgaged  Property
securing a defaulted  Mortgage  Loan,  the  Special  Servicer  shall  review the
operation of such Mortgaged 

<PAGE>
                                       98


Property and  determine the nature of the income that would be derived from such
property  if it  were  acquired  by the  Trust  Fund.  If the  Special  Servicer
determines from such review that:

                        (i) None of the  income  from  Directly  Operating  such
               Mortgaged  Property  would be subject to tax as "net  income from
               foreclosure  property" within the meaning of the REMIC Provisions
               or  would  be   subject  to  the  tax   imposed  on   "prohibited
               transactions"  under  Section  860F of the Code  (either such tax
               referred to herein as an "REO Tax"), such Mortgaged  Property may
               be Directly Operated by the Special Servicer as REO Property;

                        (ii) Directly  Operating such  Mortgaged  Property as an
               REO Property could result in income from such property that would
               be subject to an REO Tax,  but that a lease of such  property  to
               another party to operate such  property,  or the  performance  of
               some services by an Independent  Contractor  with respect to such
               property,  or another method of operating such property would not
               result in income subject to an REO Tax, then the Special Servicer
               may (provided,  that in the good faith and reasonable judgment of
               the Special Servicer,  it is commercially  feasible) acquire such
               Mortgaged  Property as REO  Property and so lease or operate such
               REO Property; or

                        (iii)  It  is   reasonable   to  believe  that  Directly
               Operating  such  property as REO Property  could result in income
               subject  to an REO Tax and that no  commercially  feasible  means
               exists to operate such property as REO Property without the Trust
               Fund  incurring  or possibly  incurring an REO Tax on income from
               such  property,  the Special  Servicer shall deliver to the REMIC
               Administrator,  in writing, a proposed plan (the "Proposed Plan")
               to manage such property as REO Property.  Such plan shall include
               potential  sources  of  income,  and to the  extent  commercially
               feasible,  estimates  of the  amount  of  income  from  each such
               source.  Within a reasonable period of time after receipt of such
               plan,  the REMIC  Administrator  shall  consult  with the Special
               Servicer  and shall  advise  the  Special  Servicer  of the REMIC
               Administrator's   federal  income  tax  reporting  position  with
               respect  to the  various  sources  of income  that the Trust Fund
               would  derive  under the Proposed  Plan.  In addition,  the REMIC
               Administrator  shall (to the maximum extent  possible) advise the
               Special  Servicer of the estimated amount of taxes that the Trust
               Fund would be required to pay with respect to each such source of
               income.  After  receiving  the  information  described in the two
               preceding  sentences  from the REMIC  Administrator,  the Special
               Servicer  shall either (A)  implement  the  Proposed  Plan (after
               acquiring the respective  Mortgaged  Property as REO Property) or
               (B) manage and operate  such  property in a manner that would not
               result in the imposition of an REO Tax on the income derived from
               such property.

               The Special Servicer's decision as to how each REO Property shall
be  managed  and  operated  shall be based in either  case on the good faith and
reasonable  judgment 

<PAGE>
                                       99


of the Special  Servicer as to which means would be in the best  interest of the
Certificateholders  by maximizing (to the extent commercially  feasible) the net
after-tax REO Revenues  received by the Trust Fund with respect to such property
and, to the extent  consistent  with the foregoing,  in the same manner as would
prudent mortgage loan servicers and asset managers  operating acquired mortgaged
property  comparable  to the  respective  Mortgaged  Property.  Both the Special
Servicer and the REMIC  Administrator may consult with counsel  knowledgeable in
such  matters at (to the  extent  reasonable)  the  expense of the Trust Fund in
connection with determinations required under this Section 3.17(a).  Neither the
Special   Servicer  nor  the  REMIC   Administrator   shall  be  liable  to  the
Certificateholders,  the Trust Fund,  the other parties hereto or each other for
errors  in  judgment  made in good  faith in the  reasonable  exercise  of their
discretion while performing their respective responsibilities under this Section
3.17(a) or, to the extent it relates to federal income tax  consequences for the
Trust Fund,  Section 3.17(b) below.  Nothing in this Section 3.17(a) is intended
to prevent the sale of a Defaulted Mortgage Loan or REO Property pursuant to the
terms and subject to the conditions of Section 3.18.

               (b) If  title  to any  REO  Property  is  acquired,  the  Special
Servicer shall manage,  conserve,  protect and operate such REO Property for the
benefit  of  the  Certificateholders  solely  for  the  purpose  of  its  prompt
disposition  and sale in a manner that does not cause such REO  Property to fail
to qualify as "foreclosure property" within the meaning of Section 860G(a)(8) of
the Code or, except as contemplated by Section 3.17(a), result in the receipt by
either REMIC I or REMIC II of any "income from non-permitted  assets" within the
meaning of Section  860F(a)(2)(B)  of the Code or in an Adverse  REMIC  Event in
respect of any such REMIC.  Except as provided in Section  3.17(a),  the Special
Servicer shall not enter into any lease, contract or other agreement that causes
REMIC I to receive,  and (unless required to do so under any lease,  contract or
agreement to which the Special  Servicer or the Trust Fund may become a party or
successor to a party due to a foreclosure,  deed-in-lieu of foreclosure or other
similar  exercise of a creditor's  rights or remedies with respect to a Mortgage
Loan)  shall  not  cause or  allow  REMIC I to  receive  any  "net  income  from
foreclosure  property" that is subject to taxation  under the REMIC  Provisions.
Subject to the foregoing,  however,  the Special  Servicer shall have full power
and authority to do any and all things in connection therewith as are consistent
with the Servicing Standard and, consistent  therewith,  shall withdraw from the
REO Account, to the extent of amounts on deposit therein with respect to any REO
Property, funds necessary for the proper operation, management,  maintenance and
disposition of such REO Property, including without limitation:

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

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

                        (iii) any ground rents in respect of such REO Property;
               and
<PAGE>
                                      100


                        (iv) all  costs  and  expenses  necessary  to  maintain,
               lease,  sell,  protect,  manage,  operate  and  restore  such REO
               Property.

To the extent  that  amounts on deposit in the REO Account in respect of any REO
Property are insufficient for the purposes set forth in clauses (i) through (iv)
above  with  respect  to such REO  Property,  the  Special  Servicer  shall make
Servicing Advances in such amounts as are necessary for such purposes unless (as
evidenced  by an  Officer's  Certificate  delivered  to the Trustee) the Special
Servicer  would not make such  advances if the Special  Servicer  owned such REO
Property or the Special  Servicer  determines,  in accordance with the Servicing
Standard,  that  such  payment  would  be a  Nonrecoverable  Advance;  provided,
however,  that the Special Servicer may make any such Servicing  Advance without
regard  to  recoverability  if it is a  necessary  fee or  expense  incurred  in
connection with the defense or prosecution of legal proceedings.

               (c) The  Special  Servicer  may  contract  with  any  Independent
Contractor for the operation and management of any REO Property, provided that:

                        (i)   the terms and conditions of any such contract may 
               not be inconsistent herewith and shall reflect an agreement 
               reached at arm's length;

                        (ii)  the  fees of such  Independent  Contractor  (which
               shall be  expenses of the Trust  Fund)  shall be  reasonable  and
               customary in  consideration of the nature and locality of the REO
               Property;

                        (iii) any such  contract  shall be  consistent  with the
               provisions of Treasury  Regulation  ss.1.856-4(b)(5)  and, to the
               extent  consistent  therewith,  shall be administered to require,
               that the Independent  Contractor,  in a timely manner, (A) to the
               extent of available revenue from the REO Property,  pay all costs
               and  expenses  incurred  in  connection  with the  operation  and
               management of such REO Property,  including,  without limitation,
               those listed in Section 3.17(b) above,  and (B) remit all related
               revenues  collected (net of its fees and such costs and expenses)
               to the Special Servicer upon receipt;

                        (iv)  none of the  provisions  of this  Section  3.17(c)
               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  hereunder
               with  respect to the  operation  and  management  of any such REO
               Property;

                        (v) 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; and

                        (vi) the appointment of such Independent Contractor will
               not result in a  qualification,  downgrading or withdrawal of any

<PAGE>
                                      101


               of the ratings then assigned to the  Certificates  by such Rating
               Agency  (as  evidenced  in writing or  otherwise  by such  Rating
               Agency).

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.

               SECTION 3.18.         Sale of Mortgage Loans and REO Properties .

               (a) The parties  hereto may sell or purchase,  or permit the sale
or purchase of, a Mortgage Loan or REO Property only on the terms and subject to
the conditions set forth in this Section 3.18 or as otherwise expressly provided
in or contemplated by Sections 2.03 and 9.01.

               (b) If the Special Servicer has determined, in its good faith and
reasonable judgment, that any Defaulted Mortgage Loan will become the subject of
a foreclosure sale or similar proceeding, the Special Servicer shall promptly so
notify in writing the Trustee and the Master  Servicer,  and the Trustee  shall,
within 10 days after receipt of such notice,  notify all the  Certificateholders
of the  Controlling  Class.  The Majority  Certificateholder  of the Controlling
Class may at its option  purchase  from the Trust Fund,  at a price equal to the
applicable  Purchase Price, any such Defaulted Mortgage Loan. The Purchase Price
for any Mortgage Loan purchased under this paragraph (b) shall be deposited into
the  Certificate  Account,  and  the  Trustee,  upon  receipt  of  an  Officer's
Certificate  from the Master  Servicer to the effect that such  deposit has been
made,  shall  release  or  cause  to be  released  to  the  Certificateholder(s)
effecting such purchase (or any designee thereof) the related Mortgage File, and
shall execute and deliver such  instruments of transfer or  assignment,  in each
case without recourse,  as shall be provided to it and are reasonably  necessary
to vest in the  Certificateholder(s)  effecting  such  purchase (or any designee
thereof)  ownership of such Mortgage Loan. In connection with any such purchase,
the  Special   Servicer  shall  deliver  the  related   Servicing  File  to  the
Certificateholder(s) effecting such purchase (or any designee thereof).

               (c) If the Majority  Certificateholder  of the Controlling  Class
has not  purchased  any  Defaulted  Mortgage  Loan  within 15 days of its having
received notice in respect thereof pursuant to Section 3.18(b) above, either the
Special  Servicer  or,  subject to the Special  Servicer's  prior rights in such
regard,  the Master  Servicer may at its option purchase such Mortgage Loan from
the Trust Fund, at a price equal to the Purchase  Price.  The Purchase Price for
any such Mortgage  Loan  purchased  under this  paragraph (c) shall be deposited
into the  Certificate  Account,  and the  Trustee,  upon receipt of an Officer's
Certificate  from the Master  Servicer to the effect that such  deposit has been
made,  shall  release  or cause to be  released  to the Master  Servicer  or the
Special  Servicer,  as applicable,  the related Mortgage File, and shall execute
and deliver such  instruments  of transfer or  assignment,  in each case without
recourse, as shall be provided to it and are reasonably necessary to vest in the
Master Servicer or the Special  Servicer,  as applicable,  the ownership of such
Mortgage Loan. In connection with any 

<PAGE>
                                      102


such purchase by the Master  Servicer,  the Special  Servicer  shall deliver the
related Servicing File to the Master Servicer.

               (d) The Special Servicer may offer to sell any Defaulted Mortgage
Loan not  otherwise  purchased  pursuant to Section  3.18(b) or Section  3.18(c)
above,  if and  when  the  Special  Servicer  determines,  consistent  with  the
Servicing Standard,  that such a sale would be in the best economic interests of
the Trust Fund.  Such offer shall be made in a  commercially  reasonable  manner
(which, for purposes hereof, includes an offer to sell without representation or
warranty other than customary  warranties of title,  loan status,  condition and
similar  customary  matters,  if  liability  for  breach  thereof  is limited to
recourse  against the Trust Fund) for a period of not less than 10 days.  Unless
the Special Servicer determines that acceptance of any offer would not be in the
best economic interests of the Trust Fund, the Special Servicer shall accept the
highest cash offer  received  from any Person that  constitutes a fair price for
such Mortgage Loan. In the absence of any offer  determined as provided below to
be fair,  the Special  Servicer  shall  proceed with  respect to such  Defaulted
Mortgage Loan in accordance with Section 3.09 and, otherwise, in accordance with
the Servicing Standard.

               The Special Servicer shall use its best efforts to solicit offers
for each REO Property in such manner as will be  reasonably  likely to realize a
fair price within the time period provided for by Section  3.16(a).  The Special
Servicer  shall  accept  the  first  (and,  if  multiple   offers  are  received
contemporaneously, highest) cash offer received from any Person that constitutes
a fair price for such REO Property.  If the Special Servicer reasonably believes
that it will be unable to realize a fair price for any REO  Property  within the
time constraints imposed by Section 3.16(a),  the Special Servicer shall dispose
of such REO  Property  upon such terms and  conditions  as the Special  Servicer
shall deem  necessary and  desirable to maximize the recovery  thereon under the
circumstances and, in connection therewith, shall accept the highest outstanding
cash offer, regardless of from whom received.

               The  Special  Servicer  shall  give the  Trustee  and the  Master
Servicer not less than five Business Days' prior written notice of its intention
to sell any  Defaulted  Mortgage  Loan or REO Property  pursuant to this Section
3.18(d).  No Interested Person shall be obligated to submit an offer to purchase
any such  Mortgage  Loan or REO Property,  and  notwithstanding  anything to the
contrary herein, neither the Trustee, in its individual capacity, nor any of its
Affiliates may make an offer for or purchase any Defaulted  Mortgage Loan or any
REO Property pursuant hereto.

               (e)  Whether  any cash  offer  constitutes  a fair  price for any
Defaulted  Mortgage  Loan or REO  Property,  as the case may be, for purposes of
Section  3.18(d),  shall be determined by the Special  Servicer or, if such cash
offer is from an Interested Person, by the Trustee.  In determining  whether any
offer  received from an Interested  Person  represents a fair price for any such
Mortgage Loan or REO Property, the Trustee shall be supplied with and shall rely
on the most recent Appraisal or updated  Appraisal  conducted in accordance with
this Agreement  within the preceding  12-month  period or, in the absence of any
such  Appraisal,  on a narrative  appraisal  prepared by a Qualified  Appraiser,
retained  by the  Special  Servicer.  Such  

<PAGE>
                                      103


appraiser shall be selected by the Special  Servicer if the Special  Servicer is
not making an offer with  respect to a Defaulted  Mortgage  Loan or REO Property
and shall be selected by the Master  Servicer if the Special  Servicer is making
such an offer.  The cost of any such  narrative  appraisal  shall  constitute  a
Servicing  Advance.  When any  Interested  Person is among those making an offer
with respect to a Defaulted Mortgage Loan or REO Property,  the Special Servicer
shall  require that all offers be submitted in writing and be  accompanied  by a
refundable  deposit of cash in an amount equal to 5% of the offered  amount.  In
determining  whether  any offer from a Person  other than an  Interested  Person
constitutes a fair price for any such Mortgage Loan or REO Property, the Special
Servicer  shall take into account (in addition to the results of any  Appraisal,
updated  Appraisal or narrative  Appraisal that it may have obtained pursuant to
this Agreement within the prior 12 months), and in determining whether any offer
from an Interested Person constitutes a fair price for any such Mortgage Loan or
REO  Property,  any  appraiser or other expert in real estate  matters  shall be
instructed to take into account, as applicable,  among other factors, the period
and amount of any delinquency on the affected Mortgage Loan, the occupancy level
and physical condition of the Mortgaged  Property or REO Property,  the state of
the local economy and the  obligation to dispose of any REO Property  within the
time period specified in Section 3.16(a).  Notwithstanding  the other provisions
of this Section 3.18, no cash offer from any Interested  Person or any Affiliate
thereof in an amount less than the related  Purchase  Price shall  constitute  a
fair price for any Defaulted  Mortgage Loan or REO Property unless such offer is
the  highest  cash  offer  received  and at least  two  additional  offers  (not
including  the  offer of the  Interested  Person  or any  Affiliate)  have  been
received from  Independent  third parties.  The Purchase Price for any Defaulted
Mortgage Loan or REO Property shall in all cases be deemed a fair price.

               (f)  Subject to  Sections  3.18(a)  through  3.18(e)  above,  the
Special  Servicer shall act on behalf of the Trustee in  negotiating  and taking
any other action  necessary or  appropriate  in connection  with the sale of any
Defaulted  Mortgage  Loan or REO  Property,  and the  collection  of all amounts
payable in connection therewith.  In connection therewith,  the Special Servicer
may charge  prospective  offerors,  and may retain,  fees that  approximate  the
Special  Servicer's  actual costs in the preparation and delivery of information
pertaining to such sales or evaluating offers without obligation to deposit such
amounts into the Certificate  Account.  Any sale of a Defaulted Mortgage Loan or
any REO Property shall be final and without recourse to the Trustee or the Trust
Fund (except  such  recourse  imposed by those  representations  and  warranties
typically  given in such  transactions,  any prorations  applied thereto and any
customary closing  matters),  and if such sale is consummated in accordance with
the terms of this Agreement,  neither the Special Servicer nor the Trustee shall
have any liability to any  Certificateholder  with respect to the purchase price
therefor accepted by the Special Servicer or the Trustee.

               (g) Any sale of a  Defaulted  Mortgage  Loan or any REO  Property
shall be for cash only (unless,  as evidenced by an Opinion of Counsel,  changes
in the REMIC  Provisions  made  subsequent  to the  Startup Day allow a sale for
other consideration).
<PAGE>
                                      104


               (h)  Notwithstanding  any of the  foregoing  paragraphs  of  this
Section 3.18, the Special  Servicer shall not be obligated to accept the highest
cash 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, and the Special Servicer may accept a lower cash offer (from
any Person other than itself or an  Affiliate) if it  determines,  in accordance
with the Servicing Standard,  that acceptance of such offer would be in the best
interests of the  Certificateholders  (for  example,  if the  prospective  buyer
making the lower offer is more likely to perform  its  obligations  or the terms
offered by the prospective buyer making the lower offer are more favorable).

                   SECTION 3.19. Additional Obligations of the
                   Master Servicer and the Special Servicer .

               (a) The Master  Servicer shall maintain at its Primary  Servicing
Office and shall, upon reasonable advance written notice,  make available during
normal   business   hours  for  review  by  each   Rating   Agency  and  by  any
Certificateholder  or Certificate  Owner or any Person  identified to the Master
Servicer as a prospective  transferee of a Certificate  or an interest  therein,
copies of the  Servicing  Files.  Copies of all or any portion of any  Servicing
File are to be available  from the Master  Servicer upon request;  however,  the
Master  Servicer  shall be permitted to require  payment of a sum  sufficient to
cover the reasonable  costs and expenses of providing such service.  The Special
Servicer  shall, as to each Specially  Serviced  Mortgage Loan and REO Property,
promptly  deliver to the Master  Servicer a copy of each  document or instrument
added to the related  Servicing File, and the Master Servicer shall in no way be
in default under this Section 3.19(a) solely by reason of the Special Servicer's
failure to do so.

               In  connection  with  providing  access to or copies of the items
described in the preceding paragraph, the Master Servicer may require (a) in the
case of Certificate  Owners, a written  confirmation  executed by the requesting
Person, in form reasonably satisfactory to the Master Servicer, generally to the
effect that such Person is a beneficial  holder of  Certificates,  is requesting
the  information  solely for use in evaluating  such Person's  investment in the
Certificates  and will otherwise keep such  information  confidential and (b) in
the case of a prospective  purchaser,  confirmation  executed by the  requesting
Person generally to the effect that such Person is a prospective  purchaser of a
Certificate or an interest therein, is requesting the information solely for use
in evaluating a possible investment in Certificates and will otherwise keep such
information  confidential.  All  Certificateholders,  by the acceptance of their
Certificates,   shall  be  deemed  to  have  agreed  to  keep  such  information
confidential.  The Master Servicer shall not be liable for the  dissemination of
information in accordance with this Section 3.19(a).

               (b) In  connection  with each ARM Loan (and, if and to the extent
applicable,  any successor REO Loan),  the Master  Servicer shall  calculate all
post-Cut-off  Date  adjustments  in the  Mortgage  Rate and the Monthly  Payment
therefor and shall notify the Mortgagor of such  adjustments,  all in accordance
with the Mortgage  Note and  applicable  law. In the event the Index for any ARM
Loan (or successor REO Loan) is not published or is otherwise  unavailable,  

<PAGE>
                                      105


the Master Servicer shall select a comparable  alternative index with respect to
such Mortgage Loan (or successor REO Loan) over which it has no direct  control,
which is  readily  verifiable  and  which is  acceptable  under the terms of the
related Mortgage Note. In connection with satisfying its obligations  under this
Section  3.19(b)  with respect to the Group 1 Loans  identified  on the Mortgage
Loan  Schedule  by loan  numbers 1, 2, 4, 5 and/or 6 the Master  Servicer  shall
calculate on each LIBOR  Determination  Date and promptly  report to the Trustee
the value of Six-Month LIBOR (Formula 1).

               (c) Upon the earliest of (i) the date on which any Mortgage  Loan
becomes a Modified  Mortgage Loan, (ii) the 90th day following the occurrence of
any uncured  delinquency in Monthly  Payments with respect to any Mortgage Loan,
(iii) the date on which a receiver is appointed  and  continues in such capacity
in respect of the  Mortgaged  Property  securing any Mortgage  Loan and (iv) the
date on which the Mortgaged  Property  securing any Mortgage Loan becomes an REO
Property  (each  such  Mortgage  Loan and any  related  REO  Loan,  a  "Required
Appraisal Loan"), the Master Servicer or Special Servicer, as applicable,  shall
request  and,  within 30 days of the  occurrence  of such event (or such  longer
period as the Master  Servicer or the Special  Servicer,  as applicable,  is (as
certified  thereby  to the  Trustee  in  writing)  diligently  and in good faith
proceeding  to  obtain  such)  obtain  an  Appraisal  of the  related  Mortgaged
Property;  unless an Appraisal  thereof had previously  been obtained within the
prior twelve months. The cost of such Appraisal shall be a Servicing Advance.

               With respect to each  Required  Appraisal  Loan (unless such loan
has  become a  Corrected  Mortgage  Loan and has  remained  current  for  twelve
consecutive Monthly Payments, and no other Servicing Transfer Event has occurred
with respect thereto during the preceding  twelve months),  the Special Servicer
shall,  within 30 days of each  anniversary  of such loan's  becoming a Required
Appraisal  Loan,  order an update of the prior Appraisal (the cost of which will
be a Servicing Advance).  Based upon such Appraisal,  the Special Servicer shall
redetermine and report to the Trustee the Appraisal  Reduction  Amount,  if any,
with respect to such loan.

               (d) The  Master  Servicer  and the  Special  Servicer  shall each
deliver to the other and to the Trustee (for  inclusion  in the  Mortgage  File)
copies of all Appraisals,  environmental reports and engineering reports (or, in
each case,  updates thereof) obtained with respect to any Mortgaged  Property or
REO Property.
               (e) No more frequently than once per calendar month,  the Special
Servicer  may  require the Master  Servicer,  and the Master  Servicer  shall be
obligated,  to reimburse the Special Servicer for any Servicing Advances made by
but not previously  reimbursed to the Special  Servicer,  and to pay the Special
Servicer interest thereon at the  Reimbursement  Rate from the date made to, but
not  including,   the  date  of  reimbursement.   Such   reimbursement  and  any
accompanying  payment  of  interest  shall be made  within  ten (10) days of the
request  therefor by wire transfer of immediately  available funds to an account
designated by the Special Servicer. Upon the Master Servicer's  reimbursement to
the  Special  Servicer  of any  Servicing  Advance  and  payment to the  Special
Servicer of interest thereon,  all in accordance with this Section 3.19(e),  

<PAGE>
                                      106


the Master  Servicer  shall for all purposes of this Agreement be deemed to have
made such Servicing Advance at the same time as the Special Servicer  originally
made such Advance,  and  accordingly,  the Master  Servicer shall be entitled to
reimbursement for such Advance,  together with Advance Interest thereon,  at the
same  time,  in the same  manner and to the same  extent as the Master  Servicer
would  otherwise  have been  entitled  if it had  actually  made such  Servicing
Advance.

               Notwithstanding  anything  to  the  contrary  contained  in  this
Agreement,  if the Special Servicer is required under this Agreement to make any
Servicing Advance but does not desire to do so, the Special Servicer may, in its
sole  discretion,  request  that the Master  Servicer  make such  Advance,  such
request to be made in writing and in a timely  manner  that does not  materially
and adversely affect the interests of any Certificateholder;  provided, however,
that the  Special  Servicer  shall  have an  obligation  to make  any  Emergency
Advance.  The  Master  Servicer  shall  have  the  obligation  to make  any such
Servicing Advance (other than an Emergency  Advance) that it is requested by the
Special  Servicer  to make within ten days of the Master  Servicer's  receipt of
such request.  The Special  Servicer shall be relieved of any  obligations  with
respect to an Advance that it requests the Master  Servicer to make  (regardless
of whether or not the Master  Servicer  shall make such  Advance)  other than an
Emergency  Advance.  The Master Servicer shall be entitled to reimbursement  for
any  Servicing  Advance  made by it at the  direction  of the Special  Servicer,
together with Advance Interest thereon, at the same time, in the same manner and
to the same extent as the Master  Servicer is entitled with respect to any other
Servicing Advance made thereby.

               Notwithstanding the foregoing provisions of this Section 3.19(e),
the Master  Servicer  shall not be required  to make at the  Special  Servicer's
direction,  any  Servicing  Advance if the  Master  Servicer  determines  in its
reasonable,  good faith  judgment that the  Servicing  Advance which the Special
Servicer is  directing  the Master  Servicer  to make  hereunder,  although  not
characterized  by the Special Servicer as a  Nonrecoverable  Servicing  Advance,
would be, if made, a Nonrecoverable Servicing Advance. The Master Servicer shall
notify the Special Servicer in writing of such determination.  Such notice shall
not obligate the Special Servicer to make such Servicing Advance.

               (f) The Master  Servicer shall deliver to the Trustee for deposit
in the Distribution Account on each Master Servicer Remittance Date, without any
right of reimbursement therefor, an amount equal to the aggregate of all Balloon
Payment  Interest  Shortfalls  incurred  in  connection  with  Balloon  Payments
received  in  respect  of the  Mortgage  Pool  during  the most  recently  ended
Collection Period.

               (g) The Master  Servicer shall deliver to the Trustee for deposit
in the Distribution Account on each Master Servicer Remittance Date, without any
right of  reimbursement  therefor,  an  amount  equal to the  lesser  of (i) the
aggregate of all  Prepayment  Interest  Shortfalls  incurred in connection  with
Principal  Prepayments  received in respect of the Mortgage Pool during the most
recently ended Collection  Period, and (ii) that portion of its Master Servicing
Fees that is, in the case of each  Mortgage  Loan and REO  Loan,  calculated  at
<PAGE>
                                      107


0.04% per  annum,  together  with the total  amount  of other  master  servicing
compensation,  in  any  event  received  by  the  Master  Servicer  during  such
Collection Period.

         SECTION 3.20. Modifications, Waivers, Amendments and Consents .

               (a) The  Master  Servicer  and the  Special  Servicer  each  may,
consistent with the Servicing  Standard,  agree to any  modification,  waiver or
amendment  of any term of,  forgive  interest on and  principal  of,  capitalize
interest  on,  permit  the  release,  addition  or  substitution  of  collateral
securing,  and/or permit the release of the Mortgagor on or any guarantor of any
Mortgage Loan it is required to service and  administer  hereunder,  without the
consent of the  Trustee or,  except as  contemplated  by clause (ii) below,  any
Certificateholder,  subject,  however,  to  each of the  following  limitations,
conditions and restrictions:

               (i)  other  than as  provided  in  Sections  3.02 and 3.08 and in
        subsection  (c)  below,  the  Master  Servicer  shall  not  agree to any
        modification,  waiver  or  amendment  of any term of, or take any of the
        other acts  referenced  in this  Section  3.20(a)  with  respect to, any
        Mortgage Loan it is required to service and  administer  hereunder  that
        would affect the amount or timing of any related  payment of  principal,
        interest or other amount payable thereunder or, in the Master Servicer's
        good faith and reasonable  judgment,  materially impair the security for
        such Mortgage Loan or reduce the likelihood of timely payment of amounts
        due  thereon;   the  Special  Servicer  may,   however,   agree  to  any
        modification,  waiver  or  amendment  of any term of, or take any of the
        other  acts  referenced  in this  Section  3.20(a)  with  respect  to, a
        Specially  Serviced  Mortgage Loan that would have any such effect,  but
        only if a material default on such Mortgage Loan has occurred or, in the
        Special  Servicer's  reasonable  and good faith  judgment,  a default in
        respect of payment on such Mortgage Loan is reasonably foreseeable,  and
        such  modification,  waiver,  amendment  or other  action is  reasonably
        likely to produce a greater recovery to  Certificateholders on a present
        value basis (the relevant  discounting of anticipated  collections  that
        will be  distributable  to  Certificateholders  to be  performed  at the
        related Net Mortgage Rate), than would liquidation;

               (ii) if any Person has been  selected and is serving as Extension
        Adviser,  the  Special  Servicer  may not  extend  the date on which any
        Balloon  Payment  is  scheduled  to be  due on  any  Specially  Serviced
        Mortgage  Loan for more than 36 months  beyond its Stated  Maturity Date
        unless such Extension Adviser has approved or is deemed to have approved
        such extension pursuant to Section 3.26;

               (iii) neither the Master Servicer nor the Special  Servicer shall
        make or permit any modification,  waiver or amendment of any term of, or
        take any of the other  acts  referenced  in this  Section  3.20(a)  with
        respect to, any  Mortgage  Loan that would (A) cause REMIC I or REMIC II
        to fail to qualify as a REMIC under the Code or, except as  contemplated
        by Section  3.17(a),  result in the imposition of any tax on "prohibited
        transactions"  or  "contributions"  after the Startup Day of either such
        REMIC under the REMIC Provisions or (B) cause any Mortgage Loan to cease
        to be a "qualified 

<PAGE>
                                      108


        mortgage"   within   the   meaning    of      Section   860G(a) (3)   of
        the Code (neither the Master Servicer nor the Special  Servicer shall be
        liable for  judgments as regards  decisions  made under this  subsection
        which were made in good faith and, unless it would  constitute bad faith
        or  negligence  to do so,  each of the Master  Servicer  and the Special
        Servicer may rely on opinions of counsel in making such decisions);

               (iv) neither the Master  Servicer nor the Special  Servicer shall
        permit  any  Mortgagor  to  add  or  substitute  any  collateral  for an
        outstanding  Mortgage Loan, which collateral  constitutes real property,
        unless the Master Servicer or the Special Servicer,  as the case may be,
        shall have first  determined in accordance with the Servicing  Standard,
        based  upon a Phase I  Environmental  Assessment  (and  such  additional
        environmental testing as the Master Servicer or Special Servicer, as the
        case may be, deems necessary and appropriate) prepared by an Independent
        Person who regularly  conducts Phase I  Environmental  Assessments  (and
        such additional environmental testing), at the expense of the Mortgagor,
        that such  additional  or substitute  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; and

               (v) neither the Master  Servicer nor the Special  Servicer  shall
        release or substitute  any collateral  securing an outstanding  Mortgage
        Loan except as  provided in Section  3.09(d) and except in the case of a
        release where (A) the use of the  collateral to be released will not, in
        the Master  Servicer's or Special  Servicer's,  as the case may be, good
        faith and reasonable  judgment,  materially and adversely affect the Net
        Operating Income being generated by or the use of the related  Mortgaged
        Property,  (B)  there  is a  corresponding  principal  paydown  of  such
        Mortgage  Loan  in an  amount  at  least  equal  to,  or a  delivery  of
        substitute  collateral  with an  appraised  value at least equal to, the
        appraised  value of the  collateral  to be released,  (C) the  remaining
        Mortgaged  Property  and any  substitute  collateral  is, in the  Master
        Servicer's  or Special  Servicer's,  as the case may be,  good faith and
        reasonable  judgment,  adequate security for the remaining Mortgage Loan
        and (D)  such  release  and/or  substitution  would  not  result  in the
        downgrade,  qualification  or  withdrawal of the rating then assigned by
        any Rating Agency to any Class of Certificates  (as confirmed in writing
        by each Rating Agency);

provided that (x) the  limitations,  conditions  and  restrictions  set forth in
clauses (i) through (v) above shall not apply to any modification of any term of
any  Mortgage  Loan that is required  under the terms of such  Mortgage  Loan in
effect on the Closing  Date or that is solely  within the control of the related
Mortgagor,  and (y) notwithstanding  clauses (i) through (v) above,  neither the
Master  Servicer  nor the  Special  Servicer  shall be  required  to oppose  the
confirmation  of a plan in any  bankruptcy  or similar  proceeding  involving  a
Mortgagor if in their  reasonable and good faith judgment such opposition  would
not  ultimately  prevent  the  confirmation  of such  plan or one  substantially
similar.
<PAGE>
                                      109


               (b) The Special  Servicer  shall have no  liability  to the Trust
Fund,  the   Certificateholders   or  any  other  Person  if  its  analysis  and
determination  that  the  modification,   waiver,   amendment  or  other  action
contemplated  by  Section  3.20(a)  is  reasonably  likely to  produce a greater
recovery to  Certificateholders on a present value basis than would liquidation,
should prove to be wrong or incorrect, so long as the analysis and determination
were made on a  reasonable  basis in good faith by the Special  Servicer and the
Special Servicer was not negligent in ascertaining the pertinent facts.

               (c) Any  payment  of  interest,  which is  deferred  pursuant  to
Section 3.20(a), shall not, for purposes hereof, including,  without limitation,
calculating monthly distributions to Certificateholders,  be added to the unpaid
principal balance of the related Mortgage Loan,  notwithstanding  that the terms
of  such  Mortgage  Loan so  permit  or  that  such  interest  may  actually  be
capitalized.

               (d) The Master  Servicer and the Special  Servicer each may, as a
condition to its granting any request by a Mortgagor for consent,  modification,
waiver or  indulgence  or any other  matter or thing,  the  granting of which is
within  the  Master  Servicer's  or  Special  Servicer's,  as the  case  may be,
discretion  pursuant to the terms of the instruments  evidencing or securing the
related  Mortgage Loan and is permitted by the terms of this Agreement,  require
that  such  Mortgagor  pay  to  it,  as  additional  servicing  compensation,  a
reasonable and customary fee (not to exceed 1.0% of the unpaid principal balance
of  the  related  Mortgage  Loan)  for  the  additional  services  performed  in
connection  with such  request,  together  with any related  costs and  expenses
incurred by it.

               (e) All  modifications,  waivers,  amendments  and other  actions
entered into or taken in respect of the Mortgage  Loans pursuant to this Section
3.20 shall be in writing.  Each of the Master Servicer and the Special  Servicer
shall notify the other such party,  the  Extension  Adviser 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 3.20 and the date
thereof,  and shall deliver to the Trustee or the related  Custodian for deposit
in the related Mortgage File (with a copy to the other such party),  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.  In addition,  following the execution of any  modification,
waiver or  amendment  agreed to by the  Special  Servicer  pursuant  to  Section
3.20(a) above, the Special Servicer shall deliver to the Master Servicer and the
Trustee an Officer's Certificate setting forth in reasonable detail the basis of
the determination made by it pursuant to clause (i) of Section 3.20(a).

               SECTION 3.21. Transfer of Servicing Between Master
                Servicer and Special Servicer; Record Keeping .

               (a) Upon determining that a Servicing Transfer Event has occurred
with  respect to any  Mortgage  Loan and if the Master  Servicer is not also the
Special  Servicer,  the Master Servicer shall promptly give notice thereof,  and
deliver the related  Servicing  File, to the 

<PAGE>
                                      110


Special  Servicer and shall use its best efforts to provide the Special Servicer
with all  information,  documents  (or copies  thereof)  and records  (including
records stored  electronically  on computer tapes,  magnetic discs and the like)
relating to the Mortgage Loan and reasonably  requested by the Special  Servicer
to enable it to assume its  functions  hereunder  with respect  thereto  without
acting through a Sub-Servicer. The Master Servicer shall use its best efforts to
comply with the preceding  sentence  within five Business Days of the occurrence
of each related Servicing Transfer Event.

               Upon  determining  that a Specially  Serviced  Mortgage  Loan has
become a  Corrected  Mortgage  Loan and if the Master  Servicer  is not also the
Special Servicer,  the Special Servicer shall promptly give notice thereof,  and
return the related  Servicing  File, to the Master Servicer and upon giving such
notice,  and returning such Servicing File, to the Master Servicer,  the Special
Servicer's  obligation to service such Mortgage Loan, and the Special Servicer's
right to receive the Special  Servicing Fee with respect to such Mortgage  Loan,
shall  terminate,  and the  obligations  of the Master  Servicer  to service and
administer such Mortgage Loan shall resume.

               Notwithstanding   other  provisions  in  this  Agreement  to  the
contrary,  the Master  Servicer  shall  remain  responsible  for the billing and
collection,  accounting,  data  collection,  reporting  and other  basic  Master
Servicer  administrative  functions with respect to Specially  Serviced Mortgage
Loans,  provided that the Special  Servicer shall  establish  procedures for the
Master  Servicer as to the  application  of receipts and  tendered  payments and
shall have the exclusive responsibility for and authority over all contacts with
and  notices to  Mortgagors  and  similar  matters  relating  to each  Specially
Serviced Mortgage Loan and the related Mortgaged Property.

               (b) In servicing  any  Specially  Serviced  Mortgage  Loans,  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 (with a copy of each such original to the Master  Servicer),  and copies of
any additional related Mortgage Loan information,  including correspondence with
the related Mortgagor.

               (c)  Notwithstanding  anything in this Agreement to the contrary,
in the event that the Master  Servicer  and the  Special  Servicer  are the same
Person, all notices, certificates, information and consents required to be given
by the Master Servicer to the Special  Servicer or vice versa shall be deemed to
be given without the necessity of any action on such Person's part.

                SECTION 3.22.        Sub-Servicing Agreements .

               (a) The Master  Servicer  and,  with the  consent of the  Sponsor
(which is hereby  deemed  given as to any  Sub-Servicing  Agreement  between the
Master  Servicer  and the Special  Servicer for the  provision  of  conventional
master servicing  functions as to the Specially  Serviced Mortgage Loans and REO
Properties),  the Special Servicer,  may enter into Sub-Servicing  Agreements to
provide for the  performance  by third parties of any or all of its  

<PAGE>
                                      111


obligations hereunder, provided that, in each case, the Sub-Servicing Agreement:
(i) is not  inconsistent  with this  Agreement;  (ii)  expressly or  effectively
provides that if the Master  Servicer or Special  Servicer,  as the case may be,
shall for any  reason  no  longer  act in such  capacity  hereunder  (including,
without  limitation,  by  reason of an Event of  Default),  the  Trustee  or its
designee may thereupon either assume all of the rights and, except to the extent
they arose prior to the date of assumption,  obligations of the Master  Servicer
or Special Servicer,  as the case may be, under such agreement or terminate such
rights and obligations;  (iii) in the case of a Sub-Servicing  Agreement entered
into by the  Master  Servicer,  expressly  or  effectively  provides  that  such
agreement shall terminate with respect to any Mortgage Loan serviced  thereunder
at the time such Mortgage Loan becomes a Specially  Serviced  Mortgage Loan; and
(iv) in the  case  of a  Sub-Servicing  Agreement  entered  into by the  Special
Servicer,  relates only to Specially  Serviced  Mortgage Loans or REO Properties
and expressly or effectively  provides that such agreement  shall terminate with
respect  to any such  Mortgage  Loan that  becomes a  Corrected  Mortgage  Loan.
References  in this  Agreement  to  actions  taken or to be taken by the  Master
Servicer or the Special  Servicer,  as the case may be, include actions taken or
to be taken by a  Sub-Servicer  on behalf of the Master  Servicer or the Special
Servicer, as the case may be; and, in connection therewith, all amounts advanced
by any  Sub-Servicer  to satisfy the  obligations of the Master  Servicer or the
Special Servicer, as the case may be, hereunder to make Advances shall be deemed
to have been  advanced by the Master  Servicer or the Special  Servicer,  as the
case may be,  out of its own funds  and,  accordingly,  such  Advances  shall be
recoverable by such Sub-Servicer in the same manner and out of the same funds as
if such Sub-Servicer  were the Master Servicer or the Special  Servicer,  as the
case may be,  and,  for so long as they are  outstanding,  such  Advances  shall
accrue interest in accordance with Section 3.11(f) and/or Section 4.03(d),  such
interest to be allocable between the Master Servicer or the Special Servicer, as
the case may be, and such  Sub-Servicer as they may agree.  For purposes of this
Agreement,  the Master Servicer and the Special Servicer each shall be deemed to
have  received  any payment  when a  Sub-Servicer  retained by it receives  such
payment.  The Master  Servicer  and the Special  Servicer  each shall notify the
Special  Servicer,  the  Trustee  and the  Sponsor  in writing  promptly  of the
appointment by it of any  Sub-Servicer,  and shall deliver to the Trustee copies
of all Sub-Servicing  Agreements,  and any amendments  thereto and modifications
thereof,  entered into by it promptly  upon its  execution  and delivery of such
documents.

               (b)  Each  Sub-Servicer  (i)  shall  be  authorized  to  transact
business  in the  state or  states in which  the  Mortgaged  Properties  for the
Mortgage Loans it is to service, are situated,  if and to the extent required by
applicable law, and (ii) shall be an approved  conventional  seller/servicer  of
multifamily mortgage loans for FHLMC or FNMA or a HUD-Approved Servicer.

               (c) The Master Servicer and the Special Servicer, for the benefit
of the Trustee and the Certificateholders,  shall (at no expense to the Trustee,
the  Certificateholders  or the Trust  Fund) each  monitor the  performance  and
enforce the  obligations of its  Sub-Servicers  under the related  Sub-Servicing
Agreements.   Such  enforcement,   including,   without  limitation,  the  legal
prosecution  of claims,  termination of  Sub-Servicing  Agreements in accordance
with their respective terms and the pursuit of other appropriate remedies, shall
be in such form and 

<PAGE>
                                      112


carried  out to such an extent  and at such time as the Master  Servicer  or the
Special Servicer, as the case may be, in its good faith business judgment, would
require  were it the owner of the  Mortgage  Loans.  Subject to the terms of the
related Servicing  Agreement,  the Master Servicer and the Special Servicer each
shall  have the right to  remove a  Sub-Servicer  retained  by it at any time it
considers such removal to be in the best interests of Certificateholders.

               (d) In the event the Trustee or its  designee  assumes the rights
and  obligations  of the  Master  Servicer  or the  Special  Servicer  under any
Sub-Servicing  Agreement,  the Master Servicer or the Special  Servicer,  as the
case may be, at its expense shall,  upon request of the Trustee,  deliver to the
assuming  party  all  documents  and  records  relating  to  such  Sub-Servicing
Agreement  and  the  Mortgage  Loans  then  being  serviced  thereunder  and  an
accounting  of  amounts  collected  and held on  behalf  of it  thereunder,  and
otherwise use its best efforts to effect the orderly and  efficient  transfer of
the Sub-Servicing Agreement to the assuming party.

               (e)  Notwithstanding  any  Sub-Servicing  Agreement,  the  Master
Servicer and the Special  Servicer shall each remain obligated and liable to the
Trustee and the  Certificateholders  for the  performance of its obligations and
duties under this Agreement in accordance with the provisions hereof to the same
extent and under the same terms and conditions as if it alone were servicing and
administering the Mortgage Loans for which it is responsible.

                SECTION 3.23. Designation of Special Servicer by
              Majority Certificateholders of the Controlling Class.

               The  Certificateholders  entitled  to a  majority  of the  Voting
Rights allocated to the Controlling Class, may at any time and from time to time
replace any existing  Special Servicer or any Special Servicer that has resigned
or  otherwise  ceased  to serve  as  Special  Servicer.  Such  Holders  shall so
designate  a Person  to so serve by the  delivery  to the  Trustee  of a written
notice stating such designation,  subject to the approval of the Trustee,  which
approval shall not be unreasonably  withheld.  The Trustee shall, promptly after
receiving  any such  notice,  so notify  the  Rating  Agencies.  If the  Trustee
approves the  designated  Person  (based upon the servicing  qualifications  and
financial  condition  of  such  designated  Person)  as  a  replacement  Special
Servicer,  which approval  shall not be  unreasonably  withheld,  the designated
Person shall become the Special  Servicer as of the date the Trustee  shall have
received:  (i) written confirmation from the Rating Agencies stating that if the
designated  Person  were to serve as  Special  Servicer  hereunder,  none of the
then-current  ratings of the  respective  Classes of the  Certificates  would be
qualified, downgraded or withdrawn; (ii) a written acceptance of all obligations
of the Special Servicer under this Agreement, executed by the designated Person;
and (iii) an Opinion  of Counsel  (at the  expense of the Person  designated  to
become the Special  Servicer or the Holders  that made the  designation)  to the
effect that the  designation  of such Person to serve as Special  Servicer is in
compliance  with this Section 3.23 and all other  applicable  provisions of this
Agreement,  that upon the  execution  and  delivery  of the  written  acceptance
referred to in the  immediately  preceding  clause (ii), the  designated  Person
shall be bound by the terms of this Agreement and that this  Agreement  shall be
enforceable  against the  designated  Person in 

<PAGE>
                                      113


accordance with its terms. The existing Special Servicer shall be deemed to have
resigned  simultaneously  with such  designated  Person's  becoming  the Special
Servicer hereunder;  provided,  however, that (i) the resigning Special Servicer
shall  continue to be  entitled  to receive  all amounts  accrued or owing to it
under this  Agreement  on or prior to the  effective  date of such  resignation,
whether  in respect of  Servicing  Advances  or  otherwise,  (ii) if  terminated
without  cause,  it shall be  entitled  to a portion  of  certain  Workout  Fees
thereafter  received  on the  Corrected  Mortgage  Loans (but only if and to the
extent permitted by Section 3.11(c)), and (iii) it and its directors,  officers,
employees  and agents  shall  continue to be entitled to the benefits of Section
6.03,  notwithstanding  any such  resignation.  Such resigning  Special Servicer
shall  cooperate  with the  Trustee  and the  replacement  Special  Servicer  in
effecting the termination of the resigning Special  Servicer's  responsibilities
and rights hereunder,  including,  without  limitation,  the transfer within two
Business Days to the replacement  Special Servicer for  administration  by it of
all cash amounts  that shall at the time be or should have been  credited by the
Special  Servicer to the REO Account or delivered to the Master Servicer or that
are thereafter  received with respect to Specially  Serviced  Mortgage Loans and
REO Properties.

               SECTION 3.24.         Extension Adviser; Elections .

               (a) The Holder or Holders of Certificates  representing more than
50% by Certificate  Principal  Balance of all the Registered  Certificates  with
Certificate  Principal Balances  (exclusive,  if applicable,  of the Controlling
Class and any Class of Registered  Certificates  subordinate to the  Controlling
Class)  shall be entitled to elect an  extension  adviser  having the rights and
powers specified in Section 3.26(a) (the "Extension  Adviser") and/or to replace
an existing  Extension  Adviser,  all as provided in this Section 3.24. Upon (i)
the receipt by the Trustee of written  requests  for an election of an Extension
Adviser from the Holder or Holders of Certificates representing more than 50% by
Certificate   Principal   Balance  of  all  the  Registered   Certificates  with
Certificate  Principal Balances  (exclusive,  if applicable,  of the Controlling
Class and any Class of Registered  Certificates  subordinate to the  Controlling
Class) or (ii) the  resignation  or removal of the  Person  acting as  Extension
Adviser, an election of an Extension Adviser shall be held commencing as soon as
practicable  thereafter.  The Extension Adviser shall be elected for the purpose
of approving the actions of the Special Servicer  specified herein in respect of
extending the maturity of any Specially  Serviced Mortgage Loan beyond the third
anniversary of its Stated Maturity Date.

               (b) After any such receipt,  resignation or removal  contemplated
by Section  3.24(a),  the  Trustee  shall  call a meeting of the  Holders of all
Registered  Certificates with Certificate  Principal Balances  (exclusive of the
Controlling  Class,  if  applicable,  and any Class of  Registered  Certificates
subordinate  to the  Controlling  Class).  Notice of the meeting of such Holders
shall be mailed or  delivered to each such Holder not less than 10 nor more than
60 days prior to the  meeting.  The notice shall state the place and the time of
the  meeting,  which  may be  held by  telephone.  Holders  of the  Certificates
representing a majority of the Voting Rights  allocated to the applicable  Class
or Classes,  present  themselves or  represented  by proxy,  shall  constitute a
quorum for the  nomination of an Extension  Adviser,  as the case may be. At the
meeting,  each such Holder  shall be  entitled to nominate  one Person to act as
Extension Adviser. 

<PAGE>
                                      114


The Trustee shall cause the election of the Extension Adviser
to be held as soon  thereafter as  convenient  and in such manner as the Trustee
shall reasonably determine.

               (c)  Each  Holder  of  Registered  Certificates  of  the  Classes
described  above  shall be entitled  to vote in each  election of the  Extension
Adviser.  Immediately  upon receipt by the Trustee of written  votes (which have
not been rescinded) from the Holders of Certificates  representing more than 50%
by  Certificate  Principal  Balance  of all  the  Registered  Certificates  with
Certificate   Principal  Balances   (exclusive  of  the  Controlling  Class,  if
applicable,  and  any  Class  of  Registered  Certificates  subordinate  to  the
Controlling  Class)  which are cast for a single  Person,  such Person shall be,
upon such  Person's  acceptance,  the  Extension  Adviser.  Prior to the initial
election of an Extension Adviser, the Master Servicer shall act as the Extension
Adviser.  Notwithstanding  anything to the contrary herein, the Special Servicer
shall not have any right or  obligation to consult with or to seek and/or obtain
approval  from an Extension  Adviser  prior to acting,  and  provisions  of this
Agreement relating thereto or requiring such shall be of no effect, in any event
during any such period that there is no Extension Adviser.

               (d) The  Extension  Adviser  may be  removed  at any  time by the
written vote,  copies of which must be delivered to the Trustee,  of the Holders
of Certificates  representing more than 50% by Certificate  Principal Balance of
all the Registered  Certificates with Certificate  Principal Balances (exclusive
of  the  Controlling   Class,  if  applicable,   and  any  Class  of  Registered
Certificates subordinate to the Controlling Class).

               (e)  The  Trustee  shall  act as  judge  of each  election  of an
Extension  Adviser and, absent manifest error, the  determination of the results
of any such election by the Trustee  shall be  conclusive.  Notwithstanding  any
other  provisions  of this Section  3.24,  the Trustee may make such  reasonable
regulations as it may deem advisable for any such election.

          SECTION 3.25. Limitation on Liability of Extension Adviser .

               The Extension  Adviser may act solely as a representative  of the
interests of the  Certificateholders  entitled to vote in the election  thereof.
The  Extension  Adviser  shall not have 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.
By  its  acceptance  of  a  Certificate,  each  Certificateholder  confirms  its
understanding  that the  Extension  Adviser  may take  actions  that  favor  the
interests of one or more Classes of the  Certificates  over other Classes of the
Certificates and that the Extension  Adviser may have special  relationships and
interests   that  conflict  with  those  of  Holders  of  some  Classes  of  the
Certificates  and agrees to take no action against the Extension  Adviser or any
of its officers, directors,  employees, principals or agents as a result of such
a special relationship or conflict.

               SECTION 3.26.         Duties of Extension Adviser .

               If there is an Extension  Adviser,  the Special  Servicer may not
extend the maturity of any  Specially  Serviced  Mortgage  Loan beyond the third
anniversary of its Stated Maturity 

<PAGE>
                                      115


Date, unless: (i) the Special Servicer has notified the Extension Adviser of its
intention to take such action and has supplied the  Extension  Adviser with such
information  as the  Extension  Adviser  may  reasonably  request  to allow  the
Extension Adviser to make an informed  decision;  and (ii) the Extension Adviser
has not objected to such  extension in writing within ten days of receiving from
the Special Servicer  written notice thereof and sufficient  information to make
an informed decision  (provided that if such written objection to such extension
has not been received by the Special  Servicer within such ten-day period,  then
the  Extension  Adviser's  approval  will be  deemed  to have  been  given).  In
addition,  the Extension  Adviser shall be entitled to confirm to its reasonable
satisfaction that all conditions precedent to the granting of any such extension
set forth in this Agreement have been satisfied.

    SECTION 3.27. Special Servicer to Cooperate with the Extension Adviser .

               (a) The Special  Servicer  shall,  with  respect to any  proposed
extension of the maturity of any  Specially  Serviced  Mortgage  Loan beyond the
third  anniversary  of its Stated  Maturity  Date,  prepare  and  deliver to the
Extension  Adviser a summary of such proposed  action and an analysis of whether
such   action  is   reasonably   likely  to  produce  a  greater   recovery   to
Certificateholders  on a present  value basis (the  relevant  discounting  to be
performed at the related  Mortgage Rate) than liquidation of such Mortgage Loan.
Such  analysis  shall  specify the basis on which the Special  Servicer has made
such determination, including the status of any existing material default or the
grounds for concluding that a payment default is reasonably foreseeable.

               (b) All  correspondence  and  communications  with  or  from  the
Extension Adviser may be conducted with or from the officers or employees of the
Extension  Adviser  whose  names  appear  on a list  of  officers  or  employees
furnished to the Special  Servicer by the  Extension  Adviser,  as such list may
from time to time be amended.
               (c) Any and all reports  provided by the Special  Servicer to the
Extension Adviser shall also be delivered to the Trustee.

<PAGE>
                                      116


                                   ARTICLE IV

               PAYMENTS TO CERTIFICATEHOLDERS AND RELATED MATTERS

               SECTION 4.01.         Distributions.

        (a) On each Distribution Date, the Trustee shall be deemed to apply 0.1%
of the  Available  Distribution  Amount (such 0.1% thereof,  the  "Sub-Available
Distribution  Amount")  for such  date  for the  following  purposes  and in the
following order of priority:

               (i) to pay  interest  to REMIC II in  respect  of REMIC I Regular
        Interests A-1, A-2A,  A-2B,  LG1, LG2 and X-1, up to an amount equal to,
        and pro rata in accordance with, (A) in the
         case of each of REMIC I Regular  Interest A-1, REMIC I Regular Interest
         A-2A and REMIC I Regular  Interest A-2B,  the amount of  Uncertificated
         Distributable  Interest in respect of such REMIC I Regular Interest for
         such  Distribution  Date,  (B) in the case of each of  REMIC I  Regular
         Interest LG1 and REMIC I Regular  Interest  LG2,  0.1% of the amount of
         the Class X-2 Share of the  Uncertificated  Distributable  Interest  in
         respect of such REMIC I Regular  Interest for such  Distribution  Date,
         and (C) in the case of REMIC I Regular Interest X-1, 0.1% of the amount
         of the Uncertificated Distributable Interest in respect of such REMIC I
         Regular Interest for such Distribution Date;

               (ii) to pay  principal to REMIC II: (A) first in respect of REMIC
        I Regular  Interest A-1,  second in respect of REMIC I Regular  Interest
        A-2A,  and third in respect of REMIC I Regular  Interest  A-2B,  in each
        case, up to an amount equal to the lesser of (1) the then Uncertificated
        Principal Balance of such REMIC I Regular Interest and (2) the remaining
        portion of an amount equal to 0.1% of the Principal  Distribution Amount
        with respect to Loan Group 1 for such  Distribution  Date; and (B) first
        in respect of REMIC I Regular Interest A-2A,  second in respect of REMIC
        I  Regular  Interest  A-2B,  and  third in  respect  of REMIC I  Regular
        Interest  A-1, in each case,  up to an amount equal to the lesser of (1)
        the  then  Uncertificated  Principal  Balance  of such  REMIC I  Regular
        Interest and (2) the remaining portion of an amount equal to 0.1% of the
        Principal  Distribution  Amount  with  respect  to Loan Group 2 for such
        Distribution  Date;  provided  that,  if the  remaining  portion  of the
        Sub-Available  Distribution  Amount for such  Distribution  Date that is
        distributable  pursuant  to this clause  (ii),  is less than 0.1% of the
        Aggregate Principal Distribution Amount for such date, payments pursuant
        to this clause  (ii) in respect of the  Principal  Distribution  Amounts
        with  respect to the two Loan Groups  shall be deemed made on a pro rata
        basis in accordance with the relative sizes of such Principal 
        Distribution Amounts;

               (iii)  to  reimburse   REMIC  II  for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest A-1, REMIC I Regular Interest A-2A and REMIC I Regular
        Interest  A-2B,  up to an amount  equal to,  and pro rata as among  such
        REMIC I Regular Interests in accordance with, the 

<PAGE>
                                      117


respective  Loss  Reimbursement  Amounts  in  respect  of such  REMIC I  Regular
Interests for such Distribution Date; and

               (iv) to make  payments  to REMIC II in respect of REMIC I Regular
        Interests B, C, D, E, F, G, H, J and K as contemplated below;

provided   that,  on  each   Distribution   Date  after  the  aggregate  of  the
Uncertificated Principal Balances of REMIC I Regular Interests B, C, D, E, F, G,
H, J and K has been reduced to zero, and in any event on the Final  Distribution
Date, the payments of principal to be deemed made pursuant to clause (ii) above,
will be so deemed made to REMIC II in respect of REMIC I Regular  Interests A-1,
A-2A and A-2B,  up to an amount  equal to,  and pro rata as among  such  REMIC I
Regular  Interests  in  accordance  with,  the  respective  then  Uncertificated
Principal Balances of such REMIC I Regular Interests,  and without regard to the
Principal  Distribution  Amounts  with  respect to the two Loan  Groups for such
date.

        On each  Distribution  Date,  following the  foregoing  series of deemed
payments, the Trustee shall be deemed to apply the remaining portion, if any, of
the Sub-Available  Distribution  Amount for such date that was deemed applied to
such  payments,  for  the  following  purposes  and in the  following  order  of
priority:

               (i) to pay  interest  to REMIC II in  respect  of REMIC I Regular
        Interest B, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (ii) to pay  principal  to REMIC II in respect of REMIC I Regular
        Interest  B,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Date (net of any  payments  of  principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A and A-2B on such Distribution Date);

               (iii)  to  reimburse   REMIC  II  for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest  B, up to an  amount  equal to the Loss  Reimbursement
        Amount in respect of such REMIC I Regular Interest for such Distribution
        Date;

               (iv) to pay  interest  to REMIC II in  respect of REMIC I Regular
        Interest C, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (v) to pay  principal  to REMIC II in  respect of REMIC I Regular
        Interest  C,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Date (net of any  payments  of  

<PAGE>
                                      118


        principal  deemed made to REMIC II in respect of REMIC I Regular  
        Interests A-1, A-2A, A-2B and B on such Distribution Date);

               (vi) to reimburse REMIC II for any Realized Losses and Additional
        Trust  Fund  Expenses  previously  deemed  allocated  to REMIC I Regular
        Interest C, up to an amount  equal to the Loss  Reimbursement  Amount in
        respect of such REMIC I Regular Interest for such Distribution Date;

               (vii) to pay  interest  to REMIC II in respect of REMIC I Regular
        Interest D, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (viii) to pay principal to REMIC II in respect of REMIC I Regular
        Interest  D,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Date (net of any  payments  of  principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A, A-2B, B and C on such Distribution Date);

               (ix) to reimburse REMIC II for any Realized Losses and Additional
        Trust  Fund  Expenses  previously  deemed  allocated  to REMIC I Regular
        Interest D, up to an amount  equal to the Loss  Reimbursement  Amount in
        respect of such REMIC I Regular Interest for such Distribution Date;

               (x) to pay  interest  to REMIC II in  respect  of REMIC I Regular
        Interest E, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (xi) to pay  principal  to REMIC II in respect of REMIC I Regular
        Interest  E,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Date (net of any  payments  of  principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A, A-2B, B, C and D on such Distribution Date);

               (xii)  to  reimburse   REMIC  II  for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest  E, up to an  amount  equal to the Loss  Reimbursement
        Amount in respect of such REMIC I Regular Interest for such Distribution
        Date;

               (xiii) to pay  interest to REMIC II in respect of REMIC I Regular
        Interest F, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;
<PAGE>
                                      119


               (xiv) to pay  principal to REMIC II in respect of REMIC I Regular
        Interest  F,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Amount (net of any  payments of principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A, A-2B, B, C, D and E on such Distribution Date);

               (xv) to reimburse REMIC II for any Realized Losses and Additional
        Trust  Fund  Expenses  previously  deemed  allocated  to REMIC I Regular
        Interest F, up to an amount  equal to the Loss  Reimbursement  Amount in
        respect of such REMIC I Regular Interest for such Distribution Date;

               (xvi) to pay  interest  to REMIC II in respect of REMIC I Regular
        Interest G, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (xvii) to pay principal to REMIC II in respect of REMIC I Regular
        Interest  G,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Amount (net of any  payments of principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A, A-2B, B, C, D, E and F on such Distribution Date);

               (xviii)  to  reimburse  REMIC  II for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest  G, up to an  amount  equal to the Loss  Reimbursement
        Amount in respect of such REMIC I Regular Interest for such Distribution
        Date;

               (xix) to pay  interest  to REMIC II in respect of REMIC I Regular
        Interest H, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (xx) to pay  principal  to REMIC II in respect of REMIC I Regular
        Interest  H,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Amount (net of any  payments of principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A, A-2B, B, C, D, E, F and G on such Distribution Date);

               (xxi)  to  reimburse   REMIC  II  for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest  H, up to an  amount  equal to the Loss  Reimbursement
        Amount in respect of such REMIC I Regular Interest for such Distribution
        Date;
<PAGE>
                                      120


               (xxii) to pay  interest to REMIC II in respect of REMIC I Regular
        Interest J, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (xxiii)  to pay  principal  to  REMIC  II in  respect  of REMIC I
        Regular  Interest J, up to an amount equal to the lesser of (1) the then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Amount (net of any  payments of principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A, A-2B, B, C, D, E, F, G and H on such Distribution Date);

               (xxiv)  to  reimburse  REMIC  II  for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest  J, up to an  amount  equal to the Loss  Reimbursement
        Amount in respect of such REMIC I Regular Interest for such Distribution
        Date;

               (xxv) to pay  interest  to REMIC II in respect of REMIC I Regular
        Interest K, up to an amount  equal to all  Uncertificated  Distributable
        Interest  in  respect  of  such  REMIC  I  Regular   Interest  for  such
        Distribution Date;

               (xxvi) to pay principal to REMIC II in respect of REMIC I Regular
        Interest  K,  up to an  amount  equal  to the  lesser  of (1)  the  then
        Uncertificated  Principal  Balance of such REMIC I Regular  Interest and
        (2) an  amount  equal to 0.1% of the  Aggregate  Principal  Distribution
        Amount for such  Distribution  Amount (net of any  payments of principal
        deemed  made to REMIC II in  respect of REMIC I Regular  Interests  A-1,
        A-2A, A-2B, B, C, D, E, F, G, H and J on such Distribution Date); and

               (xxvii)  to  reimburse  REMIC  II for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest  K, up to an  amount  equal to the Loss  Reimbursement
        Amount in respect of such REMIC I Regular Interest for such Distribution
        Date;

provided that, on the Final  Distribution  Date, the payments of principal to be
deemed made pursuant to any of clauses (ii), (v), (viii),  (xi), (xiv),  (xvii),
(xx), (xxiii) and (xxvi) above in respect of any REMIC I Regular Interest,  will
be so deemed made to REMIC II in respect of such REMIC I Regular Interest, up to
an amount  equal to the then  Uncertificated  Principal  Balance of such REMIC I
Regular Interest,  and without regard to the Principal Distribution Amounts with
respect to the two Loan Groups for such date.

        On each Distribution Date,  following the foregoing two series of deemed
payments, the Trustee shall be deemed to apply the entire Available Distribution
Amount for such date not otherwise deemed applied to make such respective series
of payments  contemplated  by the  preceding two  paragraphs,  for the following
purposes and in the following order of priority:
<PAGE>
                                      121


               (i) to pay  interest  to REMIC II in  respect  of REMIC I Regular
        Interests  LG1,  LG2 and X-1, up to an amount  equal to, and pro rata in
        accordance with, all Uncertificated Distributable
         Interest  in  respect of each such  REMIC I Regular  Interest  for such
         Distribution  Date (net of any portion of such interest  deemed paid on
         such  Distribution  Date pursuant to the  foregoing  provisions of this
         Section 4.01(a));

               (ii) to pay  principal  to REMIC II:  (A) in  respect  of REMIC I
        Regular  Interest  LG1, up to an amount equal to the excess,  if any, of
        (1) the then  Uncertificated  Principal  Balance of such REMIC I Regular
        Interest,  over (2) an  amount  equal to 99.9% of the  aggregate  Stated
        Principal  Balance of Loan Group 1 that will be outstanding  immediately
        following such Distribution  Date; and (B) in respect of REMIC I Regular
        Interest  LG2, up to an amount  equal to the excess,  if any, of (1) the
        then Uncertificated  Principal Balance of such REMIC I Regular Interest,
        over (2) an  amount  equal to 99.9% of the  aggregate  Stated  Principal
        Balance of Loan Group 2 that will be outstanding  immediately  following
        such Distribution  Date;  provided that, if the remaining portion of the
        Available  Distribution  Amount  for  such  Distribution  Date  that  is
        distributable  pursuant to this clause (ii),  is less than the aggregate
        of the two excesses referred to in subclauses (A) and (B) of this clause
        (ii),  payments  pursuant  to this  clause  (ii) in  respect  of REMIC I
        Regular  Interest LG1 and REMIC I Regular  Interest  LG2,  respectively,
        shall be deemed made on a pro rata basis in
         accordance with the relative sizes of such excesses; and

               (iii)  to  reimburse   REMIC  II  for  any  Realized  Losses  and
        Additional  Trust Fund Expenses  previously  deemed allocated to REMIC I
        Regular  Interest LG1 and REMIC I Regular  Interest LG2, up to an amount
        equal to, and pro rata as  between  such  REMIC I Regular  Interests  in
        accordance
         with,  the  respective  Loss  Reimbursement  Amounts in respect of such
         REMIC I Regular Interests for such Distribution Date;

provided that, on the Final  Distribution  Date, the payments of principal to be
deemed made pursuant to clause (ii) above, will be so deemed made to REMIC II in
respect of REMIC I Regular  Interests LG1 and LG2, up to an amount equal to, and
pro rata as between  such REMIC I Regular  Interests  in  accordance  with,  the
respective  then  Uncertificated  Principal  Balances  of such  REMIC I  Regular
Interests.

        On  each  Distribution   Date,  the  Trustee  shall  withdraw  from  the
Distribution  Account and pay to the Holders of the Class R-I Certificates  that
portion, if any, of the Available Distribution Amount for such date that has not
otherwise  been  deemed  paid to  REMIC II in  respect  of the  REMIC I  Regular
Interests  pursuant to the foregoing  provisions of this Section  4.01(a).  Such
payments  shall be the only actual  distributions  made pursuant to this Section
4.01(a).

        On each  Distribution  Date,  the  Trustee  shall be deemed to apply all
Prepayment  Premiums  then on deposit in the  Distribution  Account and received
during or prior to the related Collection Period, to pay additional  interest to
REMIC II in respect of REMIC I Regular  Interest  LG1,  in the case of each such
Prepayment  Premium received with respect to a Group 1 Loan, 

<PAGE>
                                      122


and REMIC I Regular  Interest LG2, in the case of each such  Prepayment  Premium
received with respect to a Group 2 Loan.

               (b) On each Distribution  Date,  following the deemed payments to
REMIC II in respect of the REMIC I Regular  Interests  on such date  pursuant to
Section 4.01(a),  the Trustee shall withdraw from the  Distribution  Account the
Available  Distribution  Amount for such  Distribution  Date, net of any portion
thereof  paid to the Holders of the Class R-I  Certificates  pursuant to Section
4.01(a),  and shall apply such net amount for the following  purposes and in the
following order of priority:

                        (i) to pay  interest  to the  Holders of the  respective
               Classes of Senior  Certificates,  in an amount  equal to, and pro
               rata in accordance with, all Distributable Certificate Interest
               in respect of each such Class of Certificates for such 
               Distribution Date;

                        (ii) to pay  principal:  (A) first to the Holders of the
               Class A-1  Certificates,  second to the Holders of the Class A-2A
               Certificates   and  third  to  the  Holders  of  the  Class  A-2B
               Certificates,  in each case,  up to an amount equal to the lesser
               of (1) the then outstanding Class Principal Balance of such Class
               of  Certificates  and (2) the  remaining  Principal  Distribution
               Amount with respect to Loan Group 1 for such  Distribution  Date;
               and (B)  first to the  Holders  of the Class  A-2A  Certificates,
               second to the Holders of the Class A-2B Certificates and third to
               the Holders of the Class A-1 Certificates, in each case, up to an
               amount  equal to the  lesser  of (1) the then  outstanding  Class
               Principal  Balance  of such  Class  of  Certificates  and (2) the
               remaining  Principal  Distribution  Amount  with  respect to Loan
               Group  2 for  such  Distribution  Date;  provided  that,  if  the
               remaining portion of the Available  Distribution  Amount for such
               Distribution  Date that is distributable  pursuant to this clause
               (ii), is less than the Aggregate  Principal  Distribution  Amount
               for such date,  payments  pursuant to this clause (ii) in respect
               of the  Principal  Distribution  Amounts  with respect to the two
               Loan Groups shall be made on a pro rata basis in accordance  with
               the relative sizes of such Principal Distribution Amounts;

                        (iii) to reimburse the Holders of the respective Classes
               of Class A Certificates, up to an amount equal to and pro rata as
               among such Classes in accordance with, the respective amounts of 
               Realized Losses and Additional Trust Fund Expenses, if  any,  
               previously deemed allocated to such Classes of Certificates  and 
               for which no  reimbursement  has  previously been paid; and

                        (iv)  to make payments on the Subordinated Certificates 
               pursuant to the following  paragraph;

        provided  that,  on each  Distribution  Date after the  aggregate of the
        Class  Principal  Balances  of the  Subordinated  Certificates  has been
        reduced to zero,  and in any event on 

<PAGE>
                                      123


          the Final  Distribution  Date,  the  payments of  principal to be made
     pursuant  to  clause  (ii)  above,  will be so made to the  Holders  of the
     respective  Classes of Class A Certificates,  up to an amount equal to, and
     pro rata as among such Classes in  accordance  with,  the  respective  then
     outstanding Class Principal  Balances of such Classes of Certificates,  and
     without  regard to the Principal  Distribution  Amounts with respect to the
     two  Loan  Groups  for  such  date.   References  to  "remaining  Principal
     Distribution  Amount"  with  respect to either  Loan  Group in clause  (ii)
     above, shall be to the Principal  Distribution  Amount with respect to such
     Loan  Group  for  such  Distribution  Date,  net  of any  distributions  of
     principal  made in respect  thereof to the Holders of each Class of Class A
     Certificates  that  pursuant  to clause  (ii) above  have a prior  right to
     payment with respect thereto.

        On each Distribution Date, following the foregoing series of payments on
the Senior Certificates,  the Trustee shall apply the remaining portion, if any,
of the Available  Distribution  Amount for such date for the following  purposes
and in the following order of priority:

                        (i) to  pay  interest  to the  Holders  of the  Class  B
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (ii) if the  Class  Principal  Balances  of the  Class A
               Certificates  have been reduced to zero,  to pay principal to the
               Holders of the Class B Certificates, up to an amount equal to the
               lesser of (A) the then  outstanding  Class  Principal  Balance of
               such  Class  of  Certificates  and  (B) the  remaining  Aggregate
               Principal Distribution Amount for such Distribution Date;

                        (iii)  to   reimburse   the   Holders  of  the  Class  B
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been paid;

                        (iv)  to pay  interest  to the  Holders  of the  Class C
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (v) if the Class  Principal  Balances of the Class A and
               Class B Certificates  have been reduced to zero, to pay principal
               to the Holders of the Class C Certificates, up to an amount equal
               to the lesser of (A) the then outstanding Class Principal Balance
               of such Class of  Certificates  and (B) the  remaining  Aggregate
               Principal Distribution Amount for such Distribution Date;

                        (vi)  to   reimburse   the   Holders   of  the  Class  C
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  

<PAGE>
                                      124


               previously  deemed allocated  to  such  Class  of  Certificates  
               and  for  which  no  reimbursement has previously been received;

                        (vii) to pay  interest  to the  Holders  of the  Class D
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (viii)if  the Class  Principal  Balances of the Class A,
               Class B and Class C  Certificates  have been reduced to zero,  to
               pay principal to the Holders of the Class D  Certificates,  up to
               an amount equal to the lesser of (A) the then  outstanding  Class
               Principal  Balance  of such  Class  of  Certificates  and (B) the
               remaining  Aggregate  Principal   Distribution  Amount  for  such
               Distribution Date;

                        (ix)  to   reimburse   the   Holders   of  the  Class  D
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been received;

                        (x) to  pay  interest  to the  Holders  of the  Class  E
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (xi) if the  Class  Principal  Balances  of the Class A,
               Class B, Class C and Class D  Certificates  have been  reduced to
               zero,   to  pay   principal   to  the  Holders  of  the  Class  E
               Certificates, up to an amount equal to the lesser of (A) the then
               outstanding Class Principal Balance of such Class of Certificates
               and (B) the remaining Aggregate Principal Distribution Amount for
               such Distribution Date;

                        (xii)  to   reimburse   the   Holders  of  the  Class  E
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been received;

                        (xiii)to  pay  interest  to the  Holders  of the Class F
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (xiv) if the Class  Principal  Balances  of the Class A,
               Class B,  Class C,  Class D and  Class E  Certificates  have been
               reduced to zero,  to pay  principal to the Holders of the Class F
               Certificates, up to an amount equal to the lesser of (A) the then
               outstanding Class Principal Balance of such Class of Certificates
               and (B) the remaining Aggregate Principal Distribution Amount for
               such Distribution Date;
<PAGE>
                                      125


                        (xv)  to   reimburse   the   Holders   of  the  Class  F
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been received;

                        (xvi) to pay  interest  to the  Holders  of the  Class G
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (xvii)if  the Class  Principal  Balances of the Class A,
               Class B, Class C, Class D, Class E and Class F Certificates  have
               been  reduced to zero,  to pay  principal  to the  Holders of the
               Class G Certificates,  up to an amount equal to the lesser of (A)
               the then  outstanding  Class  Principal  Balance of such Class of
               Certificates   and  (B)   the   remaining   Aggregate   Principal
               Distribution Amount for such Distribution Date;

                      (xviii) to   reimburse   the   Holders   of  the  Class  G
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been received;

                        (xix) to pay  interest  to the  Holders  of the  Class H
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (xx) if the  Class  Principal  Balances  of the Class A,
               Class  B,  Class  C,  Class  D,  Class  E,  Class  F and  Class G
               Certificates  have been reduced to zero,  to pay principal to the
               Holders of the Class H Certificates, up to an amount equal to the
               lesser of (A) the then  outstanding  Class  Principal  Balance of
               such  Class  of  Certificates  and  (B) the  remaining  Aggregate
               Principal Distribution Amount for such Distribution Date;

                        (xxi)  to   reimburse   the   Holders  of  the  Class  H
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been received;

                        (xxii)to  pay  interest  to the  Holders  of the Class J
               Certificates, in an amount equal to all Distributable Certificate
               Interest  in  respect  of such  Class  of  Certificates  for such
               Distribution Date;

                      (xxiii) if  the Class  Principal  Balances of the Class A,
               Class B,  Class C, Class D, Class E, Class F, Class G and Class H
               Certificates  have been reduced to zero,  to pay principal to the
               Holders of the Class J Certificates, up to an 

<PAGE>
                                      126


               amount equal to the lesser of (A) the then  outstanding  Class  
               Principal  Balance of such  Class  of  Certificates  and  (B) the
               remaining  Aggregate Principal Distribution Amount for such 
               Distribution Date;

                        (xxiv)to   reimburse   the   Holders   of  the  Class  J
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been received;

                        (xxv) to pay  interest  to the  Holders  of the  Class K
               Certificates,   up  to  an  amount  equal  to  all  Distributable
               Certificate Interest in respect of such Class of Certificates for
               such Distribution Date;

                        (xxvi)if  the Class  Principal  Balances of the Class A,
               Class B, Class C, Class D, Class E, Class F, Class G, Class H and
               Class J Certificates  have been reduced to zero, to pay principal
               to the Holders of the Class K Certificates, up to an amount equal
               to the lesser of (A) the then outstanding Class Principal Balance
               of such Class of  Certificates  and (B) the  remaining  Aggregate
               Principal Distribution Amount for such Distribution Date;

                        (xxvii)  to  reimburse   the  Holders  of  the  Class  K
               Certificates,  up to an amount equal to all  Realized  Losses and
               Additional  Trust  Fund  Expenses,   if  any,  previously  deemed
               allocated  to  such  Class  of  Certificates  and  for  which  no
               reimbursement has previously been received; and

                        (xxviii)     to pay to the Holders of the Class R-II 
Certificates the balance, if any, of the Available Distribution Amount for such 
Distribution Date;

provided that, on the Final  Distribution  Date, the payments of principal to be
made pursuant to any of clauses (ii), (v), (viii),  (xi), (xiv),  (xvii),  (xx),
(xxiii)  and  (xxvi)  above  with  respect  to  any  Class  of  Sequential   Pay
Certificates,  will be so made to the Holders thereof,  up to an amount equal to
the  entire  then  outstanding   Class  Principal   Balance  of  such  Class  of
Certificates,  and without  regard to the  Principal  Distribution  Amounts with
respect to the two Loan Groups for such date. References to "remaining Aggregate
Principal Distribution Amount" in any of clauses (ii), (v), (viii), (xi), (xiv),
(xvii),  (xx),  (xxiii) and (xxvi)  above,  in  connection  with the payments of
principal to be made to the Holders of any Class of Sequential Pay Certificates,
shall be to the Aggregate  Principal  Distribution  Amount for such Distribution
Date, net of any payments of principal made in respect thereof to the Holders of
each Class of Sequential Pay Certificates that have a higher Payment Priority.

               On each Distribution Date, the Trustee shall withdraw any amounts
then on deposit in the Distribution  Account that represent  Prepayment Premiums
collected during or prior to the related  Collection Period and shall distribute
such amounts, in each case, subject to available funds, as additional  interest,
as follows:

                        (i)   if such Prepayment Premium was received with 
                              respect to a Group 1 Loan, to the Holders of the 
                              Class X-1 Certificates; and

                        (ii)  if such Prepayment Premium was received with 
                              respect to a Group 2 Loan:

                        first, on a pro rata  basis  in  accordance  with  their
                            respective  entitlements:  (A) to the Holders of the
                            Class X-2 Certificates, up to an amount equal to (1)
                            the present value  (discounted  at the Discount Rate
                            for the Class X-2 Certificates  plus the Spread Rate
                            for the Class  X-2  Certificates)  of the  aggregate
                            interest that would have been paid in respect of the
                            Class X-2 Certificates  from the  Distribution  Date
                            occurring  in the  following  month  until the Class
                            Notional Amount of the Class X-2 Certificates  would
                            have been reduced to zero had the related  principal
                            prepayment not occurred, minus (2) the present value
                            (discounted  at the Discount  Rate for the Class X-2
                            Certificates  plus the Spread Rate for the Class X-2
                            Certificates)  of the aggregate  interest that is to
                            be paid in  respect  of the Class  X-2  Certificates
                            from  the   Distribution   Date   occurring  in  the
                            following  month until the Class Notional  Amount of
                            the Class X-2  Certificates is to be reduced to zero
                            after taking account of such  principal  prepayment;
                            and  (B)  to  the   Holders   of  the   Class   A-2A
                            Certificates,  up to an  amount  equal  to  (1)  the
                            present value  (discounted  at the Discount Rate for
                            the Class A-2A Certificates plus the Spread Rate for
                            the  Class  A-2A   Certificates)  of  the  aggregate
                            principal  and interest that would have been paid in
                            respect  of the  Class  A-2A  Certificates  from the
                            Distribution  Date occurring in the following  month
                            until the Class Principal  Balance of the Class A-2A
                            Certificates would have been reduced to zero had the
                            related principal prepayment not occurred, minus (2)
                            the sum of the portion of such principal  prepayment
                            distributed   in   respect   of   the   Class   A-2A
                            Certificates  and the present value  (discounted  at
                            the  Discount  Rate for the Class A-2A  Certificates
                            plus   the   Spread   Rate   for  the   Class   A-2A
                            Certificates)   of  the   aggregate   principal  and
                            interest  that is to be paid in respect of the Class
                            A-2A   Certificates   from  the  Distribution   Date
                            occurring  in the  following  month  until the Class
                            Principal  Balance of the Class A-2A Certificates is
                            to be reduced to zero after  taking  account of such
                            principal prepayment;  and (C) to the Holders of the
                            Class A-2B  Certificates,  up to an amount  equal to
                            (1) the present  value  (discounted  at the Discount
                            Rate for the Class A-2B Certificates plus the Spread
                            Rate  for  the  Class  A-2B   Certificates)  of  the
                            aggregate  principal  and  interest  that would have
                            been paid in respect of the Class A-2B  Certificates
                            from  the   Distribution   Date   occurring  in  the
                            following month until the Class Principal Balance of
                            the Class A-2B Certificates  would have been reduced
                            to zero had the  related  principal  prepayment  not
                            occurred,  minus (2) the sum of the  portion  of the
                            related principal 

<PAGE>
                                      128


                            prepayment     distributed     in      respect
                            of the Class A-2B Certificates and the present value
                            (discounted  at the Discount Rate for the Class A-2B
                            Certificates plus the Spread Rate for the Class A-2B
                            Certificates)   of  the   aggregate   principal  and
                            interest  that is to be paid in respect of the Class
                            A-2B   Certificates   from  the  Distribution   Date
                            occurring   in  the   following   month   until  the
                            Certificate  Balance of the Class A-2B  Certificates
                            is to be  reduced to zero  after  taking  account of
                            such principal prepayment;

                        second, to the extent of any portion of such  Prepayment
                            Premium remaining  following the distributions  made
                            pursuant to the immediately  preceding clause first,
                            to  the  Holders  of  the   respective   Classes  of
                            Subordinated    Certificates    (other    than   the
                            Non-Registered Certificates),  in alphabetical order
                            of  Class  designation,  in each  case  in the  same
                            manner  and amount as  described  for the Class A-2A
                            and Class A-2B  Certificates  in subclauses  (2) and
                            (3)  of  the  immediately   preceding  clause  first
                            (except that the  Discount  Rate and Spread Rate for
                            each such Class shall  correspond to the  applicable
                            rates  set  forth  in  the  respective   definitions
                            thereof); and

                        last, to the Holders of the Class R-II Certificates.

The foregoing  calculations  in connection  with the  distribution of Prepayment
Premiums  shall be made by  applying  the  Maturity  Assumptions  to the  period
subsequent to the end of the  Collection  Period in which the related  principal
prepayment  was  received.  If more than one  principal  prepayment  occurs with
respect  to Loan  Group 2 during  any  Collection  Period,  then  the  foregoing
calculations shall be applied collectively for all such principal prepayments in
the aggregate.

               All  of  the  foregoing   distributions   to  be  made  from  the
Distribution  Account  on any  Distribution  Date with  respect  to the REMIC II
Certificates  shall be deemed made from the  payments  deemed made to REMIC I in
respect of the REMIC I Regular  Interests on such  Distribution Date pursuant to
Section 4.01(a).

               (c) All  distributions  made with  respect  to each Class on each
Distribution Date shall be allocated pro rata among the outstanding Certificates
in such  Class  based  on  their  respective  Percentage  Interests.  Except  as
otherwise  provided below, all such  distributions with respect to each Class on
each Distribution Date shall be made to the Certificateholders of the respective
Class of record at the close of business on the related Record Date and shall be
made by wire transfer of immediately  available funds to the account of any such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor, if such Certificateholder  shall have provided the Trustee with wiring
instructions  no less than five Business  Days prior to the related  Record Date
(which wiring  instructions may be in the form of a standing order applicable to
all subsequent  Distribution  Dates) and is the registered owner of Certificates
the  aggregate  initial 

<PAGE>
                                      129


Certificate   Principal   Balance   of  which  is  at  least   $1,000,000   (or,
alternatively,  is the registered  owner of all the Certificates of any Class of
Interest Only Certificates), or otherwise by check mailed to the address of such
Certificateholder  as  it  appears  in  the  Certificate  Register.   The  final
distribution  on each  Certificate  (determined  without  regard to any possible
future  reimbursement  of any  Realized  Loss or  Additional  Trust Fund Expense
previously  allocated to such Certificate) will be made in like manner, but only
upon  presentation  and  surrender  of such  Certificate  at the  offices of the
Certificate  Registrar  or  such  other  location  specified  in the  notice  to
Certificateholders  of such final  distribution.  Any distribution that is to be
made with  respect to a  Certificate  in  reimbursement  of a  Realized  Loss or
Additional Trust Fund Expense previously allocated thereto,  which reimbursement
is to  occur  after  the  date on  which  such  Certificate  is  surrendered  as
contemplated  by the  preceding  sentence,  will be made by check  mailed to the
address of the  Certificateholder  that  surrendered  such  Certificate  as such
address last  appeared in the  Certificate  Registrar or to any other address of
which the Trustee was subsequently notified in writing.

               (d) Each  distribution  with respect to a Book-Entry  Certificate
shall be paid to the Depository,  as Holder thereof, and the Depository shall be
responsible for crediting the amount of such distribution to the accounts of its
Depository   Participants  in  accordance  with  its  normal  procedures.   Each
Depository  Participant shall be responsible for disbursing such distribution to
the  Certificate  Owners that it represents  and to each indirect  participating
brokerage firm (a "brokerage firm" or "indirect  participating  firm") for which
it acts as agent.  Each brokerage firm shall be responsible for disbursing funds
to  the  Certificate  Owners  that  it  represents.  None  of the  Trustee,  the
Certificate Registrar, the Sponsor, the Master Servicer, the Special Servicer or
the  REMIC  Administrator  shall  have any  responsibility  therefor  except  as
otherwise provided by this Agreement or applicable law.

               (e) The rights of the Certificateholders to receive distributions
from the  proceeds of the Trust Fund in respect of their  Certificates,  and all
rights and  interests of the  Certificateholders  in and to such  distributions,
shall be as set forth in this  Agreement.  Neither  the  Holders of any Class of
Certificates  nor any party hereto shall in any way be  responsible or liable to
the Holders of any other Class of  Certificates  in respect of amounts  properly
previously  distributed on the  Certificates.  Distributions in reimbursement of
Realized  Losses and Additional  Trust Fund Expenses  previously  allocated to a
Class of Certificates shall not constitute  distributions of principal and shall
not result in a reduction of the related Class Principal Balance.

               (f) Except as otherwise  provided in Section  9.01,  whenever the
Trustee  expects  that the  final  distribution  with  respect  to any  Class of
Certificates  (determined without regard to any possible future reimbursement of
any Realized Loss or Additional Trust Fund Expense previously  allocated to such
Class of Certificates)  will be made on the next Distribution  Date, the Trustee
shall,  as soon as  practicable  in the month in which  such  Distribution  Date
occurs,  mail to each  Holder of such  Class of  Certificates  as of the date of
mailing a notice to the effect that:
<PAGE>
                                      130


               (i) the Trustee expects 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 offices
        of the Certificate  Registrar or such other location therein  specified,
        and

               (ii)     no interest shall accrue on such Certificates from and 
        after such Distribution Date.

Any funds not distributed to any Holder or Holders of Certificates of such Class
on such  Distribution  Date  because of the failure of such Holder or Holders to
tender their Certificates  shall, on such date, be set aside and held uninvested
in  trust  and   credited  to  the  account  or  accounts  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
Certificateholders  to surrender their Certificates for cancellation in order to
receive the final  distribution  with respect thereto.  If within one year after
the second  notice all such  Certificates  shall not have been  surrendered  for
cancellation,  the Trustee,  directly or through an agent, shall take such steps
to  contact  the  remaining  non-tendering   Certificateholders  concerning  the
surrender  of their  Certificates  as it shall deem  appropriate.  The costs and
expenses   of   holding   such   funds  in   trust   and  of   contacting   such
Certificateholders  following  the first  anniversary  of the  delivery  of such
second notice to the non-tendering  Certificateholders shall be paid out of such
funds.  No interest shall accrue or be payable to any  Certificateholder  on any
amount   held  in  trust   hereunder   by  the  Trustee  as  a  result  of  such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in  accordance  with this Section  4.01(f).  If all of the  Certificates
shall not have been  surrendered for  cancellation by the second  anniversary of
the delivery of the second  notice,  the Trustee  shall  distribute to the Class
R-II  Certificateholders  all  unclaimed  funds and other  assets  which  remain
subject hereto.

               (g)  Notwithstanding  any other provision of this Agreement,  the
Trustee  shall  comply  with all  federal  withholding  requirements  respecting
payments to  Certificateholders  of interest or original issue discount that the
Trustee  reasonably  believes  are  applicable  under the Code.  The  consent of
Certificateholders shall not be required for such withholding.  In the event the
Trustee  does  withhold  any amount from  interest or  original  issue  discount
payments  or  advances  thereof  to any  Certificateholder  pursuant  to federal
withholding requirements, the Trustee shall indicate the amount withheld to such
Certificateholders.

                 SECTION 4.02. Statements to Certificateholders;
       Certain Reports by the Master Servicer and the Special Servicer .

               (a) On each Distribution  Date, the Trustee shall forward by mail
to all of the Holders of each Class of REMIC II Regular  Certificates  (and,  in
the case of a Class of  Book-Entry  Certificates,  to each  related  Certificate
Owner that makes a written  request  therefor and  

<PAGE>
                                      131


certifies as to its Ownership Interest in such Class) and to the Rating Agencies
a written report (a "Distribution  Date Statement")  setting forth the following
information:

                        (i) the amount of  distributions,  if any,  made on such
               Distribution  Date to the holders of each Class of Sequential Pay
               Certificates and applied to reduce the respective Class Principal
               Balances thereof;

                        (ii) the amount of  distributions,  if any, made on such
               Distribution  Date to the  holders  of each  Class  of  REMIC  II
               Regular Certificates  allocable to (A) Distributable  Certificate
               Interest and (B) Prepayment Premiums;

                        (iii) the number of  outstanding  Mortgage Loans in each
               Loan Group and in the  Mortgage  Pool at the close of business on
               the related  Determination  Date, the aggregate  Stated Principal
               Balance  of such  Mortgage  Loans in each  Loan  Group and in the
               Mortgage Pool immediately before and after such Distribution Date
               and the percentage of the Cut-off Date Balance of each Loan Group
               and the Mortgage Pool which remains outstanding immediately after
               such Distribution Date;

                        (iv) as of the Determination  Date in the prior calendar
               month,  the  number and  aggregate  unpaid  principal  balance of
               Mortgage  Loans in each Loan Group and in the  Mortgage  Pool (A)
               delinquent one month,  (B) delinquent two months,  (C) delinquent
               three or more months,  (D) that are Specially  Serviced  Mortgage
               Loans  but  are not  delinquent  or (E) as to  which  foreclosure
               proceedings have been commenced;

                        (v) with  respect to any  Mortgage  Loan as to which the
               related  Mortgaged  Property  became an REO  Property  during the
               related  Collection  Period,  the Stated  Principal  Balance  and
               unpaid  principal  balance of such  Mortgage  Loan as of the date
               such Mortgaged Property became an REO Property;

                        (vi) as to any Mortgage  Loan  repurchased  or otherwise
               liquidated or disposed of during the related  Collection  Period,
               the  loan  number  thereof  and  the  amount  of any  Liquidation
               Proceeds and/or other amounts,  if any,  received  thereon during
               the related Collection Period and the portion thereof included in
               the Available Distribution Amount for such Distribution Date;

                        (vii) with respect to any REO  Property  included in the
               Trust  Fund as of the  close of  business  on the last day of the
               related  Collection  Period,  the  loan  number  of  the  related
               Mortgage Loan, the book value of such REO Property and the amount
               of any income collected with respect to such REO Property (net of
               related expenses) and other amounts, if any, received on such REO
               Property  

<PAGE>
                                      132


               during  the   related   Collection   Period  and  the   portion
               thereof  included in the Available  Distribution  Amount for such
               Distribution Date;

                        (viii)  with  respect  to  any  REO  Property   sold  or
               otherwise  disposed of during the related  Collection Period, (A)
               the loan number of the related  Mortgage  Loan, (B) the amount of
               Liquidation  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  Distribution
               Amount for such Distribution Date and (C) the date of the related
               Final Recovery Determination by the Special Servicer;

                        (ix) the Class Principal Balance,  Class Notional Amount
               or Effective Class Notional  Amount,  as the case may be, of each
               Class of REMIC II  Regular  Certificates  immediately  before and
               immediately after such Distribution Date, separately  identifying
               any  reduction in the Class  Principal  Balance,  Class  Notional
               Amount or Effective Class Notional Amount, as the case may be, of
               each such Class due to Realized Losses and Additional  Trust Fund
               Expenses;

                        (x) the aggregate  amount of Principal  Prepayments made
               during the related Collection Period, and the aggregate amount of
               any Prepayment Interest Excesses received and Prepayment Interest
               Shortfalls  incurred  in  connection   therewith  (in  each  case
               separately identifying to which Loan Group they relate);

                        (xi) the  aggregate  amount  of  servicing  compensation
               retained  by or  paid to the  Master  Servicer  and  the  Special
               Servicer in respect of the related Collection Period;

                        (xii)  the  aggregate  amount  of  Realized  Losses  and
               Additional Trust Fund Expenses,  if any, incurred with respect to
               the Trust Fund during the related Collection Period;

                        (xiii) the aggregate amount of Advances  outstanding for
               each  of the  Master  Servicer,  the  Special  Servicer  and  the
               Trustee,  respectively,  as of the close of business on the prior
               Distribution Date;

                        (xiv) any Appraisal Reduction Amounts on a loan-by-loan 
               basis, and the total
               Appraisal Reduction Amounts, as of such Distribution Date;

                        (xv)  the  aggregate   amount  of  any  Balloon  Payment
               Interest  Excesses and Balloon  Payment  Interest  Shortfalls (in
               each case  identifying the amounts  relating to each Loan Group);
               and

                        (xvi) such  additional  information as  contemplated  by
               pages B-2 through B-5 of the Prospectus Supplement.
<PAGE>
                                      133


In the case of information  furnished  pursuant to subclauses (i), (ii) and (ix)
above,  the amounts  shall be expressed as a dollar  amount in the aggregate for
all  Certificates  of each  applicable  Class and per  single  Certificate  of a
specified minimum denomination.

               In  addition,  the  Trustee  shall  so  deliver  or  cause  to be
delivered to such  Certificateholders  and Certificate  Owners, at the same time
that the Distribution Date Statement is delivered  thereto,  each (i) Delinquent
Loan Status Report,  (ii) REO Status Report,  (iii) Historical Loan Modification
Report,  (iv) Special Servicer Loan Status Report and (v) Historical Loss Report
that has been received or prepared by the Trustee  since the prior  Distribution
Date.

               On each  Distribution  Date, the Trustee shall make available via
electronic  bulletin  board (or in the  alternative  in written form to a Person
entitled  thereto and so  requesting in writing) to each  Certificateholder,  to
each Certificate Owner that makes a written request therefor and certifies as to
its  Ownership  Interest  in any Class of  Book-Entry  Certificates,  and to the
Rating  Agencies,  a report  (based  on  information  received  from the  Master
Servicer  and in a format  mutually  acceptable  to the  Trustee  and the Master
Servicer)  containing,  as and to the extent received from the Master  Servicer,
information  regarding  the Mortgage Pool and each Loan Group as of the close of
business  on  the  related   Determination  Date,  which  report  shall  contain
substantially  the  categories of  information  regarding the Mortgage Loans set
forth in the Prospectus Supplement in the schedules and tables under the caption
"Annex A: Certain  Characteristics  of the Mortgage  Loans"  (calculated,  where
applicable, on the basis of the most recent relevant information provided by the
Mortgagors  to the Master  Servicer  or the Special  Servicer  and by the Master
Servicer or the Special  Servicer,  as the case may be, to the Trustee) and such
information   shall  be  presented  in  a   loan-by-loan   and  tabular   format
substantially  similar  to the  formats  utilized  in Annex A to the  Prospectus
Supplement.

               On the  Distribution  Date that occurs  during the first month of
each calendar quarter,  the Trustee shall deliver or shall cause to be delivered
to each  Certificateholder  a copy of the  Operating  Statement  Analysis of the
Master Servicer which the Trustee has most recently received.

               Within a reasonable period of time after the end of each calendar
year,  the  Trustee  shall  furnish to each  Person  who at any time  during the
calendar  year  was a Holder  of a REMIC  II  Regular  Certificate  a  statement
containing the  information as to the applicable  Class set forth in clauses (i)
and (ii) of the description of Distribution Date Statements above aggregated for
such calendar year or applicable  portion thereof during which such person was a
Certificateholder,   together  with  such  other   information  as  the  Trustee
determines  to be necessary to enable  Certificateholders  to prepare  their tax
returns for such calendar year.  Such  obligation of the Trustee shall be deemed
to have been satisfied to the extent that substantially  comparable  information
shall be  provided  by the  Trustee or the REMIC  Administrator  pursuant to any
requirements of the Code as from time to time are in force.
<PAGE>
                                      134


               On each  Distribution  Date,  the Trustee  shall  forward or make
available  electronically to the Sponsor,  to each Rating Agency, to each Holder
of a Residual  Certificate,  to the Master Servicer, to the Special Servicer, to
the  REMIC  Administrator  and,  in the  case of  reports  regarding  a Class of
Book-Entry Certificates,  to The Trepp Group (at 477 Madison Avenue, 15th Floor,
New York, New York 10022, or such other address as The Trepp Group may hereafter
designate) or any other party that the Depository  may designate,  a copy of the
reports  forwarded to the Holders of the REMIC II Regular  Certificates  on such
Distribution  Date and a statement  setting forth the amounts,  if any, actually
distributed  with  respect  to  each  Class  of  Residual  Certificates  on such
Distribution Date.

               Upon  filing  with  the  Internal  Revenue  Service,   the  REMIC
Administrator shall furnish to the Holders of the Residual Certificates the Form
1066 and  shall  furnish  their  respective  Schedules  Q  thereto  at the times
required by the Code or the Internal  Revenue  Service,  and shall  provide from
time to time such  information and  computations  with respect to the entries on
such forms as any Holder of the Residual Certificates may reasonably request.

               The  specification  of information to be furnished by the Trustee
to the  Certificateholders  in this  Section  4.02 (and any other  terms of this
Agreement  requiring or calling for delivery or reporting of  information by the
Trustee  to  Certificateholders  and  Certificate  Owners)  shall  not limit the
Trustee in  furnishing,  and the Trustee is hereby  authorized  to  furnish,  to
Certificateholders,   Certificate   Owners   and/or  to  the  public  any  other
information (such other  information,  collectively,  "Additional  Information")
with respect to the Mortgage Loans,  the Mortgaged  Properties or the Trust Fund
as may be  provided  to it by the  Sponsor,  the Master  Servicer or the Special
Servicer  or gathered by it in any  investigation  or other  manner from time to
time,  provided  that (A) while  there  exists  any Event of  Default,  any such
Additional  Information  shall  only be  furnished  with the  consent  or at the
request of the Sponsor  (except  pursuant to clause (E) below),  (B) the Trustee
shall be entitled to indicate the source of all information furnished by it, and
the Trustee may affix thereto any  disclaimer it deems  appropriate  in its sole
discretion  (together with any warnings as to the confidential nature and/or the
uses  of  such  information  as  it  may,  in  its  sole  discretion,  determine
appropriate),  (C) the Trustee  may notify  Certificateholders  and  Certificate
Owners of the  availability of any such  information in any manner as it, in its
sole  discretion,  may  determine,  (D) the Trustee  shall be entitled  (but not
obligated) to require  payment from each  recipient of a reasonable fee for, and
its  out-of-pocket   expenses  incurred  in  connection  with,  the  collection,
assembly,  reproduction  or delivery  of any such  Additional  Information,  (E)
without the consent of or notice to the  Sponsor,  the Trustee  may, in its sole
discretion,  furnish Additional  Information to a Rating Agency in any instance,
and to the Certificateholders,  Certificate Owners and/or the public-at-large if
it  determines  that the  furnishing  of such  information  would  assist in the
evaluation of the investment characteristics or valuation of the Certificates or
would be in the best  interests  of the  Certificateholders  or is  required  by
applicable  law and (F) the  Trustee  shall be entitled  to  distribute  or make
available such Additional  Information in accordance with such reasonable  rules
and procedures as it may deem  necessary or  appropriate  (which may include the
requirement  that an agreement  that  provides  such  information  shall be used
solely for purposes of evaluating the investment characteristics or valuation of
the Certificates be executed by the 

<PAGE>
                                      135



recipient,  if and to the extent the Trustee  deems the same to be  necessary or
appropriate).  Nothing  herein shall be construed to impose upon the Trustee any
obligation or duty to furnish or distribute  any  Additional  Information to any
Person in any  instance,  and the Trustee  shall  neither have any liability for
furnishing  nor for refraining  from  furnishing  Additional  Information in any
instance.  The  Trustee  shall be  entitled  (but not  required)  to request and
receive  direction  from the  Sponsor as to the manner of  delivery  of any such
Additional  Information,  if and to the extent the Trustee  deems  necessary  or
advisable,  and to require  that any consent,  direction or request  given to it
pursuant to this Section be made in writing.

               Upon the authorization of the Sponsor,  the Trustee shall deliver
all the reports delivered or made available  pursuant to this Section 4.02(a) to
the  Certificateholders  and Certificate Owners to Bloomberg  Financial Markets,
L.P.  ("Bloomberg")  using a format and media mutually acceptable to the Trustee
and Bloomberg.

               (b) At or before  11:00  a.m.  (New York City  time) on the third
Business Day prior to each Distribution  Date, the Master Servicer shall deliver
or cause to be delivered to the Trustee and the Special Servicer, in writing and
on a  computer-readable  medium,  in form reasonably  acceptable to the Trustee,
including,  without  limitation,  on a  loan-by-loan  basis if determined by the
Trustee to be necessary to comply with the  requirements  relating  thereto that
are set  forth in this  Agreement,  the  following  reports  (collectively,  the
"Collection  Report"):  (1) a Delinquent  Loan Status Report,  (2) an REO Status
Report, (3) a Historical Loan Modification Report, (4) a Historical Loss Report,
(5) the Special Servicer Loan Status Report most recently received by the Master
Servicer and (6) a single  report  setting  forth the  information  specified in
clauses  (i) through  (xiv) below (the  amounts  and  allocations  of  payments,
collections, fees and expenses with respect to Specially Serviced Mortgage Loans
and REO  Properties  to be based upon the report to be  delivered by the Special
Servicer  to the Master  Servicer on the second  Business  Day after the related
Determination Date, in the form required by Section 4.02(c) below):

               (i) the  aggregate  amount  that is to be  transferred  from  the
        Certificate  Account to the  Distribution  Account on the related Master
        Servicer Remittance Date that is allocable to principal on or in respect
        of the Mortgage  Loans and any REO Loans in each Loan Group,  separately
        identifying the aggregate amount of any Principal  Prepayments  included
        therein,  and (if  different)  the  Principal  Distribution  Amount with
        respect to such Loan Group for the immediately  succeeding  Distribution
        Date;

               (ii) the  aggregate  amount  that is to be  transferred  from the
        Certificate  Account to the  Distribution  Account on the related Master
        Servicer  Remittance  Date that is  allocable  to (A)  interest on or in
        respect  of the  Mortgage  Loans and any REO  Loans  and (B)  Prepayment
        Premiums (separately identifying to which Loan Group they relate);

               (iii) the aggregate  amount of any P&I Advances  (specifying  the
        principal and interest portions thereof  separately) to be made pursuant
        to Section 4.03 of this 

<PAGE>
                                      136


        Agreement that are included in the amounts to be deposited in the 
        Distribution  Account (separately  identifying to which Loan Group they 
        relate);

               (iv) the amount of the Master Servicing Fees,  Special  Servicing
        Fees,  Workout Fees,  Liquidation Fees and other servicing  compensation
        with respect to the Mortgage  Pool for the  Collection  Period ending on
        such Determination Date,  specifying the items and amounts of such other
        servicing  compensation  payable to the Master  Servicer and the Special
        Servicer;

               (v) the number and aggregate unpaid  principal  balance as of the
        close of business on such  Determination  Date of Mortgage Loans in each
        Loan  Group and in the  Mortgage  Pool (A)  remaining  outstanding,  (B)
        delinquent 30-59 days, (C) delinquent 60-89 days, (D) delinquent 90 days
        or more but not in foreclosure,  (E) in foreclosure, (F) as to which the
        related Mortgaged Property has become REO Property during the Collection
        Period ending on such  Determination  Date,  (G) as to which the related
        Mortgaged Property was REO Property as the end of such Collection Period
        and (H) the terms of which have been  modified  during  such  Collection
        Period pursuant to this Agreement;

               (vi) the loan number and the unpaid  principal  balance as of the
        close of business on such  Determination Date of each Specially Serviced
        Mortgage  Loan  and  each  other  Defaulted  Mortgage  Loan  (separately
        identifying to which Loan Group each such Mortgage Loan relates);

               (vii) with respect to any REO  Property  that was included in the
        Trust Fund as of the close of business on such  Determination  Date, the
        loan number of the  related  Mortgage  Loan,  the Loan Group to which it
        relates,  the book  value of such REO  Property  and the  amount  of REO
        Revenues and other amounts, if any, received on such REO Property during
        the related  Collection  Period and the portion thereof  included in the
        Available   Distribution   Amount   for   the   immediately   succeeding
        Distribution Date;

               (viii) with respect to any Mortgage  Loan as to which the related
        Mortgaged  Property became an REO Property during the Collection  Period
        ending on such  Determination  Date,  the loan  number of such  Mortgage
        Loan,  the  Loan  Group to which it  relates  and the  Stated  Principal
        Balance of such Mortgage Loan as of the related Acquisition Date;

               (ix) with  respect to any  Mortgage  Loan or REO  Property  as to
        which a Final  Recovery  Determination  was made by the Master  Servicer
        during the Collection Period ending on such Determination Date, the loan
        number of such Mortgage Loan or, in the case of an REO Property,  of the
        related Mortgage Loan, the Loan Group to which it relates, the amount of
        Liquidation  Proceeds  and/or other amounts,  if any,  received  thereon
        during such Collection  Period and the portion  thereof  included in the
        Available   Distribution   Amount   for   the   immediately   succeeding
        Distribution Date, and any resulting Realized Loss;
<PAGE>
                                      137



               (x) the aggregate Stated  Principal  Balance of the Mortgage Pool
        at the close of business on such  Determination  Date and the  aggregate
        Stated  Principal  Balance of the Mortgage Pool that will be outstanding
        after the immediately following Distribution Date;

               (xi) the aggregate amount of Realized Losses on the Mortgage Pool
        for the  Collection  Period ending on such  Determination  Date (and the
        portions allocable to principal and interest);

               (xii) the aggregate  amount of the Additional Trust Fund Expenses
        (broken down by type) withdrawn from the Certificate  Account during the
        Collection Period ending on such Determination Date;

               (xiii) such other information on a Mortgage Loan-by-Mortgage Loan
        or REO  Property-by-REO  Property  basis as the Trustee or the Depositor
        shall  reasonably  request in writing  (including,  without  limitation,
        information with respect to any  modifications of any Mortgage Loan, any
        Mortgage Loans in default or foreclosure,  the operation and disposition
        of REO Property and the assumption of any Mortgage Loan); and

               (xiv)  such additional information as is contemplated on page B-8
        of the Prospectus Supplement.

               On the date on which the report  described  above is delivered to
the Trustee,  the Master Servicer shall also deliver or cause to be delivered to
the Trustee a report,  in writing  and in a  computer-readable  medium,  in form
reasonably acceptable to the Trustee, containing the information with respect to
the Mortgage Pool and each Loan Group  necessary for the Trustee to prepare with
respect to the Mortgage  Pool and each Loan Group the  additional  schedules and
tables required to be made available by the Trustee  pursuant to Section 4.02(a)
in substantially  the same formats set forth under the caption "Annex A: Certain
Characteristics of the Mortgage Loans" in the Prospectus Supplement,  as well as
to  prepare an updated  Mortgage  Loan  Schedule,  in each case  reflecting  the
changes in the Mortgage Pool during the related Collection Period.

               Not later than the first day of the calendar month following each
Master  Servicer  Remittance  Date,  the Master  Servicer  shall  forward to the
Trustee a statement,  setting forth the status of the Certificate  Account as of
the close of business on such Master Servicer  Remittance Date, stating that all
distributions  required by this Agreement to be made by the Master Servicer have
been made (or, in the case of any required  distribution  that has not been made
by the Master  Servicer,  specifying the nature and status thereof) and showing,
for the period from the preceding  Master  Servicer  Remittance Date (or, in the
case of the first Master  Servicer  Remittance  Date,  from the Cut-Off Date) to
such Master  Servicer  Remittance  Date,  the  aggregate  of  deposits  into and
withdrawals from the Certificate  Account for each category of deposit specified
in Section 3.04(a) and each category of withdrawal specified in Section 3.05(a).
The Master Servicer shall also deliver to the Trustee,  upon reasonable  request
of the  Trustee,  any and all  additional  information  relating to the Mortgage
Loans (which  information  shall be 

<PAGE>
                                      138


based upon reports delivered to the Master Servicer by the Special Servicer with
respect to Specially Serviced Mortgage Loans and REO Properties).

               The Master  Servicer shall use its  reasonable  efforts to obtain
from the  related  Mortgagor  and,  within 30 days of  receipt,  deliver  to the
Trustee, the Depositor and any other Person designated by either of them, copies
of all of the quarterly and annual operating  statements and rent rolls for each
Mortgaged  Property,  regardless of whether the related  Mortgage Loan documents
require the Mortgagor to provide such  information.  The Special Servicer shall,
pursuant to 4.02(c) below,  deliver to the Master Servicer (and,  within 30 days
of receipt, the Master Servicer shall deliver to the Trustee) any such operating
statements  and rent rolls  collected  by the Special  Servicer  with respect to
Specially Serviced Mortgage Loans and REO Property.

               Within  120  days  following  the end of each  calendar  quarter,
commencing  with the calendar  quarter  ended  September  30,  1996,  the Master
Servicer shall deliver to the Trustee,  with respect to each Mortgaged  Property
and REO  Property,  a report  (an  "Operating  Statement  Analysis")  containing
revenue,  expense and net  operating  income  information  normalized  using the
methodology  described in Annex A of the Prospectus  Supplement as of the end of
such calendar  quarter.  The requirement  that the Master Servicer  deliver each
Operating  Statement  Analysis is subject to the Master Servicer having received
the related operating statements and rent rolls from the related Mortgagor.

               The Master Servicer,  on each  Determination  Date, shall forward
(for  delivery  on  such  Determination   Date)  to  the  Special  Servicer  all
information  collected  by the Master  Servicer  which the  Special  Servicer is
required to include in the Special  Servicer Loan Status  Report.  Further,  the
Master  Servicer  shall  cooperate  with the  Special  Servicer  and provide the
Special  Servicer with the  information in the possession of the Master Servicer
reasonably requested by the Special Servicer, in writing, to the extent required
to allow the Special  Servicer to perform its  obligations  under this Agreement
with respect to those Mortgage Loans serviced by the Master Servicer.

               The Master  Servicer shall use its  reasonable  efforts to notify
the Rating  Agencies in a timely  manner of any change in the identity of either
of the two  largest  tenants of any retail  Mortgaged  Property,  subject to its
becoming aware of such change.

               (c) On the second Business Day after each Determination Date, the
Special  Servicer shall forward to the Master Servicer (A) the Special  Servicer
Loan Status Report and (B) all  information the Master Servicer will be required
to include in the  Collection  Report that the Master  Servicer is  obligated to
deliver to the Trustee,  to the extent such information relates to any Specially
Serviced  Mortgage Loan or any REO  Property.  The Special  Servicer  shall also
deliver to the Master  Servicer and the  Trustee,  upon the  reasonable  written
request of either of them, any and all additional  information in the possession
of the Special Servicer  relating to the Specially  Serviced  Mortgage Loans and
the REO Properties.
<PAGE>
                                      139


               The Special  Servicer shall use its reasonable  efforts to obtain
(from the related  Mortgagor in the case of Specially  Serviced  Mortgage Loans)
and, within ten days of receipt,  review and deliver to the Master Servicer with
respect to each Specially Serviced Mortgage Loan and REO Property, copies of all
quarterly and annual  operating  statements  and quarterly and annual rent rolls
for the related Mortgaged Property or such REO Property, as the case may be.

               The Special Servicer shall cooperate with the Master Servicer and
provide  the Master  Servicer  with the  information  in the  possession  of the
Special Servicer reasonably requested by the Master Servicer, in writing, to the
extent required to allow the Master  Servicer to perform its  obligations  under
this  Agreement  with respect to the Specially  Serviced  Mortgage Loans and REO
Properties.  Additional  information  regarding the Specially  Serviced Mortgage
Loans,  including,  without limitation,  any financial or occupancy  information
(including lease  summaries)  provided to the Special Servicer by the Mortgagors
or otherwise  obtained,  shall be delivered to the Master  Servicer,  within ten
days of receipt.

               SECTION 4.03.         P&I Advances .

               (a) On or before  1:00 p.m.,  New York City time,  on each Master
Servicer  Remittance Date, the Master Servicer shall either (i) deposit into the
Distribution  Account from its own funds an amount equal to the aggregate amount
of P&I Advances, if any, to be made in respect of the related Distribution Date,
(ii) apply amounts held in the  Certificate  Account for future  distribution to
Certificateholders  in subsequent  months in discharge of any such obligation to
make P&I Advances,  or (iii) make P&I Advances in the form of any combination of
(i) and (ii)  aggregating  the total  amount  of P&I  Advances  to be made.  Any
amounts held in the Certificate  Account for future  distribution and so used to
make P&I Advances  shall be  appropriately  reflected  in the Master  Servicer's
records  and  replaced  by the Master  Servicer  by  deposit in the  Certificate
Account on or before the next succeeding  Determination  Date (to the extent not
previously  replaced  through the deposit of Late  Collections of the delinquent
principal and interest in respect of which such P&I Advances were made).  If, as
of 3:00 p.m., New York City time, on any Master  Servicer  Remittance  Date, the
Master Servicer shall not have made any P&I Advance  required to be made on such
date  pursuant to this  Section  4.03(a)  (and shall not have  delivered  to the
Trustee the  requisite  Officer's  Certificate  and  documentation  related to a
determination  of  nonrecoverability  of a P&I Advance),  then the Trustee shall
provide notice of such failure to a Servicing  Officer of the Master Servicer by
facsimile  transmission sent to telecopy no. (312) 845-8617 (or such alternative
number  provided  by the  Master  Servicer  to the  Trustee in  writing)  and by
telephone at telephone no. (312) 845-8580 (or such  alternative  number provided
by the Master  Servicer to the Trustee in writing) as soon as  possible,  but in
any event before 10:00 a.m.,  New York City time,  on the next  Business Day. If
after such  notice the  Trustee  does not  receive  the full  amount of such P&I
Advances by 11:00 a.m.,  New York City time,  on the  Business  Day  immediately
following such Master Servicer  Remittance Date, then (i) the Trustee shall make
the portion of such P&I Advances  that was required to be, but was not,  made by
the  Master  Servicer  on such  Master  Servicer  Remittance  Date and (ii) such
failure shall constitute an Event of Default on the part of the Master Servicer.
<PAGE>
                                      140


               (b) The aggregate amount of P&I Advances to be made by the Master
Servicer  in respect  of the  Mortgage  Loans  (including,  without  limitation,
Balloon Mortgage Loans delinquent as to their respective  Balloon  Payments) and
any REO Loans for any Distribution  Date shall equal,  subject to subsection (c)
below, the aggregate of all Scheduled Payments (other than Balloon Payments) and
any Assumed  Scheduled  Payments,  in each case net of related Master  Servicing
Fees and Workout  Fees  payable  hereunder,  that were due or deemed due, as the
case may be, in respect thereof on their respective Due Dates during the related
Collection  Period  and  that  were  not  paid by or on  behalf  of the  related
Mortgagors or otherwise collected as of the close of business on the last day of
the related Collection Period;  provided that, if an Appraisal  Reduction Amount
exists  with  respect to any  Required  Appraisal  Loan,  then,  in the event of
subsequent  delinquencies  thereon,  the interest  portion of the P&I Advance in
respect of such Required Appraisal Loan for the related  Distribution Date shall
be reduced (it being herein acknowledged that there shall be no reduction in the
principal portion of such P&I Advance) to equal the product of (i) the amount of
the interest  portion of such P&I Advance for such Required  Appraisal  Loan for
such  Distribution  Date without  regard to this  proviso,  multiplied by (ii) a
fraction,  expressed  as a  percentage,  the  numerator of which is equal to the
Stated Principal  Balance of such Required  Appraisal Loan immediately  prior to
such Distribution  Date, net of the related Appraisal  Reduction Amount, if any,
and the  denominator of which is equal to the Stated  Principal  Balance of such
Required Appraisal Loan immediately prior to such Distribution Date.

               (c)  Notwithstanding  anything  herein  to the  contrary,  no P&I
Advance  shall be required to be made  hereunder if such P&I Advance  would,  if
made,  constitute a Nonrecoverable P&I Advance. In addition,  Nonrecoverable P&I
Advances shall be reimbursable  pursuant to Section  3.05(a)(vii) out of general
collections  on the Mortgage  Pool on deposit in the  Certificate  Account.  The
determination by the Master Servicer or, if applicable, the Trustee, that it has
made a  Nonrecoverable  P&I Advance or that any proposed  P&I Advance,  if made,
would  constitute  a  Nonrecoverable  P&I  Advance,  shall  be  evidenced  by an
Officer's  Certificate  delivered  promptly (and, in any event, in the case of a
proposed P&I Advance,  no less than 5 Business Days prior to the related  Master
Servicer  Remittance Date) to the Trustee (or, if applicable,  retained thereby)
and the Sponsor,  setting forth the basis for such determination,  together with
(if such  determination is prior to the liquidation of the related Mortgage Loan
or REO Property) a copy of an Appraisal of the related Mortgaged Property or REO
Property,  as the case may be, which shall have been performed within the twelve
months  preceding  such  determination,  and  further  accompanied  by any other
information  that the Master Servicer or the Special  Servicer may have obtained
and that supports such  determination.  If such an Appraisal shall not have been
required  and  performed  pursuant  to the terms of this  Agreement,  the Master
Servicer  or the  Special  Servicer,  as the case may be,  may,  subject  to its
reasonable and good faith determination that such Appraisal will demonstrate the
nonrecoverability  of the related Advance,  obtain an Appraisal for such purpose
at the expense of the Trust Fund.  The Trustee  shall be entitled to rely on any
determination  of  nonrecoverability  that  may  have  been  made by the  Master
Servicer or the Special  Servicer with respect to a particular P&I Advance,  and
the  Master  Servicer  shall  be  entitled  to  rely  on  any  determination  of
nonrecoverability  that may have been made by the Special  Servicer with respect
to a particular P&I Advance.
<PAGE>
                                      141


               (d) As and to the extent permitted by Section 3.05(a), the Master
Servicer  and the  Trustee  shall each be  entitled  to receive  interest at the
Reimbursement  Rate in effect  from time to time,  accrued on the amount of each
P&I Advance  made thereby (out of its own funds) for so long as such P&I Advance
is outstanding.  The Master Servicer shall reimburse  itself or the Trustee,  as
applicable,  for any outstanding P&I Advance made thereby as soon as practicable
after funds available for such purpose are deposited in the Certificate Account.

                   SECTION 4.04. Allocation of Realized Losses
                      and Additional Trust Fund Expenses .

               (a) On each Distribution  Date,  following the payments deemed to
be made to REMIC II in  respect  of the REMIC I Regular  Interests  on such date
pursuant to Section  4.01(a),  the Trustee shall determine:  (i) the amount,  if
any, by which (A) the then  Uncertificated  Principal Balance of REMIC I Regular
Interest  LG1,  exceeds  (B) an amount  equal to 99.9% of the  aggregate  Stated
Principal Balance of Loan Group 1 that will be outstanding immediately following
such  Distribution  Date;  and (ii) the  amount,  if any,  by which (A) the then
Uncertificated Principal Balance of REMIC I Regular Interest LG2, exceeds (B) an
amount equal to 99.9% of the aggregate Stated Principal  Balance of Loan Group 2
that will be outstanding  immediately  following such Distribution  Date. If any
such excess  exists with respect to either such REMIC I Regular  Interest,  then
the  Uncertificated  Principal Balance of such REMIC I Regular Interest shall be
reduced  until  such  excess  no  longer  exists.  All  such  reductions  in the
Uncertificated  Principal  Balances of such REMIC I Regular  Interests  shall be
deemed to be allocations of Realized Losses and Additional Trust Fund Expenses.

               On each  Distribution  Date,  following the payments deemed to be
made to REMIC II in  respect  of the  REMIC I  Regular  Interests  on such  date
pursuant to Section  4.01(a),  the Trustee shall also  determine the amount,  if
any, by which (i) the then aggregate Uncertificated Principal Balance of REMIC I
Regular Interests A-1, A-2A, A-2B, B, C, D, E, F, G, H, J and K, exceeds (ii) an
amount equal to 0.1% of the aggregate Stated  Principal  Balance of the Mortgage
Pool that will be outstanding  immediately  following such Distribution Date. If
such excess does exist, then the respective Uncertificated Principal Balances of
such REMIC I Regular  Interests (other than REMIC I Regular  Interests A-1, A-2A
and A-2B) shall be reduced sequentially, in reverse alphabetical order of letter
designation, in each case, until the first to occur of such excess being reduced
to zero or the Uncertificated Principal Balance of such REMIC I Regular Interest
being reduced to zero. If, after the foregoing reductions,  the amount described
in  clause  (i) of the  second  preceding  sentence  still  exceeds  the  amount
described in clause (ii) of the second preceding  sentence,  then the respective
Uncertificated  Principal  Balances of REMIC I Regular  Interests  A-1, A-2A and
A-2B shall be reduced,  pro rata in  accordance  with the relative  sizes of the
then  outstanding  Uncertificated  Principal  Balances  of such  REMIC I Regular
Interests, until the first to occur of such excess being reduced to zero or each
such Uncertificated  Principal Balance being reduced to zero. Such reductions in
the Uncertificated Principal Balances of such REMIC I Regular Interests shall be
deemed to be allocations of Realized Losses and Additional Trust Fund Expenses.
<PAGE>
                                      142


               (b) On each Distribution Date,  following the distributions to be
made to the  Certificateholders  on such date pursuant to Section  4.01(b),  the
Trustee  shall  determine  the amount,  if any, by which (i) the then  aggregate
Certificate  Principal Balance of the Sequential Pay Certificates,  exceeds (ii)
the  aggregate  Stated  Principal  Balance  of the  Mortgage  Pool  that will be
outstanding  immediately  following such Distribution  Date. If such excess does
exist, then the Class Principal Balances of the Class K, Class J, Class H, Class
G, Class F, Class E, Class D, Class C and Class B Certificates  shall be reduced
sequentially,  in that  order,  in each  case,  until the first to occur of such
excess  being  reduced to zero or the  related  Class  Principal  Balance  being
reduced to zero.  If, after the foregoing  reductions,  the amount  described in
clause (i) of the second  preceding  sentence still exceeds the amount described
in clause  (ii) of the second  preceding  sentence,  then the  respective  Class
Principal  Balances  of the Class A-1,  Class  A-2A and Class A-2B  Certificates
shall be reduced,  pro rata in  accordance  with the relative  sizes of the then
outstanding Class Principal Balances of such Classes of Certificates,  until the
first to occur of such excess being reduced to zero or each such Class Principal
Balance being reduced to zero. Such  reductions in the Class Principal  Balances
of the respective  Classes of the Sequential Pay Certificates shall be deemed to
be allocations of Realized Losses and Additional Trust Fund Expenses.

<PAGE>
                                      143



                                    ARTICLE V

                                THE CERTIFICATES

               SECTION 5.01.         The Certificates .

               (a) The  Certificates  will be  substantially  in the  respective
forms  annexed  hereto as Exhibits  A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9,
A-10, A-11,  A-12, A-13, A-14, A-15 and A-16. The Certificates  will be issuable
in registered form only; provided, however, that in accordance with Section 5.03
beneficial ownership interests in the Registered Certificates shall initially be
held and transferred  through the book-entry  facilities of the Depository.  The
Certificates  will  be  issuable  in  denominations   corresponding  to  initial
Certificate  Principal  Balances,  Certificate  Notional  Amounts  or  Effective
Certificate  Notional Amounts, as the case may be, as of the Closing Date of not
less  than  $100,000  (or,  with  respect  to  an  Interest  Only   Certificate,
$5,000,000)  and any whole  dollar  denomination  in excess  thereof;  provided,
however,  that a single  Certificate  of each Class  thereof  may be issued in a
different  denomination.  Each Class of Residual  Certificates  will be issuable
only in denominations representing Percentage Interests of not less than 5.0%.

               (b) The  Certificates  shall be executed  by manual or  facsimile
signature  on behalf of the Trustee in its  capacity as trustee  hereunder by an
authorized officer.  Certificates  bearing the manual or facsimile signatures of
individuals who were at any time the authorized officers of the Trustee shall be
entitled  to all  benefits  under  this  Agreement,  subject  to  the  following
sentence,  notwithstanding  that such  individuals or any of them have ceased to
hold such offices prior to the  authentication and delivery of such Certificates
or did not hold such offices at the date of such  Certificates.  No  Certificate
shall be  entitled  to any  benefit  under this  Agreement,  or be valid for any
purpose,  however,  unless there appears on such  Certificate  a certificate  of
authentication  substantially  in the form  provided for herein  executed by the
Certificate   Registrar   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;
provided  that the  Certificates  issued on the Closing  Date shall be dated the
Closing Date.

      SECTION 5.02. Registration of Transfer and Exchange of Certificates .

               (a) At all times during the term of this  Agreement,  there shall
be maintained at the office of the Certificate  Registrar a Certificate Register
in which,  subject to such reasonable  regulations as the Certificate  Registrar
may prescribe,  the Certificate  Registrar shall provide for the registration of
Certificates  and of transfers and exchanges of Certificates as herein provided.
The  Trustee  is  hereby  initially  appointed  (and  hereby  agrees  to  act in
accordance  with the terms hereof) as  Certificate  Registrar for the purpose of
registering  Certificates  and transfers and exchanges of Certificates as herein
provided.  For so  long  as the  Trustee  acts  as  Certificate  Registrar,  its
Corporate Trust Office shall constitute the office of the 

<PAGE>
                                      144


Certificate Registrar maintained for such purposes.  The Trustee may appoint, by
a written instrument delivered to the Sponsor, the Master Servicer,  the Special
Servicer and the REMIC Administrator,  any other bank or trust company to act as
Certificate  Registrar  under such  conditions  as the  predecessor  Certificate
Registrar may prescribe,  provided that the Trustee shall not be relieved of any
of its duties or responsibilities  hereunder as Certificate  Registrar by reason
of such appointment. If the Trustee resigns or is removed in accordance with the
terms  hereof,   the  successor  trustee  shall   immediately   succeed  to  its
predecessor's duties as Certificate Registrar. The Sponsor, the Master Servicer,
the Special Servicer and the REMIC Administrator shall have the right to inspect
the  Certificate  Register or to obtain a copy thereof at all reasonable  times,
and to rely conclusively  upon a certificate of the Certificate  Registrar as to
the information set forth in the Certificate Register.

               If three or more  Certificateholders  (hereinafter referred to as
"applicants") apply in writing to the Trustee,  and such application states that
the applicants desire to communicate with other  Certificateholders with respect
to  their  rights  under  this  Agreement  or  under  the  Certificates  and  is
accompanied  by a copy of the  communication  which such  applicants  propose to
transmit, then the Trustee shall, within five Business Days after the receipt of
such application,  afford such applicants access during normal business hours to
the most recent list of  Certificateholders  held by the Trustee. If the Trustee
is no longer the Certificate Registrar and such a list is as of a date more than
90 days prior to the date of receipt of such  applicants'  request,  the Trustee
shall promptly request from the Certificate Registrar a current list as provided
above,  and shall  afford  such  applicants  access to such list  promptly  upon
receipt.

               Every  Certificateholder,  by  receiving  and holding  such list,
agrees  with  the  Certificate  Registrar  and  the  Trustee  that  neither  the
Certificate Registrar nor the Trustee shall be held accountable by reason of the
disclosure  of  any  such  information  as to the  names  and  addresses  of the
Certificateholders   hereunder,   regardless  of  the  source  from  which  such
information was derived.

               (b) No transfer of any  Non-Registered  Certificate shall be made
unless that  transfer is made  pursuant to an effective  registration  statement
under the Securities  Act, and effective  registration  or  qualification  under
applicable  state  securities  laws, or is made in a transaction  which does not
require such registration or qualification.  In the event such a transfer of any
Non-Registered  Certificate  (other than in connection with the initial issuance
thereof or the initial  transfer  thereof by the Sponsor or any Affiliate of the
Sponsor)  is to be made  without  registration  under the  Securities  Act,  the
Certificate  Registrar shall refuse to register such transfer unless it receives
the following:  (i) a certificate from the Certificateholder  desiring to effect
such transfer  substantially in the form attached as Exhibit B-1 hereto; or (ii)
a  certificate  from the  Certificateholder  desiring  to effect  such  transfer
substantially  in the form attached as Exhibit B-2 hereto and a certificate from
such  Certificateholder's  prospective  transferee  substantially  in  the  form
attached  either as Exhibit B-3 or Exhibit  B-4  hereto;  or (iii) an Opinion of
Counsel  satisfactory  to the  Certificate  Registrar  to the  effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion of Counsel  shall not be an expense of the Trust Fund or of the Sponsor,
the  Mortgage  Loan  Seller,  the Master  Servicer,  the Special  

<PAGE>
                                      145


Servicer,  the Trustee, the REMIC Administrator or the Certificate  Registrar in
their respective capacities as such), together with the written certification(s)
as to the facts surrounding such transfer from the Certificateholder desiring to
effect such transfer and/or such  Certificateholder's  prospective transferee on
which such Opinion of Counsel is based. None of the Sponsor,  the Trustee or the
Certificate  Registrar  is  obligated  to  register  or  qualify  any  Class  of
Non-Registered Certificates under the Securities Act or any other securities law
or to take any action not otherwise  required under this Agreement to permit the
transfer   of   any   Non-Registered   Certificate   without   registration   or
qualification.  Any Holder of a  Non-Registered  Certificate  desiring to effect
such a transfer  shall,  and does hereby agree to,  indemnify  the Sponsor,  the
Trustee and the Certificate  Registrar  against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

               (c) No transfer of a  Subordinated  Certificate  or any  interest
therein shall be made under any  circumstances  (i) to any employee benefit plan
or other retirement  arrangement,  including individual  retirement accounts and
annuities,  Keogh plans and collective investment funds and separate accounts in
which such plans,  accounts or  arrangements  are  invested,  that is subject to
ERISA or the Code  (each,  a "Plan"),  or (ii) to any Person who is  directly or
indirectly  purchasing  such  Certificate  or interest  therein on behalf of, as
named fiduciary of, as trustee of, or with assets of a Plan,  unless: (x) in the
case of a Subordinated  Certificate that  constitutes a Book-Entry  Certificate,
the purchase and holding of such  Certificate or interest therein is exempt from
the prohibited  transaction  provisions of Section 406 of ERISA and Section 4975
of the Code under  Prohibited  Transaction  Class Exemption 95-60; or (y) in the
case of a Subordinated Certificate that is held as a Definitive Certificate, the
prospective  transferee provides the Certificate  Registrar with a certification
of facts and an Opinion of Counsel which  establish to the  satisfaction  of the
Certificate  Registrar  that such  transfer  will not result in a  violation  of
Section 406 of ERISA or Section  4975 of the Code or cause the Master  Servicer,
the Special  Servicer  or the  Trustee to be deemed a fiduciary  of such Plan or
result in the  imposition of an excise tax under Section 4975 of the Code.  Each
Person who acquires any Subordinated  Certificate or interest therein (unless it
shall have delivered the  certification of facts and Opinion of Counsel referred
to in the  preceding  sentence)  shall be  deemed to have  certified  that it is
neither a Plan nor any Person who is  directly  or  indirectly  purchasing  such
Subordinated  Certificate or interest  therein on behalf of, as named  fiduciary
of, as trustee of, or with assets of a Plan (or, alternatively, in the case of a
Book-Entry  Certificate  or interest  therein,  that the purchase and holding of
such Certificate or interest  therein is exempt from the prohibited  transaction
provisions of Section 406 of ERISA and Section 4975 of the Code under Prohibited
Transaction Class Exemption 95-60).

               (d)  (i)  Each  Person  who  has or who  acquires  any  Ownership
Interest  in a  Residual  Certificate  shall  be  deemed  by the  acceptance  or
acquisition  of such  Ownership  Interest  to have  agreed  to be  bound  by the
following provisions and to have irrevocably authorized the Trustee under clause
(ii)(A) below to deliver payments to a Person other than such Person and to have
irrevocably  authorized  the Trustee under clause (ii)(B) below to negotiate the
terms of any mandatory sale and to execute all instruments of Transfer and to do
all other things  

<PAGE>
                                      146


necessary in connection with any such sale. The rights of each Person  acquiring
any Ownership  Interest in a Residual  Certificate are expressly  subject to the
following provisions:

                              (A) Each Person holding or acquiring any Ownership
                        Interest in a Residual  Certificate shall be a Permitted
                        Transferee and a United States Person and shall promptly
                        notify the Master  Servicer,  the  Trustee and the REMIC
                        Administrator  of any change or impending  change in its
                        status  as  a  Permitted  Transferee  or  United  States
                        Person.

                              (B) In  connection  with any proposed  Transfer of
                        any Ownership Interest in a Residual  Certificate (other
                        than in connection with the initial  issuance thereof or
                        the   transfer   thereof   among  the  Sponsor  and  its
                        Affiliates),  the  Certificate  Registrar  shall require
                        delivery to it, and shall not  register  the Transfer of
                        any  Residual  Certificate  until  its  receipt  of,  an
                        affidavit  and  agreement   substantially  in  the  form
                        attached  hereto as Exhibit C-1 (a  "Transfer  Affidavit
                        and Agreement")  from the proposed  Transferee,  in form
                        and substance satisfactory to the Certificate Registrar,
                        representing  and warranting,  among other things,  that
                        such  Transferee is a Permitted  Transferee,  that it is
                        not  acquiring  its  Ownership  Interest in the Residual
                        Certificate that is the subject of the proposed Transfer
                        as a nominee,  trustee  or agent for any Person  that is
                        not a  Permitted  Transferee,  that  for so  long  as it
                        retains its Ownership Interest in a Residual Certificate
                        it will endeavor to remain a Permitted Transferee,  that
                        it is a United  States  Person and that it has  reviewed
                        the provisions of this Section  5.02(d) and agrees to be
                        bound by them.

                              (C)  Notwithstanding  the  delivery  of a Transfer
                        Affidavit and Agreement by a proposed  Transferee  under
                        clause  (B)  above,  if the  Certificate  Registrar  has
                        actual  knowledge that the proposed  Transferee is not a
                        Permitted  Transferee  and a United  States  Person,  no
                        Transfer  of  an   Ownership   Interest  in  a  Residual
                        Certificate  to  such  proposed   Transferee   shall  be
                        effected.

                              (D) Except in connection with the initial issuance
                        of the Residual  Certificates  or any  transfer  thereof
                        among  the  Sponsor  and  its  Affiliates,  each  Person
                        holding  or  acquiring  any  Ownership   Interest  in  a
                        Residual  Certificate  shall  agree  (1)  to  require  a
                        Transfer  Affidavit and Agreement  from any  prospective
                        Transferee to whom such Person  attempts to transfer its
                        Ownership Interest in such Residual  Certificate and (2)
                        not to transfer its Ownership  Interest in such Residual
                        Certificate   unless  it  provides  to  the  Certificate
                        Registrar  a  certificate   substantially  in  the  form
                        attached hereto as Exhibit C-2 stating that, among other
                        things, it has no actual knowledge that such prospective
                        Transferee  is not a Permitted  Transferee  and a United
                        States Person.
<PAGE>
                                      147


                              (E) Each Person  holding or acquiring an Ownership
                        Interest in a Residual  Certificate,  by  purchasing  an
                        Ownership  Interest in such Certificate,  agrees to give
                        the Trustee and the REMIC  Administrator  written notice
                        that it is a "pass-through  interest  holder" within the
                        meaning  of  temporary   Treasury   regulation   Section
                        1.67-3T(a)(2)(i)(A)   immediately   upon   acquiring  an
                        Ownership Interest in a Residual Certificate,  if it is,
                        or  is  holding  an  Ownership  Interest  in a  Residual
                        Certificate  on  behalf  of,  a  "pass-through  interest
                        holder".

                        (ii)  (A) If any  purported  Transferee  shall  become a
               Holder of a Residual  Certificate  in violation of the provisions
               of this Section  5.02(d),  then the last preceding Holder of such
               Residual  Certificate  that was in compliance with the provisions
               of  this  Section  5.02(d)  shall  be  restored,  to  the  extent
               permitted by law, to all rights as Holder thereof  retroactive to
               the  date of  registration  of  such  Transfer  of such  Residual
               Certificate.  None  of the  Trustee,  the  Master  Servicer,  the
               Special  Servicer,  the REMIC  Administrator  or the  Certificate
               Registrar  shall be under any  liability  to any  Person  for any
               registration  of  Transfer of a Residual  Certificate  that is in
               fact not  permitted  by this  Section  5.02(d)  or for making any
               payments  due on such  Certificate  to the Holder  thereof or for
               taking any other  action with  respect to such  Holder  under the
               provisions of this Agreement.

                              (B) If any  purported  Transferee  shall  become a
               Holder of a Residual Certificate in violation of the restrictions
               in this  Section  5.02(d) and to the extent that the  retroactive
               restoration  of  the  rights  of  the  Holder  of  such  Residual
               Certificate  as  described  in  clause  (ii)(A)  above  shall  be
               invalid,  illegal or  unenforceable,  then the Trustee shall have
               the right,  without  notice to the Holder or any prior  Holder of
               such Residual Certificate, to sell such Residual Certificate to a
               purchaser  selected  by the  Trustee on such terms as the Trustee
               may choose. Such purported  Transferee shall promptly endorse and
               deliver  such  Residual   Certificate  in  accordance   with  the
               instructions  of the Trustee.  Such  purchaser may be the Trustee
               itself or any  Affiliate  of the  Trustee.  The  proceeds of such
               sale,  net of the  commissions  (which  may  include  commissions
               payable to the  Trustee or its  Affiliates),  expenses  and taxes
               due, if any,  will be  remitted by the Trustee to such  purported
               Transferee.  The  terms and  conditions  of any sale  under  this
               clause (ii)(B) shall be determined in the sole  discretion of the
               Trustee, and the Trustee shall not be liable to any Person having
               an Ownership  Interest in a Residual  Certificate  as a result of
               its exercise of such discretion.  In establishing  such terms and
               conditions,   however,   the   Trustee   may   consult   with   a
               representative  of  the  REMIC   Administrator,   and  the  REMIC
               Administrator  shall  make  available  such  representative  upon
               reasonable advance notice.

                        (iii) The REMIC  Administrator  shall make  available to
               the Internal  Revenue Service and those Persons  specified by the
               REMIC  Provisions  all  information  necessary to compute any tax
               imposed (A) as a result of the Transfer 

<PAGE>
                                      148


    of an Ownership Interest in a Residual  Certificate to any Person who is not
     a Permitted Transferee or a United States Person, including the information
     described   in   Treasury   regulations    sections    1.860D-1(b)(5)   and
     1.860E-2(a)(5)  with respect to the "excess  inclusions"  of such  Residual
     Certificate and (B) as a result of any regulated  investment company,  real
     estate investment trust, common trust fund,  partnership,  trust, estate or
     organization  described in Section 1381 of the Code that holds an Ownership
     Interest in a Residual  Certificate  having as among its record  holders at
     any time any Person which is not a Permitted Transferee. The Person holding
     such  Ownership   Interest   shall  be   responsible   for  the  reasonable
     compensation of the REMIC Administrator for providing such information.

                        (iv) The  provisions  of this Section  5.02(d) set forth
               prior  to this  subsection  (iv)  may be  modified,  added  to or
               eliminated,  provided that there shall have been delivered to the
               Trustee and the REMIC Administrator the following:

                              (A) written  notification  from each Rating Agency
                        to the effect that the  modification  of, addition to or
                        elimination  of such  provisions  will  not  cause  such
                        Rating  Agency to downgrade its  then-current  rating of
                        any Class of Certificates; and

                              (B) an Opinion of Counsel,  in form and  substance
                        satisfactory to the Trustee and the REMIC Administrator,
                        to the effect that such  modification of, addition to or
                        elimination  of such  provisions  will not cause  either
                        REMIC I or REMIC II to (x) cease to  qualify  as a REMIC
                        or (y) be subject to an  entity-level  tax caused by the
                        Transfer of any Residual  Certificate  to a Person which
                        is  not  a  Permitted  Transferee  and a  United  States
                        Person,  or cause a Person  other  than the  prospective
                        Transferee to be subject to a  REMIC-related  tax caused
                        by the  Transfer of a Residual  Certificate  to a Person
                        which is not a Permitted  Transferee and a United States
                        Person.

               (e) Subject to the  preceding  subsections,  upon  surrender  for
registration  of transfer of any  Certificate at the offices of the  Certificate
Registrar  maintained  for such  purpose,  the  Trustee  shall  execute  and the
Certificate  Registrar  shall  authenticate  and  deliver,  in the  name  of the
designated transferee or transferees, one or more new Certificates of authorized
denominations of the same Class of a like aggregate Percentage Interest.

               (f)  At  the  option  of  any  Holder,  its  Certificates  may be
exchanged for other  Certificates of authorized  denominations of the same Class
of a like aggregate Percentage  Interest,  upon surrender of the Certificates to
be exchanged at the offices of the  Certificate  Registrar  maintained  for such
purpose.  Whenever any Certificates are so surrendered for exchange, the Trustee
shall execute and the Certificate  Registrar shall  authenticate and deliver the
Certificates  which the  Certificateholder  making the  exchange  is entitled to
receive.
<PAGE>
                                      149


               (g) Every  Certificate  presented or surrendered  for transfer or
exchange  shall (if so required by the  Certificate  Registrar) be duly endorsed
by,  or  be  accompanied  by a  written  instrument  of  transfer  in  the  form
satisfactory to the  Certificate  Registrar duly executed by, the Holder thereof
or his attorney duly authorized in writing.

               (h) No  service  charge  shall be  imposed  for any  transfer  or
exchange of  Certificates,  but the  Trustee or the  Certificate  Registrar  may
require  payment  of a sum  sufficient  to cover  any tax or other  governmental
charge  that may be imposed in  connection  with any  transfer  or  exchange  of
Certificates.

               (i) Subsequent to the initial issuance of the  Certificates,  the
Trustee shall be responsible  for the  preparation of physical  Certificates  in
connection  with any  transfer or  exchange;  provided  that the correct form of
Certificate  of each Class  shall be  provided  by the Sponsor to the Trustee on
diskette on or about the Closing Date. All Certificates surrendered for transfer
and exchange shall be physically canceled by the Certificate Registrar,  and the
Certificate  Registrar shall hold such canceled  Certificates in accordance with
its standard procedures.

               (j) The  Certificate  Registrar  shall be required to provide the
Sponsor,  the Master Servicer,  the Special Servicer and the REMIC Administrator
with notice of each  transfer of a  Certificate  and to provide each such Person
with an updated copy of the Certificate  Register on or about January 1 and July
1 of each year, commencing January 1, 1997.

               SECTION 5.03          Book-Entry Certificates .

               (a) The Registered  Certificates shall, in the case of each Class
thereof,  initially be issued as one or more Certificates registered in the name
of the  Depository  or its nominee  and,  except as provided in  subsection  (c)
below,  transfer of such  Certificates  may not be registered by the Certificate
Registrar unless such transfer is to a successor  Depository that agrees to hold
such Certificates for the respective Certificate Owners with Ownership Interests
therein.  Such  Certificate  Owners  shall hold and  transfer  their  respective
Ownership  Interests  in  and  to  such  Certificates   through  the  book-entry
facilities of the  Depository  and,  except as provided in subsection (c) below,
shall not be entitled to definitive,  fully registered Certificates ("Definitive
Certificates")  in  respect  of  such  Ownership  Interests.  All  transfers  by
Certificate  Owners of their  respective  Ownership  Interests in the Book-Entry
Certificates shall be made in accordance with the procedures  established by the
Depository  Participant or brokerage  firm  representing  each such  Certificate
Owner. Each Depository  Participant shall only transfer the Ownership  Interests
in the  Book-Entry  Certificates  of  Certificate  Owners  it  represents  or of
brokerage firms for which it acts as agent in accordance  with the  Depository's
normal procedures.  Neither the Certificate Registrar nor the Trustee shall have
any responsibility to monitor or restrict the transfer of Ownership Interests in
Certificates through the book-entry facilities of the Depository.
<PAGE>
                                      150


               (b) The Sponsor,  the  Mortgage  Loan  Seller,  the Trustee,  the
Master  Servicer,   the  Special  Servicer,  the  REMIC  Administrator  and  the
Certificate Registrar may for all purposes, including the making of payments due
on the  Book-Entry  Certificates,  deal with the  Depository  as the  authorized
representative  of the Certificate  Owners with respect to such Certificates for
the  purposes of  exercising  the rights of  Certificateholders  hereunder.  The
rights of Certificate  Owners with respect to the Book-Entry  Certificates shall
be limited to those  established by law and agreements  between such Certificate
Owners and the Depository  Participants  and brokerage firms  representing  such
Certificate  Owners.  Multiple  requests and directions  from, and votes of, the
Depository  as  Holder  of  the  Book-Entry  Certificates  with  respect  to any
particular matter shall not be deemed inconsistent if they are made with respect
to different  Certificate  Owners. The Trustee may establish a reasonable record
date  in  connection   with   solicitations   of  consents  from  or  voting  by
Certificateholders  and shall give notice to the Depository of such record date.
If any  party  hereto  requests  from the  Depository  a list of the  Depository
Participants in respect of any Class or Classes of the Book-Entry  Certificates,
the cost  thereof  shall be borne by the party on whose  behalf such  request is
made (but in no event shall any such cost be borne by the Trustee).

               (c) If (i)(A) the Sponsor advises the Trustee and the Certificate
Registrar  in  writing  that the  Depository  is no  longer  willing  or able to
properly  discharge  its  responsibilities  with  respect  to any  Class  of the
Book-Entry  Certificates,  and (B) the  Sponsor is unable to locate a  qualified
successor,  or (ii) the  Sponsor  at its  option  advises  the  Trustee  and the
Certificate  Registrar  in writing that it elects to  terminate  the  book-entry
system  through  the  Depository  with  respect  to any Class of the  Book-Entry
Certificates,  the Certificate  Registrar shall notify all affected  Certificate
Owners,  through the Depository,  of the occurrence of any such event and of the
availability of Definitive  Certificates to such Certificate  Owners  requesting
the  same.  Upon  surrender  to the  Certificate  Registrar  of any Class of the
Book-Entry   Certificates  by  the   Depository,   accompanied  by  registration
instructions  from the Sponsor for  registration of transfer,  the Trustee shall
execute,  and the Certificate  Registrar  shall  authenticate  and deliver,  the
Definitive   Certificates   to  the  Certificate   Owners   identified  in  such
instructions.  None  of the  Sponsor,  the  Mortgage  Loan  Seller,  the  Master
Servicer,  the Special  Servicer,  the Trustee,  the REMIC  Administrator or the
Certificate  Registrar  shall  be  liable  for any  delay  in  delivery  of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions.  Upon the issuance of Definitive Certificates for purposes of
evidencing  ownership of any Class of Registered  Certificates,  the  registered
holders   of   such   Definitive    Certificates    shall   be   recognized   as
Certificateholders  hereunder and,  accordingly,  shall be entitled  directly to
receive  payments on, to exercise Voting Rights with respect to, and to transfer
and exchange such Definitive Certificates.

        SECTION 5.04. 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 Trustee and the Certificate Registrar such security or
indemnity as may be required by them to save each of them harmless, then, in the
absence

<PAGE>
                                      151


of  actual  notice  to  the  Trustee  or the  Certificate  Registrar  that  such
Certificate  has been  acquired  by a bona fide  purchaser,  the  Trustee  shall
execute  and the  Certificate  Registrar  shall  authenticate  and  deliver,  in
exchange  for or in lieu  of any  such  mutilated,  destroyed,  lost  or  stolen
Certificate,  a new Certificate of the same Class and like Percentage  Interest.
Upon the issuance of any new Certificate under this Section, the Trustee and 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  Trustee  and  the
Certificate Registrar) connected therewith.  Any replacement  Certificate issued
pursuant to this Section shall constitute complete and indefeasible  evidence of
ownership in the applicable REMIC created  hereunder,  as if originally  issued,
whether or not the lost,  stolen or destroyed  Certificate shall be found at any
time.

               SECTION 5.05.         Persons Deemed Owners .

               Prior  to due  presentment  for  registration  of  transfer,  the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee, the REMIC Administrator,  the Certificate  Registrar and any agents
of any of them may treat the person in whose name any  Certificate is registered
as the owner of such  Certificate  for the  purpose of  receiving  distributions
pursuant to Section 4.01 and for all other purposes whatsoever,  and none of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee, the REMIC Administrator,  the Certificate Registrar or any agent of
any of them shall be affected by notice to the contrary.

<PAGE>
                                      152


                                   ARTICLE VI

           THE SPONSOR, THE MORTGAGE LOAN SELLER, THE MASTER SERVICER,
                THE SPECIAL SERVICER AND THE REMIC ADMINISTRATOR

  SECTION 6.01. Liability of the Sponsor, the Mortgage Loan Seller, the Master
          Servicer, the Special Servicer and the REMIC Administrator .

               The Sponsor,  the Mortgage Loan Seller, the Master Servicer,  the
Special  Servicer  and the REMIC  Administrator  shall be  liable in  accordance
herewith only to the extent of the respective  obligations  specifically imposed
upon and  undertaken  by the  Sponsor,  the  Mortgage  Loan  Seller,  the Master
Servicer, the Special Servicer and the REMIC Administrator herein.

 SECTION 6.02. Merger, Consolidation or Conversion of the Sponsor, the Mortgage
       Loan Seller, the Master Servicer, the Special Servicer or the REMIC
                                 Administrator .

               Subject to the  following  paragraph,  the Sponsor,  the Mortgage
Loan  Seller,   the  Master  Servicer,   the  Special  Servicer  and  the  REMIC
Administrator each will keep in full effect its existence, rights and franchises
as  a  corporation  or  other  business  organization  under  the  laws  of  the
jurisdiction  of its  organization,  and  each  will  obtain  and  preserve  its
qualification  to do  business as a foreign  corporation  or  otherwise  in each
jurisdiction in which such qualification is or shall be necessary 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.

               The Sponsor,  the Mortgage Loan Seller, the Master Servicer,  the
Special Servicer and the REMIC  Administrator each may be merged or consolidated
with or into any Person,  or  transfer  all or  substantially  all of its assets
(which,  as to the Master Servicer and the Special  Servicer,  may be limited to
all or substantially all of its assets relating to the business of mortgage loan
servicing) to any Person,  in which case any Person resulting from any merger or
consolidation  to which the  Sponsor,  the  Mortgage  Loan  Seller,  the  Master
Servicer,  the Special Servicer or the REMIC  Administrator shall be a party, or
any Person succeeding to the business of the Sponsor,  the Mortgage Loan Seller,
the Master Servicer,  the Special Servicer or the REMIC Administrator,  shall be
the successor of the Sponsor, the Mortgage Loan Seller, the Master Servicer, the
Special  Servicer  or the REMIC  Administrator,  as the case may be,  hereunder,
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;
provided,  however,  that no successor or surviving  Person shall succeed to the
rights of the Master  Servicer or the Special  Servicer  unless such  succession
will not result in any withdrawal, downgrade or qualification of the rating then
assigned by either Rating Agency to any Class of  Certificates  (as confirmed in
writing).
<PAGE>
                                      153


                  SECTION 6.03. Limitation on Liability of the
                    Sponsor, the Master Servicer, the Special
                      Servicer, the REMIC Administrator and
                                    Others .

               None of the Sponsor,  the Master Servicer,  the Special Servicer,
the REMIC  Administrator or any director,  officer,  employee or agent of any of
the  foregoing   shall  be  under  any  liability  to  the  Trust  Fund  or  the
Certificateholders for any action taken, or not taken, in good faith pursuant to
this  Agreement,  or for  errors  in  judgment;  provided,  however,  that  this
provision  shall not  protect  the  Sponsor,  the Master  Servicer,  the Special
Servicer, the REMIC Administrator or any such other Person against any breach of
a  representation  or warranty made herein,  or against any expense or liability
specifically  required  to be borne  thereby  pursuant to the terms  hereof,  or
against  any  liability  which would  otherwise  be imposed by reason of willful
misfeasance, bad faith or negligence in the performance of obligations or duties
hereunder,  or by reason of reckless  disregard of such  obligations and duties.
The Sponsor, the Master Servicer,  the Special Servicer, the REMIC Administrator
and any director, officer, employee or agent of any of the foregoing may rely in
good faith on any document of any kind which,  prima facie, is properly executed
and  submitted  by any Person  respecting  any matters  arising  hereunder.  The
Sponsor, the Master Servicer,  the Special Servicer, the REMIC Administrator and
any  director,  officer,  employee  or  agent of any of the  foregoing  shall be
indemnified  and held harmless by the Trust Fund against any loss,  liability or
expense incurred in connection with any legal action relating to this Agreement,
the Certificates or any asset of the Trust Fund, other than any loss,  liability
or expense: (i) specifically required to be borne by such Person pursuant to the
terms  hereof;  (ii) which  constitutes  a Servicing  Advance  (and is otherwise
specifically  reimbursable hereunder);  (iii) which would otherwise constitute a
Servicing Advance but for its failure to be customary, reasonable and necessary;
(iv) which is specifically  excluded from the definition of "Servicing  Advance"
by the terms of the proviso  thereto;  or (v) which was  incurred in  connection
with claims against such party resulting from (A) any breach of a representation
or warranty  made herein by such party,  (B) willful  misfeasance,  bad faith or
negligence in the performance of obligations or duties  hereunder by such party,
or from reckless  disregard of such obligations or duties,  or (C) any violation
by such party of any state or federal  securities law. None of the Sponsor,  the
Master Servicer,  the Special Servicer or the REMIC Administrator 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,  except in
the case of a legal action contemplated by Section 3.22, in its opinion does not
involve it in any ultimate  expense or liability;  provided,  however,  that the
Sponsor,  the Master Servicer,  the Special Servicer or the REMIC  Administrator
may in its  discretion  undertake any such action which it may deem necessary or
desirable with respect to the  enforcement  and/or  protection of 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 Sponsor,  the Master Servicer,  the Special Servicer and the
REMIC  Administrator  each  shall be  entitled  to the  direct  payment  of such
expenses or to be reimbursed  therefor from the Certificate  Account as provided
in Section 3.05(a).
<PAGE>
                                      154


 SECTION 6.04. Master Servicer, Special Servicer and REMIC Administrator Not to
                                    Resign .

               None of the Master  Servicer,  the Special  Servicer or the REMIC
Administrator  shall be  permitted  to resign  from the  obligations  and duties
hereby imposed on it, except (i) upon the  appointment of, and the acceptance of
such appointment by, a successor  thereto which is reasonably  acceptable to the
Trustee and the receipt by the Trustee of written  confirmation from each Rating
Agency that such  resignation and appointment  will not result in the downgrade,
qualification  or withdrawal of the rating then assigned by either Rating Agency
to any Class of Certificates,  or (ii) upon  determination that such obligations
and duties  hereunder are no longer  permissible  under applicable law or are in
material conflict by reason of applicable law with any other activities  carried
on by it, the other activities of the Master Servicer, Special Servicer or REMIC
Administrator,  as the case may be, so causing  such a conflict  being of a type
and  nature  carried  on by the  Master  Servicer,  Special  Servicer  or  REMIC
Administrator,  as the case  may be,  at the  date of this  Agreement.  Any such
determination of the nature  described in clause (ii) of the preceding  sentence
permitting the resignation of the Master  Servicer,  the Special Servicer or the
REMIC  Administrator,  as the case may be,  shall be  evidenced by an Opinion of
Counsel to such  effect  which  shall be  rendered  by  Independent  counsel and
addressed and delivered to the Trustee.  No such  resignation  for either reason
shall become  effective  until the Trustee or other successor shall have assumed
the responsibilities and obligations of the resigning party hereunder.

               Consistent with the foregoing,  none of the Master Servicer,  the
Special  Servicer  or the  REMIC  Administrator  shall be  permitted,  except as
expressly provided herein, to assign or transfer any of its rights,  benefits or
privileges hereunder to any other Person, or delegate to or subcontract with, or
authorize or appoint any other Person to perform any of the duties, covenants or
obligations  to be  performed by it  hereunder.  If,  pursuant to any  provision
hereof,  the duties of the Master  Servicer,  the Special  Servicer or the REMIC
Administrator  are  transferred  to a successor  thereto,  the entire  amount of
compensation  payable to the Master Servicer,  the Special Servicer or the REMIC
Administrator,  as the case may be, pursuant hereto shall  thereafter be payable
to such successor.

               SECTION 6.05. Rights of the Sponsor and the Trustee
                     in Respect of the Master Servicer , the
                         Special Servicer and the REMIC
                                 Administrator.

               The  Master   Servicer,   the  Special  Servicer  and  the  REMIC
Administrator  each shall  afford the Sponsor and the Trustee,  upon  reasonable
notice,  during normal  business  hours access to all records  maintained by the
Master Servicer,  the Special Servicer or the REMIC  Administrator,  as the case
may be, in respect of its rights and obligations hereunder and access to such of
its officers as are responsible for such obligations.  Upon reasonable  request,
the Master Servicer, the Special Servicer and the REMIC Administrator each shall
furnish the Sponsor and the Trustee  with its most recent  financial  statements
and such other  information  as it possesses,  and which it is not prohibited by
law or, to the extent  applicable,  binding  

<PAGE>
                                      155


obligations to third parties with respect to  confidentiality  from  disclosing,
regarding its business, affairs, property and condition, financial or otherwise.
The Sponsor may, but is not obligated to, enforce the  obligations of the Master
Servicer,  the Special Servicer and the REMIC  Administrator  hereunder and may,
but is not obligated to, perform, or cause a designee to perform,  any defaulted
obligation  of  the  Master   Servicer,   the  Special  Servicer  or  the  REMIC
Administrator  hereunder or, in connection with a default thereby,  exercise the
rights of the Master Servicer,  the Special Servicer or the REMIC  Administrator
hereunder;  provided,  however,  that none of the Master  Servicer,  the Special
Servicer or the REMIC  Administrator shall be relieved of any of its obligations
hereunder  by virtue of such  performance  by the Sponsor or its  designee.  The
Sponsor shall not have any responsibility or liability for any action or failure
to act by the Master Servicer,  the Special Servicer or the REMIC  Administrator
and is not obligated to supervise the  performance of the Master  Servicer,  the
Special Servicer or the REMIC Administrator under this Agreement or otherwise.

<PAGE>
                                      156



                                   ARTICLE VII

                                     DEFAULT

               SECTION 7.01.         Events of Default .

               (a) "Event of Default",  wherever used herein, unless the context
otherwise requires, means any one of the following events:

               (i) any  failure  by the  Master  Servicer  to  deposit  into the
        Certificate  Account any amount  required to be so deposited  under this
        Agreement which continues unremedied for two Business Days following the
        date on which such deposit was first required to be made, or any failure
        by the Master  Servicer to deposit  into, or to remit to the Trustee for
        deposit  into,  the  Distribution  Account the full amount of any Master
        Servicer Remittance Amount required to be so deposited or remitted under
        this Agreement, which failure continues unremedied until 11:00 a.m. (New
        York City time) on the Business Day  immediately  preceding  the related
        Distribution Date; or

               (ii) any failure by the Special  Servicer to deposit  into, or to
        remit to the Master Servicer for deposit into, the  Certificate  Account
        or the REO Account any amount  required to be so  deposited  or remitted
        under this Agreement  which  continues  unremedied for two Business Days
        following  the  date on which  such  deposit  or  remittance  was  first
        required to be made; or

               (iii) any failure by the Master  Servicer to remit to the Trustee
        for  deposit  into the  Distribution  Account,  on any  Master  Servicer
        Remittance Date, the full amount of P&I Advances  required to be made on
        such date, which failure continues unremedied until 11:00 a.m. (New York
        City  time)  on the  Business  Day  immediately  preceding  the  related
        Distribution Date; or

               (iv) any failure by the Master  Servicer or the Special  Servicer
        to timely make any Servicing  Advance required to be made by it pursuant
        to this Agreement which continues  unremedied for a period of three days
        following  the date on which  notice shall have been given to the Master
        Servicer or the Special Servicer,  as the case may be, by the Trustee as
        provided in Section 3.11(e); or

               (v) any failure on the part of the Master Servicer or the Special
        Servicer duly to observe or perform in any material respect any other of
        the covenants or agreements  thereof  contained in this Agreement  which
        continues unremedied for a period of 30 days (or, in the case of payment
        of insurance premiums,  for a period of 15 days) after the date on which
        written notice of such failure, requiring the same to be remedied, shall
        have been given to the Master Servicer or the Special  Servicer,  as the
        case may be, by any other party hereto, or to the Master Servicer or the
        Special  Servicer,  as the case may be,  

<PAGE>
                                      157


        with a copy to each other party hereto,  by the Holders of Certificates
        entitled to at least 25% of the Voting Rights; or

               (vi) any failure on the part of the REMIC  Administrator  duly to
        observe or perform  in any  material  respect  any of the  covenants  or
        agreements   thereof   contained  in  this  Agreement   which  continues
        unremedied  for a period  of 30 days  after  the  date on which  written
        notice of such failure,  requiring  the same to be remedied,  shall have
        been given to the REMIC  Administrator by any other party hereto,  or to
        the REMIC Administrator,  with a copy to each other party hereto, by the
        Holders of  Certificates  entitled to at least 25% of the Voting Rights;
        or

               (vii) any breach on the part of the Master Servicer,  the Special
        Servicer or the REMIC  Administrator of any  representation  or warranty
        thereof  contained in this  Agreement  which  materially  and  adversely
        affects  the  interests  of any  Class of  Certificateholders  and which
        continues  unremedied  for a period  of 30 days  after the date on which
        notice of such breach,  requiring  the same to be  remedied,  shall have
        been given to the Master  Servicer,  the  Special  Servicer or the REMIC
        Administrator,  as the case may be, by any other party hereto, or to the
        Master Servicer, the Special Servicer or the REMIC Administrator, as the
        case may be, with a copy to each other party  hereto,  by the Holders of
        Certificates entitled to at least 25% of the Voting Rights; or

               (viii) 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,  receiver, liquidator,
        trustee or similar official in any bankruptcy, insolvency,  readjustment
        of debt,  marshalling of assets and liabilities or similar  proceedings,
        or for the  winding-up or  liquidation  of its affairs,  shall have been
        entered against the Master  Servicer,  the Special Servicer or the REMIC
        Administrator  and such  decree or order  shall have  remained  in force
        undischarged or unstayed for a period of 60 days; or

               (ix) the  Master  Servicer,  the  Special  Servicer  or the REMIC
        Administrator  shall  consent  to  the  appointment  of  a  conservator,
        receiver,  liquidator,  trustee or similar  official in any  bankruptcy,
        insolvency,  readjustment of debt, marshalling of assets and liabilities
        or similar  proceedings of or relating to it or of or relating to all or
        substantially all of its property; or

               (x) the  Master  Servicer,  the  Special  Servicer  or the  REMIC
        Administrator  shall  admit in writing  its  inability  to pay its debts
        generally as they become due,  file a petition to take  advantage of any
        applicable  bankruptcy,  insolvency or reorganization  statute,  make an
        assignment for the benefit of its creditors, voluntarily suspend payment
        of its  obligations,  or take any corporate action in furtherance of the
        foregoing; or

               (xi) the Trustee shall have received  written  notice from either
        Rating  Agency  that the  continuation  of the  Master  Servicer  or the
        Special   Servicer  in  such  capacity  

<PAGE>
                                      158


        would  result  in  a  downgrade, qualification  or  withdrawal of any 
        rating then assigned by such Rating Agency to any Class of Certificates.

Each Event of Default  listed  above as items  (iv) - (xi) shall  constitute  an
Event of Default  only with respect to the relevant  party;  provided  that if a
single entity acts or any two or more Affiliates act as Master Servicer, Special
Servicer  and  REMIC  Administrator,  or in any  two or  more  of the  foregoing
capacities,  an Event of Default in one  capacity  will  constitute  an Event of
Default in each capacity.

               (b) If any Event of Default with  respect to the Master  Servicer
or the Special  Servicer (in either case, for purposes of this Section  7.01(b),
the  "Defaulting  Party") shall occur and be  continuing,  then, and in each and
every such case, so long as the Event of Default  shall not have been  remedied,
the Sponsor or the Trustee may,  and at the written  direction of the Holders of
Certificates  entitled to at least 51% of the Voting  Rights or if the  relevant
Event of Default is the one  described in clause (xi) of  subsection  (a) above,
the Trustee shall, terminate, by notice in writing to the Defaulting Party (with
a copy of such  notice  to each  other  party  hereto),  all of the  rights  and
obligations  (accruing from and after such notice) of the Defaulting Party under
this Agreement and in and to the Mortgage Loans and the proceeds  thereof.  From
and after the  receipt  by the  Defaulting  Party of such  written  notice,  all
authority and power of the Defaulting  Party under this Agreement,  whether with
respect to the  Certificates  (other than as a Holder of any Certificate) or the
Mortgage Loans or otherwise, shall pass to and be vested in the Trustee pursuant
to and under  this  Section,  and,  without  limitation,  the  Trustee is hereby
authorized and empowered to execute and deliver, on behalf of and at the expense
of the Defaulting Party, as attorney-in-fact or otherwise, any and all documents
and  other  instruments,  and to do or  accomplish  all  other  acts  or  things
necessary or appropriate  to effect the purposes of such notice of  termination,
whether to complete the transfer and  endorsement  or assignment of the Mortgage
Loans and related documents,  or otherwise.  The Master Servicer and the Special
Servicer each agree that, if it is terminated  pursuant to this Section 7.01(b),
it shall  promptly (and in any event no later than ten Business Days  subsequent
to its  receipt of the  notice of  termination)  provide  the  Trustee  with all
documents  and  records  requested  thereby to enable the  Trustee to assume the
Master  Servicer's  or  Special  Servicer's,  as  the  case  may  be,  functions
hereunder,  and shall cooperate with the Trustee in effecting the termination of
the   Master   Servicer's   or   Special   Servicer's,   as  the  case  may  be,
responsibilities  and  rights  hereunder,  including,  without  limitation,  the
transfer within two Business Days to the Trustee for administration by it of all
cash  amounts  which  shall at the time be or should  have been  credited by the
Master  Servicer to the  Certificate  Account,  the  Distribution  Account,  any
Servicing  Account or any Reserve Account (if it is the Defaulting  Party) or by
the Special Servicer to the REO Account,  the Certificate Account, any Servicing
Account or any Reserve Account (if it is the Defaulting  Party) or thereafter be
received with respect to the Mortgage  Loans and any REO  Properties  (provided,
however,  that the Master  Servicer  and the Special  Servicer  each  shall,  if
terminated  pursuant to this Section  7.01(b),  continue to be obligated  for or
entitled  to  receive  all  amounts  accrued  or owing  by or to it  under  this
Agreement  on or prior to the date of such  termination,  whether  in respect of
Advances or otherwise, and it and its directors,  officers, 

<PAGE>
                                      159


employees  and agents  shall  continue to be entitled to the benefits of Section
6.03 notwithstanding any such termination).

        (c) If any Event of  Default  with  respect  to the REMIC  Administrator
shall occur and be continuing, then, and in each and every such case, so long as
the Event of Default  shall not have been  remedied,  the Sponsor or the Trustee
may, and at the written direction of the Holders of Certificates  entitled to at
least 51% of the Voting  Rights,  the  Trustee  (or,  if the Trustee is also the
REMIC Administrator, the Master Servicer) shall, terminate, by notice in writing
to the REMIC  Administrator  (with a copy to each of the other parties  hereto),
all of  the  rights  and  obligations  of the  REMIC  Administrator  under  this
Agreement. From and after the receipt by the REMIC Administrator of such written
notice (or if the Trustee is also the REMIC  Administrator,  from and after such
time as another successor appointed as contemplated by Section 7.02 accepts such
appointment),  all  authority  and power of the REMIC  Administrator  under this
Agreement  shall pass to and be vested in the Trustee (or such other  successor)
pursuant to and under this Section,  and,  without  limitation,  the Trustee (or
such other successor) is hereby authorized and empowered to execute and deliver,
on behalf of and at the expense of the REMIC Administrator,  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.  The REMIC Administrator agrees promptly
(and in any event no later than ten Business  Days  subsequent to its receipt of
the notice of the  termination)  to provide the  Trustee  (or, if the Trustee is
also the REMIC Administrator,  such other successor appointed as contemplated by
Section  7.02) with all documents  and records  requested  thereby to enable the
Trustee (or such other successor) to assume the REMIC Administrator's  functions
hereunder,  and to  cooperate  with the  Trustee  (or such other  successor)  in
effecting the  termination  of the REMIC  Administrator's  responsibilities  and
rights hereunder (provided, however, that the REMIC Administrator shall continue
to be obligated for or entitled to receive all amounts accrued or owing by or to
it under this Agreement on or prior to the date of such termination,  and it and
its directors,  officers,  employees and agents shall continue to be entitled to
the benefits of Section 6.03 notwithstanding any such termination).

               SECTION 7.02.         Trustee to Act; Appointment of Successor .

               On and after the time the Master  Servicer,  the Special Servicer
or the REMIC Administrator resigns pursuant to clause (ii) of the first sentence
of Section 6.04 or receives a notice of  termination  pursuant to Section  7.01,
the Trustee shall be the successor in all respects to the Master  Servicer,  the
Special  Servicer  or  (unless  it has  also  been  acting  as such)  the  REMIC
Administrator,  as the case may be, in its capacity as such under this Agreement
and the  transactions  set forth or provided  for herein and shall be subject to
all the  responsibilities,  duties and liabilities  relating thereto and arising
thereafter  placed on the Master  Servicer,  the  Special  Servicer or the REMIC
Administrator,  as  the  case  may  be,  by the  terms  and  provisions  hereof,
including,  without  limitation,  if the Master  Servicer  is the  resigning  or
terminated  party,  the  Master  Servicer's  obligation  to make  P&I  Advances;
provided that any failure to perform such duties or  responsibilities  caused by
the Master Servicer's,  the Special Servicer's or the REMIC Administrator's,  as
the case may be,  failure  to  cooperate  or to  provide  information  or monies
<PAGE>
                                      160


required  by Section  7.01  shall not be  considered  a default  by the  Trustee
hereunder.  Neither the Trustee nor any other  successor shall be liable for any
of the  representations  and warranties of the resigning or terminated  party or
for any losses incurred by the resigning or terminated party pursuant to Section
3.06  hereunder  nor shall the  Trustee nor any other  successor  be required to
purchase any Mortgage Loan  hereunder.  As  compensation  therefor,  the Trustee
shall be  entitled to all fees and other  compensation  which the  resigning  or
terminated party would have been entitled to for future services rendered if the
resigning or terminated  party had continued to act  hereunder.  Notwithstanding
the above,  the Trustee may, if it shall be unwilling to so act, or shall, if it
is unable to so act or if the Holders of  Certificates  entitled to at least 51%
of the  Voting  Rights or either  Rating  Agency so  request  in  writing to the
Trustee or if the REMIC  Administrator  is the resigning or terminated party and
the Trustee had been acting in such capacity,  promptly  appoint,  or petition a
court of  competent  jurisdiction  to appoint,  any  established  and  qualified
institution as the successor to the Master Servicer, the Special Servicer or the
REMIC  Administrator,  as the case may be, hereunder in the assumption of all or
any part of the responsibilities,  duties or liabilities of the Master Servicer,
the Special Servicer or the REMIC Administrator,  as the case may be, hereunder;
provided that such appointment does not result in the downgrading, qualification
or  withdrawal  of any rating then assigned by either Rating Agency to any Class
of Certificates (as evidenced by written  confirmation  thereof from each Rating
Agency).  No  appointment  of a successor  to the Master  Servicer,  the Special
Servicer  or the REMIC  Administrator  hereunder  shall be  effective  until the
assumption  of the successor to such party of all its  responsibilities,  duties
and  liabilities  hereunder.  Pending  appointment  of a successor to the Master
Servicer, the Special Servicer or the REMIC Administrator hereunder, the Trustee
shall act in such capacity as hereinabove  provided. In connection with any such
appointment  and  assumption   described  herein,  the  Trustee  may  make  such
arrangements  for the  compensation  of such  successor out of payments on or in
respect of the Mortgage Loans or otherwise as it and such successor shall agree;
provided,  however,  that  no  such  compensation  shall  be in  excess  of that
permitted the resigning or terminated party hereunder. The Sponsor, the Trustee,
such  successor  and each other party hereto 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  resignation  of the Master  Servicer,  the  Special
Servicer or the REMIC Administrator pursuant to Section 6.04, any termination of
the Master Servicer, the Special Servicer or the REMIC Administrator pursuant to
Section  7.01 or any  appointment  of a successor  to the Master  Servicer,  the
Special Servicer or the REMIC Administrator  pursuant to Section 6.04 or Section
7.02, the Trustee shall give prompt written notice thereof to Certificateholders
at their respective addresses appearing in the Certificate Register.

               (b) Not later than the later of (i) 60 days after the  occurrence
of any event which  constitutes or, with notice or lapse of time or both,  would
constitute  an Event of Default  and (ii) five days after the  Trustee  would be
deemed to have  notice of the  occurrence  of such an event in  accordance  with
Section   8.02(vii),   the  Trustee   shall   transmit  by  mail  to  the  other


<PAGE>
                                      161


non-defaulting  parties  hereto  and  all  Certificateholders   notice  of  such
occurrence, unless such default shall have been cured.

               SECTION 7.04.         Waiver of Events of Default .

               The  Holders  entitled  to at  least  51%  of the  Voting  Rights
allocated  to each of the  Classes  of  Certificates  affected  by any  Event of
Default  hereunder  may waive such Event of  Default,  except  that prior to any
waiver of an Event of Default  arising from a failure to make P&I Advances,  the
Trustee  shall be reimbursed  all amounts  which it has advanced.  Upon any such
waiver of an Event of  Default,  such Event of Default  shall cease to exist and
shall be deemed to have been  remedied  for  every  purpose  hereunder.  No such
waiver  shall extend to any  subsequent  or other Event of Default or impair any
right   consequent   thereon   except  to  the  extent   expressly   so  waived.
Notwithstanding any other provisions of this Agreement,  for purposes of waiving
any Event of Default pursuant to this Section 7.04,  Certificates  registered in
the name of the Sponsor or any Affiliate of the Sponsor  (provided  that neither
the  Sponsor  nor any  Affiliate  thereof  is the party in respect of which such
Event of Default  exists)  shall be  entitled  to the same  Voting  Rights  with
respect to the matters  described  above as they would if any other  Person held
such Certificates.

      SECTION 7.05. Additional Remedies of Trustee Upon Event of Default .

               During the  continuance of any Event of Default,  so long as such
Event of Default shall not have been remedied,  the Trustee,  in addition to the
rights  specified in Section 7.01,  shall have the right, in its own name and 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  filings  of proofs of claim and debt in  connection
therewith).  Except as otherwise expressly provided in this Agreement, no remedy
provided for by this Agreement shall be exclusive of any other remedy,  and each
and every remedy shall be cumulative and in addition to any other remedy, and no
delay or omission to exercise any right or remedy shall impair any such right or
remedy or shall be deemed to be a waiver of any Event of Default.


<PAGE>
                                      162



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

               SECTION 8.01.         Duties of Trustee .

               (a) The Trustee,  prior to the  occurrence of an Event of Default
hereunder  and after the  curing or  waiver of all such  Events of  Default  and
defaults  which may have  occurred,  undertakes  to perform such duties and only
such  duties as are  specifically  set forth in this  Agreement.  If an Event of
Default  hereunder occurs and is continuing,  the Trustee shall exercise such of
the rights and powers vested in it by this Agreement, and use the same degree of
care and skill in their  exercise as a prudent  man would  exercise or use under
the circumstances in the conduct of his own affairs. Any permissive right of the
Trustee contained in this Agreement shall not be construed as a duty.

               (b) The Trustee,  upon receipt of all 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  (other than the Mortgage Files, the review of which
is  specifically  governed by the terms of Article  II),  shall  examine them to
determine whether they conform in form to the requirements of this Agreement. If
any such  instrument  is found not to so  conform  to the  requirements  of this
Agreement in a material  manner,  the Trustee shall take such action as it deems
appropriate  to  have  the  instrument  corrected.  The  Trustee  shall  not  be
responsible  for, but may assume and rely upon,  the accuracy and content of any
resolution,  certificate,  statement,  opinion, report, document, order or other
instrument furnished by the Sponsor,  the Master Servicer,  the Special Servicer
or the REMIC  Administrator and accepted by the Trustee in good faith,  pursuant
to this Agreement.

               (c) No provision of this Agreement  shall be construed to relieve
the Trustee from  liability  for its own  negligent  action,  its own  negligent
failure to act or its own willful misconduct; provided, however, that:

                        (i)  Prior to the  occurrence  of an  Event  of  Default
               hereunder,  and after the  curing 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
               certificates or opinions  furnished to the Trustee and conforming
               to the requirements of this Agreement;
<PAGE>
                                      163


                        (ii) The Trustee shall not be  personally  liable for an
               error of judgment made in good faith by a Responsible  Officer or
               Responsible  Officers of the  Trustee,  unless it shall be proved
               that the Trustee was  negligent  in  ascertaining  the  pertinent
               facts; and

                        (iii) The Trustee  shall not be  personally  liable with
               respect to any action  taken,  suffered or omitted to be taken by
               it in good faith in  accordance  with the direction of Holders of
               Certificates  entitled to at least 25% (or, as to any  particular
               matter, any higher percentage as may be specifically provided for
               hereunder) of the Voting Rights 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.

               SECTION 8.02.         Certain Matters Affecting the Trustee .

               Except as otherwise provided in Section 8.01:

                        (i) The Trustee may rely upon and shall be  protected in
               acting or refraining from acting upon any  resolution,  Officer's
               Certificate,  certificate  of auditors or any other  certificate,
               statement, instrument, opinion, report, notice, request, consent,
               order,  appraisal,  bond or other  paper or  document  reasonably
               believed by it to be genuine and to have been signed or presented
               by the proper party or parties;

                        (ii)  The  Trustee  may  consult  with  counsel  and the
               written advice of such counsel or 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 therewith;

                        (iii)  The  Trustee  shall  be under  no  obligation  to
               exercise  any  of the  trusts  or  powers  vested  in it by  this
               Agreement  or  to  make  any  investigation  of  matters  arising
               hereunder  or 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; the Trustee shall not be required
               to expend or risk its own funds or otherwise  incur any financial
               liability in the performance of any of its duties  hereunder,  or
               in the exercise of any of its rights or powers,  if it shall have
               reasonable  grounds for believing that repayment of such funds or
               adequate   indemnity  against  such  risk  or  liability  is  not
               reasonably   assured  to  it;  nothing  contained  herein  shall,
               however,  relieve  the  Trustee  of  the  obligation,   upon  the
               occurrence  of an Event of Default  hereunder  which has not been
               cured,  to exercise such of the rights and powers vested in it by
               this  Agreement  and to use 

<PAGE>
                                      164


               the same  degree of care and skill in their exercise as a prudent
               man would  exercise or use under the circumstances in the conduct
               of his own affairs;

                        (iv) The Trustee shall not be personally  liable for any
               action reasonably taken,  suffered or omitted by it in good faith
               and believed by it to be authorized  or within the  discretion or
               rights or powers conferred upon it by this Agreement;

                        (v)  Prior to the  occurrence  of an  Event  of  Default
               hereunder,  and after the  curing of all such  Events of  Default
               which may have  occurred,  the Trustee shall not be bound to make
               any  investigation  into  the  facts  or  matters  stated  in any
               resolution,  certificate, statement, instrument, opinion, report,
               notice, request, consent, order, approval, bond or other paper or
               document,  unless  requested  in  writing  to do so by Holders of
               Certificates  entitled  to at  least  25% of the  Voting  Rights;
               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;

                        (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-in-fact,  provided that the use of
               any such agent or attorney-in-fact  shall not relieve the Trustee
               from any of its  obligations  hereunder,  and the  Trustee  shall
               remain  responsible  for all acts and omissions of any such agent
               or attorney-in-fact;

                        (vii) For all purposes under this Agreement, the Trustee
               shall  not be  deemed  to have  notice  of any  Event of  Default
               hereunder unless a Responsible  Officer of the Trustee has actual
               knowledge  thereof or unless written notice of any event which is
               in  fact  such  a  default  is  received  by the  Trustee  at the
               Corporate   Trust  Office,   and  such  notice   references   the
               Certificates or this Agreement; and

                        (viii)The  Trustee shall not be responsible  for any act
               or omission of the Master  Servicer,  the Special Servicer or the
               REMIC  Administrator  (unless  the  Trustee  is  acting as Master
               Servicer,  Special Servicer or REMIC  Administrator,  as the case
               may be) or for any act or omission of the Sponsor or the Mortgage
               Loan Seller.
<PAGE>
                                      165


 SECTION 8.03. Trustee Not Liable for Validity or Sufficiency of Certificates or
                                Mortgage Loans .

               The recitals contained herein and in the Certificates, other than
the representations  and warranties of, and the other statements  attributed to,
the Trustee in Article II and the certificate of authentication  executed by the
Trustee as  Certificate  Registrar  set forth on each  outstanding  Certificate,
shall be taken as the statements of the Sponsor,  the Mortgage Loan Seller,  the
Master Servicer,  the Special Servicer or the REMIC  Administrator,  as the case
may be, and the Trustee assumes no  responsibility  for their  correctness.  The
Trustee  makes no  representations  as to the  validity or  sufficiency  of this
Agreement  (other  than as  specifically  set forth in  Section  2.08) or of any
Certificate (other than as to the signature of the Trustee set forth thereon) or
of any Mortgage Loan or related  document.  The Trustee shall not be accountable
for the use or application by the Sponsor of any of the  Certificates  issued to
it or of the proceeds of such Certificates, or for the use or application of any
funds  paid to the  Sponsor  or the  Mortgage  Loan  Seller  in  respect  of the
assignment of the Mortgage Loans to the Trust Fund, or any funds deposited in or
withdrawn from the  Certificate  Account or any other account by or on behalf of
the  Sponsor,   the  Master   Servicer,   the  Special  Servicer  or  the  REMIC
Administrator.  The Trustee shall not be responsible for the accuracy or content
of any resolution,  certificate,  statement, opinion, report, document, order or
other  instrument  furnished by the Sponsor,  the Master  Servicer,  the Special
Servicer or the REMIC  Administrator  and accepted by the Trustee in good faith,
pursuant to this Agreement.

               SECTION 8.04.         Trustee May Own Certificates .

               The Trustee, in its individual or any other capacity,  may become
the owner or pledgee of  Certificates  with the same  rights it would have if it
were not Trustee.

           SECTION 8.05. Fees of Trustee; Indemnification of Trustee .

               (a)  The  Master  Servicer  covenants  and  agrees  to pay to the
Trustee  from time to time,  and the Trustee  shall be entitled  to,  reasonable
compensation  (which  shall not be limited by any  provision of law in regard to
the  compensation  of a trustee of an express  trust) (as set forth in a written
agreement between the Trustee and the Master Servicer) for all services rendered
by it in the  execution  of the trusts  hereby  created and in the  exercise and
performance of any of the powers and duties of the Trustee hereunder.

               (b) The Trustee and any director,  officer,  employee or agent of
the Trustee shall be entitled to be  indemnified  and held harmless by the Trust
Fund (to the extent of amounts on deposit in the Distribution  Account from time
to time) against any loss, liability or expense (including,  without limitation,
costs and expenses of litigation,  and of investigation,  counsel fees, damages,
judgments  and  amounts  paid in  settlement)  arising  out of, or  incurred  in
connection  with, any legal actions  relating to the exercise and performance of
any of the powers and duties of the Trustee hereunder; provided that neither the
Trustee  nor any of the other  above  specified  Persons  shall be  entitled  to
indemnification  pursuant to this Section  8.05(b) for (i)  allocable  

<PAGE>
                                      166


overhead, (ii) expenses or disbursements incurred or made by or on behalf of the
Trustee in the normal course of the Trustee's  performing  its routine duties in
accordance  with any of the  provisions  hereof,  (iii) any expense or liability
specifically  required to be borne thereby pursuant to the terms hereof, or (iv)
any loss,  liability or expense incurred by reason of willful  misfeasance,  bad
faith or negligence in the  performance of the Trustee's  obligations and duties
hereunder,  or by reason of reckless disregard of such obligations or duties, or
as may arise from a breach of any  representation,  warranty  or covenant of the
Trustee made herein.  The  provisions of this Section  8.05(b) shall survive any
resignation or removal of the Trustee and appointment of a successor trustee.

               SECTION 8.06.         Eligibility Requirements for Trustee .

               The  Trustee  hereunder  shall at all times be a  corporation,  a
trust company, a bank or an association:  (i) organized and doing business under
the laws of the United States of America or any State thereof or the District of
Columbia; (ii) authorized under such laws to exercise trust powers; (iii) having
a  combined  capital  and  surplus  of at least  $50,000,000  and  possessing  a
long-term  bank  deposit  or  unsecured  debt  rating of at least "AA" from each
Rating  Agency;  and (iv) subject to  supervision  or  examination by federal or
state  authority.  If such  corporation,  trust  company,  bank  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 the
purposes of this Section the combined capital and surplus of such association or
corporation  shall be deemed to be its combined capital and surplus as set forth
in its most recent  report of  condition so  published.  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. The corporation,  trust company,  bank or association
serving as Trustee may have  normal  banking  and trust  relationships  with the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the REMIC Administrator and their respective Affiliates.

               SECTION 8.07.         Resignation and Removal of the Trustee .

               (a) The Trustee may at any time resign and be discharged from the
trusts  hereby  created by giving  written  notice  thereof to the Sponsor,  the
Mortgage  Loan Seller,  the Master  Servicer,  the Special  Servicer,  the REMIC
Administrator  and to all  Certificateholders.  Upon  receiving  such  notice of
resignation,  the Sponsor shall promptly appoint a successor trustee  acceptable
to the Master Servicer by written  instrument,  in duplicate,  which  instrument
shall be delivered to the resigning Trustee and to the successor trustee. A copy
of such  instrument  shall be delivered to the Mortgage Loan Seller,  the Master
Servicer,    the   Special   Servicer,   the   REMIC   Administrator   and   the
Certificateholders  by the Sponsor.  If no successor  trustee shall have been so
appointed and have accepted  appointment within 30 days after the giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.
<PAGE>
                                      167


               (b) 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 Sponsor or the Master  Servicer,  or if at any
time the Trustee shall become incapable of acting, or shall be adjudged bankrupt
or  insolvent,  or a  receiver  of the  Trustee  or of  its  property  shall  be
appointed,  or any public officer shall take charge or control of the Trustee or
of its property or affairs for the purpose of  rehabilitation,  conservation  or
liquidation,  then the  Sponsor  may remove the  Trustee and appoint a successor
trustee acceptable to the Master Servicer by written  instrument,  in duplicate,
which  instrument  shall be  delivered  to the  Trustee  so  removed  and to the
successor  trustee. A copy of such instrument shall be delivered to the Mortgage
Loan Seller, the Master Servicer,  the Special Servicer, the REMIC Administrator
and the Certificateholders by the Sponsor.

               (c) The Holders of  Certificates  entitled to at least 33 1/3% of
the Voting  Rights may at any time  remove the  Trustee  and appoint a successor
trustee by written  instrument or  instruments,  in  triplicate,  signed by such
Holders or their  attorneys-in-fact  duly authorized,  one complete set of which
instruments  shall be delivered to the Master Servicer,  one complete set to the
Trustee so removed and one complete set to the successor so appointed;  provided
that the Master Servicer, the Sponsor and the remaining Certificateholders shall
have been notified;  and provided further that other Holders of the Certificates
entitled to a greater percentage of the Voting Rights shall not have objected to
such removal in writing to the Master Servicer and the Sponsor within 30 days of
their receipt of notice thereof. A copy of such instrument shall be delivered to
the  Sponsor,  the  Mortgage  Loan  Seller,  the  Special  Servicer,  the  REMIC
Administrator and the remaining Certificateholders by the Master Servicer.

               (d) Any  resignation or removal of the Trustee and appointment of
a successor trustee pursuant to any of the provisions of this Section 8.07 shall
not become effective until acceptance of appointment by the successor trustee as
provided  in Section  8.08;  and no such  resignation  or removal of the Trustee
and/or  appointment of a successor trustee shall be permitted if it would result
in the  downgrading or withdrawal of the rating assigned by either Rating Agency
to any Class of Certificates.

               SECTION 8.08.         Successor Trustee .

               (a) Any successor  trustee  appointed as provided in Section 8.07
shall execute, acknowledge and deliver to the Sponsor, the Mortgage Loan Seller,
the Master Servicer,  the Special Servicer,  the REMIC  Administrator and to its
predecessor  trustee an instrument  accepting such  appointment  hereunder,  and
thereupon the  resignation  or removal of the  predecessor  trustee shall become
effective  and  such  successor  trustee,  without  any  further  act,  deed  or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations of its predecessor hereunder,  with the like effect as if originally
named as trustee herein. The predecessor  trustee shall deliver to the successor
trustee all  Mortgage  Files and related  documents  and  statements  held by it
hereunder (other than any Mortgage Files and related documents and statements at
the time held on its behalf by a  Custodian,  which  Custodian  shall become the
agent of the successor trustee),  and the Sponsor, the Mortgage Loan Seller, the


<PAGE>
                                      168


Master  Servicer,   the  Special  Servicer,  the  REMIC  Administrator  and  the
predecessor trustee shall execute and deliver such instruments and do such other
things as may  reasonably  be  required  to more  fully and  certainly  vest and
confirm  in  the  successor  trustee  all  such  rights,   powers,   duties  and
obligations,  and to enable the  successor  trustee to perform  its  obligations
hereunder.

               (b) 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.

               (c) Upon  acceptance  of  appointment  by a successor  trustee as
provided in this  Section  8.08,  the Master  Servicer  shall mail notice of the
succession of such trustee hereunder to the Sponsor and the  Certificateholders.
If the Master Servicer 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 Master Servicer.

               SECTION 8.09.         Merger or Consolidation of Trustee .

               Any entity into which the Trustee may be merged or  converted  or
with which it may be  consolidated  or any  entity  resulting  from any  merger,
conversion or consolidation to which the Trustee shall be a party, or any entity
succeeding  to the  corporate  trust  business  of  the  Trustee,  shall  be the
successor of the Trustee hereunder, provided such entity 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 .

               (a) 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 Master  Servicer  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 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
Master  Servicer and the Trustee may consider  necessary  or  desirable.  If the
Master Servicer shall not have joined in such  appointment  within 15 days after
the  receipt  by it of a  request  to do so, or in case an Event of  Default  in
respect of the  Master  Servicer  shall have  occurred  and be  continuing,  the
Trustee  alone shall have the power to make such  appointment.  No co-trustee or
separate trustee hereunder shall be required to meet the terms of eligibility as
a successor  trustee  under  Section 8.06  hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.
<PAGE>
                                      169


               (b) 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,  except to the extent that under any law of any  jurisdiction  in which
any particular act or acts are to be performed  (whether as Trustee hereunder or
as  successor  to the  Master  Servicer,  the  Special  Servicer  or  the  REMIC
Administrator  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 at the direction of the Trustee.

               (c) 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. 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. Every such instrument shall be filed with the Trustee.

               (d)  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.

               (e) The  appointment  of a co-trustee  or separate  trustee under
this   Section   8.10  shall  not   relieve   the  Trustee  of  its  duties  and
responsibilities hereunder.

               SECTION 8.11          Appointment of Custodians .

               The Trustee may, with the consent of the Master Servicer, appoint
one or more  Custodians to hold all or a portion of the Mortgage  Files as agent
for the Trustee.  Each Custodian  shall be a depository  institution  subject to
supervision  by federal or state  authority,  shall have  combined  capital  and
surplus  (or  shall  have its  performance  guaranteed  by an  Affiliate  with a
combined capital and surplus) of at least $10,000,000,  shall be qualified to do
business in the  jurisdiction  in which it holds any Mortgage File and shall not
be the Sponsor or any Affiliate of the Sponsor.  Each Custodian shall be subject
to the same  obligations and standard of care as would be imposed on the Trustee
hereunder in  connection  with the retention of Mortgage  Files  directly by the
Trustee. The appointment of one or more Custodians shall not relieve the Trustee
from any of its obligations hereunder,  and the Trustee shall remain responsible
for all acts and omissions of any Custodian.
<PAGE>
                                      170


               SECTION 8.12.         Access to Certain Information .

               (a) The  Trustee  shall  provide or cause to be  provided  to the
Sponsor,  the Master  Servicer,  and the Special  Servicer,  and to the OTS, the
FDIC, and any other federal or state banking or insurance  regulatory  authority
that may exercise authority over any  Certificateholder,  access to the Mortgage
Files and any other  documentation  regarding  the Mortgage  Loans and the Trust
Fund within its control which may be required by this Agreement or by applicable
law. Such access shall be afforded without charge but only upon reasonable prior
written  request and during normal  business hours at the offices of the Trustee
designated by it.

               (b)  Promptly  following  the  first  sale of any  Non-Registered
Certificate  to an  Independent  third party,  the Sponsor  shall provide to the
Trustee  10 copies  of any  private  placement  memorandum  or other  disclosure
document used by the Sponsor or its  Affiliate in connection  with the offer and
sale of the  Class of  Certificates  to which  such  Non-Registered  Certificate
belongs.  In addition,  if any such private  placement  memorandum or disclosure
document is revised,  amended or supplemented at any time following the delivery
thereof to the Trustee,  the Sponsor  promptly  shall inform the Trustee of such
event and shall  deliver  to the  Trustee  10  copies of the  private  placement
memorandum or disclosure  document,  as revised,  amended or  supplemented.  The
Trustee shall maintain at its Corporate  Trust Office and shall on behalf of the
Sponsor,  upon reasonable  advance written notice,  make available during normal
business hours for review by any  Certificateholder  or any Certificate Owner or
any  Person  identified  to  the  Trustee  as  a  prospective  transferee  of  a
Certificate or interest therein, originals or copies of the following items: (i)
in  the  case  of  a  Holder  or  prospective  transferee  of  a  Non-Registered
Certificate,  any private  placement  memorandum  or other  disclosure  document
relating to the Class of Certificates to which such  Non-Registered  Certificate
belongs,  in the form most  recently  provided to the  Trustee;  and (ii) in all
cases, (A) this Agreement and the Sub-Servicing  Agreements,  and any amendments
hereto or thereto,  (B) all statements  and reports  required to be delivered to
Holders of the relevant Class of Certificates  pursuant to Section 4.02(a) since
the Closing  Date,  (C) all reports  delivered to the Trustee  since the Closing
Date  pursuant  to  Section  4.02(b)  and  Section  4.02(c),  (D) all  Officer's
Certificates delivered to the Trustee since the Closing Date pursuant to Section
3.13, (E) all  accountants'  reports  delivered to the Trustee since the Closing
Date pursuant to Section 3.14, (F) the most recent inspection report prepared by
the Master  Servicer or Special  Servicer,  as the case may be, and delivered to
the Trustee in respect of each Mortgaged  Property  pursuant to Section 3.12(a),
(G)  all  Mortgagor  financial   statements  and  Mortgaged  Property  operating
statements and rent rolls delivered to the Trustee by the Master Servicer or the
Special  Servicer  pursuant  to Section  3.12(b),  (H) any and all  notices  and
reports delivered to the Trustee with respect to any Mortgaged Property securing
a defaulted Mortgage Loan as to which the environmental  testing contemplated by
Section 3.09(c)  revealed that either of the conditions set forth in clauses (i)
and (ii) of the first  sentence  thereof was not satisfied or that any remedial,
corrective or other further action contemplated in such clauses is required (but
only for so long as such Mortgaged Property or the related Mortgage Loan is part
of the Trust Fund),  and (I) all  documents  constituting  the  Mortgage  Files,
including, without limitation, any and all modifications, waivers and amendments
of the terms of a  

<PAGE>
                                      171


Mortgage  Loan entered into by the Master  Servicer or the Special  Servicer and
delivered to the Trustee  pursuant to Section 3.20 (but, in each case,  only for
so long as the related  Mortgage Loan is part of the Trust Fund).  Copies of any
and all of the  foregoing  items  are to be  available  from  the  Trustee  upon
request;  however,  the Trustee  shall be permitted to require  payment of a sum
sufficient to cover the reasonable costs and expenses of providing such service.

               In  connection  with  providing  access to or copies of the items
described in the preceding paragraph, the Trustee may require (a) in the case of
Certificate Owners, a written confirmation executed by the requesting Person, in
form reasonably  satisfactory to the Trustee,  generally to the effect that such
Person is a beneficial  holder of  Certificates,  is requesting the  information
solely for use in evaluating such Person's  investment in the  Certificates  and
will  otherwise  keep  such  information  confidential  and (b) in the case of a
prospective purchaser, a written confirmation executed by the requesting Person,
in form  reasonably  satisfactory  to the Trustee,  generally to the effect that
such Person is a prospective  purchaser of a Certificate or an interest therein,
is requesting the information solely for use in evaluating a possible investment
in  Certificates  and will otherwise  keep such  information  confidential.  All
Certificateholders,  by the acceptance of their Certificates, shall be deemed to
have agreed to keep such information confidential. Notwithstanding the foregoing
provisions of this Section 8.12(b), the Trustee shall have no responsibility for
the accuracy,  completeness or sufficiency for any purpose of any information so
made available or furnished by it pursuant to this Section 8.12(b).

               SECTION 8.13.         Massachusetts Filings .

               The Trustee shall make all filings  contemplated by Massachusetts
General Laws Chapter 182, Sections 2 and 12.

       SECTION 8.14. Filings with the Securities and Exchange Commission .

               The Trustee shall  prepare for filing,  execute and properly file
with the Commission, any and all reports, statements and information, including,
without  limitation,   Distribution  Date  Statements,  Delinquent  Loan  Status
Reports,  REO Status Reports,  Historical  Loan  Modification  Reports,  Special
Servicer Loan Status Reports,  Historical  Loss Reports and Operating  Statement
Analyses,  respecting  the  Trust  Fund  and/or  the  Certificates  required  or
specifically  provided  herein to be filed on behalf of the Trust Fund under the
Exchange Act. The Sponsor shall promptly file, and exercise its reasonable  best
efforts to obtain a favorable  response to,  no-action  requests to, or requests
for other appropriate  exemptive relief from, the Commission regarding the usual
and customary exemption from certain reporting  requirements  granted to issuers
of securities similar to the Certificates.
<PAGE>
                                      172



<PAGE>


                                   ARTICLE IX

                                   TERMINATION

 SECTION 9.01. Termination Upon Repurchase or Liquidation of All Mortgage Loans.

               Subject  to  Section  9.02,  the  Trust  Fund and the  respective
obligations  and  responsibilities  under this  Agreement  of the  Sponsor,  the
Mortgage Loan Seller, the Master Servicer, the Special Servicer, the Trustee and
the REMIC  Administrator  (other than the  obligations of the Trustee to provide
for and make  payments  to  Certificateholders  as  hereafter  set forth)  shall
terminate upon payment (or provision for payment) to the  Certificateholders  of
all amounts held by or on behalf of the Trustee and required  hereunder to be so
paid on the Distribution Date following the earlier to occur of (i) the purchase
by the Master Servicer or by any Majority  Certificateholder  of the Controlling
Class (other than the Sponsor or the Mortgage Loan Seller) of all Mortgage Loans
and each REO Property  remaining in REMIC I at a price (to be  calculated by the
Master  Servicer  and the  Trustee  as of the  close of  business  on the  third
Business  Day  preceding  the date upon  which  notice of any such  purchase  is
furnished to Certificateholders  pursuant to the third paragraph of this Section
9.01 and as if the purchase was to occur on such  Business Day) equal to (A) the
aggregate Purchase Price of all the Mortgage Loans included in REMIC I, plus (B)
the  appraised  value of each REO  Property,  if any,  included in REMIC I (such
appraisal to be conducted by an Independent MAI-designated appraiser selected by
the Master Servicer and approved by the Trustee),  minus (C) if such purchase is
being made by the Master Servicer, the aggregate amount of unreimbursed Advances
made by the Master  Servicer,  together with any Advance Interest payable to the
Master Servicer in respect of such Advances and any unpaid Master Servicing Fees
remaining  outstanding  (which  items  shall  be  deemed  to have  been  paid or
reimbursed to the Master Servicer in connection  with such  purchase),  and (ii)
the final payment or other  liquidation (or any advance with respect thereto) of
the last Mortgage Loan or REO Property remaining in REMIC I; provided,  however,
that in no event shall the trust created hereby  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 Court of St. James,
living on the date hereof.

               The Majority  Certificateholder  of the Controlling  Class (other
than the Sponsor or the Mortgage Loan Seller) has the right, and if the Majority
Certificateholder  of the  Controlling  Class fails to exercise such right,  the
Master  Servicer has the right,  to purchase all of the Mortgage  Loans and each
REO Property remaining in REMIC I as contemplated by clause (i) of the preceding
paragraph by giving  written notice to the other parties hereto no later than 60
days prior to the  anticipated  date of purchase;  provided,  however,  that the
Master  Servicer and any Majority  Certificateholder  of the  Controlling  Class
(other  than the  Sponsor  or the  Mortgage  Loan  Seller)  each may so elect to
purchase  all of the Mortgage  Loans and each REO Property  remaining in REMIC I
only if the aggregate Stated Principal  Balance of the Mortgage Pool at the time
of such  election is less than 1.0% of the initial  aggregate  Stated  Principal
Balance of the  Mortgage  Pool set forth in the  Preliminary  Statement.  In the
event  that  the  

<PAGE>
                                      173


Master  Servicer or any  Majority  Certificateholder  of the  Controlling  Class
(other than the Sponsor or the Mortgage  Loan Seller)  elects to purchase all of
the Mortgage Loans and each REO Property remaining in REMIC I in accordance with
the preceding sentence, the Master Servicer or such Majority  Certificateholder,
as  applicable,  shall  deposit in the  Distribution  Account not later than the
Master Servicer  Remittance Date relating to the Distribution  Date on which the
final  distribution  on the  Certificates  is to occur, an amount in immediately
available funds equal to the  above-described  purchase price  (exclusive of any
portion thereof payable to any Person other than the Certificateholders pursuant
to  Section  3.05(a),  which  portion  shall  be  deposited  in the  Certificate
Account).  In addition,  the Master Servicer shall transfer all amounts required
to be transferred to the Distribution Account on such Master Servicer Remittance
Date from the  Certificate  Account  pursuant to the first  paragraph of Section
3.04(b).  Upon confirmation that such final deposits have been made, the Trustee
shall  release or cause to be released to the  purchaser  or its  designee,  the
Mortgage  Files  for  the  remaining   Mortgage  Loans  and  shall  execute  all
assignments,   endorsements  and  other  instruments  furnished  to  it  by  the
purchaser,  as shall be necessary to effectuate  transfer of the Mortgage  Loans
and REO Properties remaining in REMIC I.

               Notice of any termination  shall be given promptly by the Trustee
by letter to Certificateholders  and, if not previously notified pursuant to the
preceding  paragraph,  to the other parties  hereto mailed (a) in the event such
notice is given in  connection  with a purchase  by the Master  Servicer  or any
Majority  Certificateholder  of the Controlling Class (other than the Sponsor or
the Mortgage  Loan  Seller) of all of the  Mortgage  Loans and each REO Property
remaining  in REMIC I, not earlier than the 15th day and not later than the 25th
day of the month  next  preceding  the month of the  final  distribution  on the
Certificates or (b) otherwise during the month of such final  distribution on or
before the 5th day of such month, in each case  specifying (i) the  Distribution
Date  upon  which  the  Trust  Fund will  terminate  and  final  payment  on the
Certificates  will be made,  (ii) the amount of any such final payment and (iii)
that the Record  Date  otherwise  applicable  to such  Distribution  Date is not
applicable,  payments  being made only upon  presentation  and  surrender of the
Certificates at the offices of the Certificate  Registrar or such other location
therein designated.

               Upon  presentation  and  surrender  of  the  Certificates  by the
Certificateholders  on the Final Distribution Date, the Trustee shall distribute
to each  Certificateholder  so presenting and surrendering its Certificates such
Certificateholder's  Percentage  Interest  of  that  portion  of  the  Available
Distribution  Amount for such date that is allocable to payments on the relevant
Class in accordance with Section 4.01(b).

               Any  funds  not   distributed   to  any   Holder  or  Holders  of
Certificates of any Class on the Final  Distribution Date because of the failure
of such Holder or Holders to tender their  Certificates  shall, on such date, be
set aside and held  uninvested  in trust and credited to the account or accounts
of the appropriate  non-tendering  Holder or Holders.  If any Certificates as to
which  notice 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  non-tendering
Certificateholders  to surrender their Certificates 

<PAGE>
                                      174


for  cancellation  in order to  receive  the  final  distribution  with  respect
thereto.  If within one year after the second notice all such Certificates shall
not have been surrendered for cancellation,  the Trustee, directly or through an
agent,  shall take such reasonable steps to contact the remaining  non-tendering
Certificateholders  concerning the surrender of their  Certificates  as it shall
deem  appropriate.  The costs and expenses of holding such funds in trust and of
contacting  such  Certificateholders  following  the  first  anniversary  of the
delivery of such second notice to the non-tendering  Certificateholders shall be
paid out of such  funds.  No interest  shall  accrue or be payable to any former
Holder on any amount held in trust  hereunder.  If by the second  anniversary of
the delivery of such second notice,  all of the Certificates shall not have been
surrendered  for  cancellation,  the  Class  R-II  Certificateholders  shall  be
entitled to all unclaimed funds and other assets which remain subject thereto.

               SECTION 9.02.         Additional Termination Requirements .

               (a)  In  the   event   the   Master   Servicer   or  a   Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller)  purchases all of the Mortgage Loans and each REO Property
remaining  in  REMIC I as  provided  in  Section  9.01,  the  Trust  Fund  (and,
accordingly,  REMIC I and REMIC II) shall be terminated  in accordance  with the
following additional  requirements,  unless the Master Servicer or such Majority
Certificateholder, as applicable, obtains at its own expense and delivers to the
Trustee  and the REMIC  Administrator  an Opinion of Counsel,  addressed  to the
Trustee and the REMIC Administrator, to the effect that the failure of the Trust
Fund to comply with the requirements of this Section 9.02 will not result in the
imposition  of  taxes  on  "prohibited  transactions"  of REMIC I or REMIC II as
defined  in  Section  860F of the Code or  cause  REMIC I or REMIC II to fail to
qualify as a REMIC at any time that any Certificates are outstanding:

                        (i) the REMIC  Administrator shall specify the first day
        in the 90-day  liquidation  period in a statement  attached to the final
        Tax  Return  for  each of  REMIC I and  REMIC II  pursuant  to  Treasury
        regulation  Section  1.860F-1 and shall  satisfy all  requirements  of a
        qualified liquidation under Section 860F of the Code and any regulations
        thereunder;

                        (ii)  during such  90-day  liquidation  period and at or
        prior to the time of making of the final  payment  on the  Certificates,
        the  Trustee  shall  sell all of the  assets  of  REMIC I to the  Master
        Servicer or the Majority  Certificateholder of the Controlling Class, as
        applicable, for cash; and

                        (iii) at the time of the making of the final  payment on
        the Certificates, the Trustee shall distribute or credit, or cause to be
        distributed  or  credited,  to the  Holders of the  applicable  Class of
        Residual Certificates all cash on hand (other than cash retained to meet
        claims), and each of REMIC I and REMIC II shall terminate at that time.

               (b) By their  acceptance  of  Certificates,  the Holders  thereof
hereby agree to authorize  the REMIC  Administrator  to adopt a plan of complete
liquidation  of each of REMIC I 

<PAGE>
                                      175


and REMIC II in  accordance  with the terms and  conditions  of this  Agreement,
which authorization shall be binding upon all successor Certificateholders.


<PAGE>
                                      176


                                    ARTICLE X

                           ADDITIONAL REMIC PROVISIONS

               SECTION 10.01.        REMIC Administration .

               (a) The REMIC  Administrator shall elect to treat each of REMIC I
and REMIC II as a REMIC under the Code and, if necessary, under Applicable State
Law. Each such election will be made on Form 1066 or other  appropriate  federal
or state Tax Returns for the taxable year ending on the last day of the calendar
year in which the Certificates are issued.

               (b) The REMIC I Regular  Interests  are hereby  designated as the
"regular  interests" (within the meaning of Section 860G(a)(1) of the Code), and
the Class R-I Certificates are hereby  designated as the sole class of "residual
interests"  (within the meaning of Section  860G(a)(2) of the Code), in REMIC I.
The Class X-1, Class X-2, Class A-1, Class A-2A,  Class A-2B,  Class B, Class C,
Class D, Class E,  Class F, Class G, Class H, Class J and Class K  Certificates,
are hereby designated as the "regular  interests" (within the meaning of Section
860G(a)(1) of the Code), and the Class R-II  Certificates are hereby  designated
as the sole  class of  "residual  interests"  (within  the  meaning  of  Section
860G(a)(2)  of the  Code),  in REMIC II.  None of the REMIC  Administrator,  the
Master Servicer,  the Special Servicer or the Trustee shall, to the extent it is
within the control of such  Person,  create or permit the  creation of any other
"interests"  in either  REMIC I or REMIC II  (within  the  meaning  of  Treasury
regulation Section 1.860D-1(b)(1)).

               (c) The Closing Date is hereby designated as the "startup day" of
each of REMIC I and REMIC II within the  meaning of  Section  860G(a)(9)  of the
Code.

               (d) The REMIC Administrator is hereby designated as agent for the
Tax Matters  Person of each of REMIC I and REMIC II and shall:  act on behalf of
the Trust Fund in relation to any tax matter or controversy, represent the Trust
Fund in any administrative or judicial  proceeding relating to an examination or
audit by any governmental taxing authority, request an administrative adjustment
as to any taxable year of REMIC I or REMIC II, seek private  letter rulings from
the IRS in accordance with Section  10.01(g),  enter into settlement  agreements
with any governmental taxing agency,  extend any statute of limitations relating
to any tax item of REMIC I or REMIC II, and  otherwise  act on behalf of REMIC I
and REMIC II in relation to any tax matter or controversy  involving such REMIC.
By their acceptance  thereof,  the Holders of the Residual  Certificates  hereby
agree to irrevocably  appoint the REMIC  Administrator as their agent to perform
all of the duties of the Tax Matters  Person for REMIC I and REMIC II. The legal
expenses  and  costs of any  action  described  in this  subsection  (d) and any
liability  resulting  therefrom shall be expenses,  costs and liabilities of the
Trust Fund,  and the REMIC  Administrator  shall be  entitled  to be  reimbursed
therefor out of any amounts on deposit in the  Distribution  Account as provided
by Section  3.05(b)  unless such legal expenses and costs are incurred by reason
of the REMIC Administrator's willful misfeasance,  bad faith 

<PAGE>
                                      177


or gross  negligence or are expressly  provided by this Agreement to be borne by
any party hereto.

               (e) The REMIC  Administrator  shall  prepare  and  file,  and the
Trustee  shall  sign,  all of the Tax  Returns in respect of each of REMIC I and
REMIC II. The  expenses of preparing  and filing such returns  shall be borne by
the REMIC Administrator without any right of reimbursement therefor.

               (f) The REMIC  Administrator  shall  perform on behalf of each of
REMIC I and REMIC II all reporting and other tax compliance  duties that are the
responsibility  of each such REMIC under the Code, the REMIC Provisions or other
compliance  guidance  issued  by the IRS or any  other  taxing  authority  under
Applicable State Law. Included among such duties, the REMIC  Administrator shall
provide to: (i) any Transferor of a Residual Certificate, such information as is
necessary for the  application of any tax relating to the transfer of a Residual
Certificate  to  any  Person  who  is  not  a  Permitted  Transferee;  (ii)  the
Certificateholders,  such  information or reports as are required by the Code or
the  REMIC  Provisions,  including,  without  limitation,  reports  relating  to
interest,  original  issue  discount and market  discount or premium  (using the
Prepayment Assumption as required);  and (iii) the IRS, the name, title, address
and telephone number of the Person who will serve as the  representative of each
of REMIC I and REMIC II.

               (g)  The  REMIC  Administrator  shall  perform  its  duties  more
specifically  set forth hereunder in a manner  consistent  with  maintaining the
status  of each of REMIC I and REMIC II as a REMIC  under  the REMIC  Provisions
(and each of the other parties hereto shall assist it, to the extent  reasonably
requested by it). The REMIC  Administrator  shall not  knowingly  take (or cause
either REMIC I or REMIC II to take) any action or fail to take (or fail to cause
to be taken) any action  within the scope of its duties  more  specifically  set
forth hereunder that, under the REMIC Provisions,  if taken or not taken, as the
case may be, could result in an Adverse  REMIC Event with respect to either such
REMIC,  unless the REMIC  Administrator has received an Opinion of Counsel or an
IRS private  letter ruling to the effect that the  contemplated  action will not
result in an Adverse REMIC Event.  None of the other  parties  hereto shall take
any  action  (whether  or  not  authorized  hereunder)  as to  which  the  REMIC
Administrator  has  advised it in  writing  that it has  received  an Opinion of
Counsel or an IRS  private  letter  ruling to the effect  that an Adverse  REMIC
Event could occur with respect to such action. In addition,  prior to taking any
action  with  respect to REMIC I or REMIC II, or causing  REMIC I or REMIC II to
take  any  action,  that is not  expressly  permitted  under  the  terms of this
Agreement,  each of the  other  parties  hereto  will  consult  with  the  REMIC
Administrator,  in writing,  with  respect to whether such action could cause an
Adverse  REMIC Event to occur.  None of the parties  hereto  shall take any such
action  or cause  REMIC I or REMIC II to take any such  action  as to which  the
REMIC  Administrator has advised it in writing that an Adverse REMIC Event could
occur. The REMIC  Administrator  may consult with counsel or seek an IRS private
letter ruling to make such written advice,  and the cost of same shall be borne:
(i) if such action that is not expressly permitted by this Agreement would be of
a   material   benefit  to  or   otherwise   in  the  best   interests   of  the
Certificateholders  as a  whole,  

<PAGE>
                                      178


by the Trust Fund and shall be paid by the Trustee at the direction of the REMIC
Administrator  out of amounts on deposit in the Distribution  Account;  and (ii)
otherwise  by the  party  seeking  to take  the  action  not  permitted  by this
Agreement. Without limiting the respective duties and obligations of the parties
hereto,  the  parties  hereto may act  hereunder  in reliance on any IRS private
letter ruling so obtained by the REMIC Administrator.

               (h) In the event  that any tax is imposed on REMIC I or REMIC II,
including,  without  limitation,  "prohibited  transactions" taxes as defined in
Section  860F(a)(2)  of the  Code,  any  tax on  "net  income  from  foreclosure
property" as defined in Section 860G(c) of the Code, any taxes on  contributions
to REMIC I or REMIC II after the Startup Day pursuant to Section  860G(d) of the
Code,  and any other tax  imposed by the Code or any  applicable  provisions  of
state or local tax laws  (other  than any tax  permitted  to be  incurred by the
Special  Servicer  pursuant to Section  3.17(a)),  such tax,  together  with all
incidental  costs and expenses  (including,  without  limitation,  penalties and
reasonable  attorneys'  fees),  shall be  charged  to and paid by: (i) the REMIC
Administrator,  if such tax arises out of or results  from a breach by the REMIC
Administrator of any of its obligations  under this Article X; (ii) the Trustee,
if such tax arises out of or results  from a breach by the Trustee of any of its
obligations under this Article X; (iii) the Master Servicer,  if such tax arises
out of or results from a breach by the Master Servicer of any of its obligations
under  Article  III or this  Article X; (iv) the Special  Servicer,  if such tax
arises out of or results  from a breach by the  Special  Servicer  of any of its
obligations  under  Article III or this  Article X; or (v) the Trust Fund in all
other  instances.  Any tax  permitted  to be incurred  by the  Special  Servicer
pursuant to Section  3.17(a) shall be charged to and paid by the Trust Fund. Any
such amounts  payable by the Trust Fund in respect of taxes shall be paid by the
Trustee at the direction of the REMIC Administrator out of amounts on deposit in
the Distribution Account.

               (i) The REMIC  Administrator  and, to the extent that records are
maintained  thereby  in the  normal  course of its  business,  each of the other
parties  hereto  shall,  for federal  income tax  purposes,  maintain  books and
records with  respect to each of REMIC I and REMIC II on a calendar  year and on
an accrual basis.

               (j)  Following  the Startup Day  therefor,  the Trustee shall not
accept any  contributions  of assets to REMIC I or REMIC II unless it shall have
received  an Opinion of Counsel  (at the  expense of the party  seeking to cause
such contribution) to the effect that the inclusion of such assets in such REMIC
will not  cause:  (i) such  REMIC to fail to qualify as a REMIC at any time that
any  Certificates  are  outstanding;  or (ii) the  imposition of any tax on such
REMIC under the REMIC  Provisions  or other  applicable  provisions  of federal,
state and local law or ordinances.

               (k) None of the REMIC  Administrator,  the Master  Servicer,  the
Special  Servicer or the Trustee shall consent to or, to the extent it is within
the control of such Person,  permit:  (i) the sale or  disposition of any of the
Mortgage Loans (except in connection with (A) a breach of any  representation or
warranty  of the  Mortgage  Loan  Seller  regarding  the  Mortgage  Loans  or as
otherwise provided for in Section 2.03, (B) the foreclosure, default or imminent
<PAGE>
                                      179


default of a Mortgage  Loan,  including  but not  limited  to, the sale or other
disposition of a Mortgaged Property acquired by deed in lieu of foreclosure, (C)
the bankruptcy of REMIC I or REMIC II, or (D) the  termination of the Trust Fund
pursuant to Article IX of this  Agreement);  (ii) the sale or disposition of any
investments in the  Distribution  Account,  the  Certificate  Account or the REO
Account  for gain;  or (iii) the  acquisition  of any  assets for the Trust Fund
(other than a Mortgaged Property acquired through  foreclosure,  deed in lieu of
foreclosure or otherwise in respect of a defaulted  Mortgage Loan and other than
Permitted Investments acquired in connection with the investment of funds in the
Distribution  Account, the Certificate Account or the REO Account); in any event
unless it has  received  an  Opinion  of  Counsel  (at the  expense of the party
seeking to cause such sale, disposition, or acquisition) to the effect that such
sale,  disposition,  or acquisition  will not cause:  (x) REMIC I or REMIC II to
fail to qualify as a REMIC at any time that any Certificates are outstanding; or
(y) the imposition of any tax on REMIC I or REMIC II under the REMIC  Provisions
or other applicable provisions of federal, state and local law or ordinances.

               (l) Except as otherwise permitted by Section 3.17(a), none of the
REMIC  Administrator,  the Master Servicer,  the Special Servicer or the Trustee
shall enter into any arrangement by which REMIC I or REMIC II will receive a fee
or other compensation for services or, to the extent it is within the control of
such Person,  permit REMIC I or REMIC II to receive any income from assets other
than  "qualified  mortgages"  as defined in  Section  860G(a)(3)  of the Code or
"permitted  investments"  as defined in Section  860G(a)(5)  of the Code. At all
times as may be  required  by the  Code,  the  REMIC  Administrator  shall  make
reasonable efforts to ensure that substantially all of the assets of REMIC I and
REMIC II will consist of "qualified  mortgages" as defined in Section 860G(a)(3)
of the Code and "permitted  investments" as defined in Section 860G(a)(5) of the
Code.

            SECTION 10.02. Sponsor, Master Servicer, Special Servicer
               and Trustee to Cooperate with REMIC Administrator .

               (a) The  Sponsor  shall  provide or cause to be  provided  to the
REMIC  Administrator,   within  ten  (10)  days  after  the  Closing  Date,  all
information  or data that the REMIC  Administrator  reasonably  determines to be
relevant  for  tax  purposes  as to  the  valuations  and  issue  prices  of the
Certificates,  including,  without  limitation,  the  price,  yield,  prepayment
assumption and projected cash flow of the Certificates.

               (b) The Master  Servicer,  the Special  Servicer  and the Trustee
shall each furnish such reports,  certifications and information,  and access to
such books and records maintained  thereby, as may relate to the Certificates or
the Trust Fund and as shall be reasonably  requested by the REMIC  Administrator
in order to enable it to perform its duties hereunder.

               SECTION 10.03.        Fees of the REMIC Administrator .


<PAGE>
                                      180


               In the event the Trustee and the REMIC  Administrator are not the
same Person, the Trustee covenants and agrees to pay to the REMIC  Administrator
from time to time, and the REMIC  Administrator shall be entitled to, reasonable
compensation  (as set forth in a written  agreement  between the Trustee and the
REMIC  Administrator)  for  all  services  rendered  by it in the  exercise  and
performance  of any of the  obligations  and  duties of the REMIC  Administrator
hereunder.

               SECTION 10.04.        Use of Agents .

               The REMIC  Administrator  may execute any of its  obligations and
duties  hereunder  either directly or by or through agents or  attorneys-in-fact
consented to by the Trustee,  which consent shall not be unreasonably  withheld;
provided that the REMIC  Administrator  shall not be relieved of its obligations
hereunder by reason of the use of any such agent or attorney-in-fact.



<PAGE>
                                      181




                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

               SECTION 11.01.        Amendment .

               (a) This Agreement may be amended from time to time by the mutual
agreement   of  the  parties   hereto,   without  the  consent  of  any  of  the
Certificateholders,  (i) to cure  any  ambiguity,  (ii) to  correct,  modify  or
supplement any provision herein which may be defective or inconsistent  with any
other  provision  herein,  (iii) to add any other  provisions  with  respect  to
matters or questions  arising hereunder which shall not be inconsistent with the
provisions hereof, (iv) to relax or eliminate any requirement  hereunder imposed
by the REMIC  Provisions if the REMIC  Provisions  are amended or clarified such
that any such  requirement may be relaxed or eliminated;  (v) if such amendment,
as  evidenced  by an Opinion of Counsel  delivered  to the Trustee and the REMIC
Administrator,  is reasonably  necessary to comply with any requirements imposed
by the Code or any  successor or  amendatory  statute or any  temporary or final
regulation,   revenue  ruling,  revenue  procedure  or  other  written  official
announcement or  interpretation  relating to federal income tax laws or any such
proposed action which, if made effective,  would apply  retroactively to REMIC I
or REMIC II at least  from the  effective  date of such  amendment,  or would be
necessary to avoid the  occurrence of a prohibited  transaction or to reduce the
incidence of any tax that would arise from any actions taken with respect to the
operation  of REMIC I or REMIC  II;  (vi) to  modify,  add to or  eliminate  any
provisions  of  Section  5.02(d)(i),  (ii) and  (iii)  as  provided  in  Section
5.02(d)(iv); or (vii) for any other purpose; provided that such amendment (other
than any amendment for the specific  purposes  described in clauses (v) and (vi)
above) shall not, as evidenced by an Opinion of Counsel obtained by or delivered
to the Trustee,  adversely  affect in any material  respect the interests of any
Certificateholder;  and  provided  further that such  amendment  (other than any
amendment for any of the specific purposes described in clauses (i) through (vi)
above)  shall not result in a  downgrade,  qualification  or  withdrawal  of any
rating  assigned  to any Class of  Certificates  by  either  Rating  Agency  (as
evidenced  by  written  confirmation  to such  effect  from each  Rating  Agency
obtained by or delivered to the Trustee).

               (b) This  Agreement  may also be amended from time to time by the
mutual  agreement  of the  parties  hereto,  with the  consent of the Holders of
Certificates  entitled  to at least 51% of the Voting  Rights  allocated  to the
affected Classes, 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 Holders of Certificates; provided, however, that no
such amendment shall (i) reduce in any manner the amount of, or delay the timing
of,  payments  received or advanced on the Mortgage Loans and any REO Properties
which are required to be distributed on any  Certificate  without the consent of
the Holder of such  Certificate,  (ii) adversely  affect in any material respect
the interests of the Holders of any Class of Certificates in a manner other than
as  described in (i) without the consent of the Holders of all  Certificates  of
such Class,  or (iii) modify the  provisions  of this Section  11.01 without the
consent of the Holders of all Certificates then outstanding. Notwithstanding any
other provision 

<PAGE>
                                      182


of this Agreement,  for purposes of the giving or withholding of
consents pursuant to this Section 11.01,  Certificates registered in the name of
the Sponsor, the Mortgage Loan Seller, the Master Servicer, the Special Servicer
or any of their  respective  Affiliates  shall be  entitled  to the same  Voting
Rights with respect to matters described above as they would if any other Person
held such Certificates.

               (c)  Notwithstanding  any contrary  provision of this  Agreement,
neither the Trustee nor the REMIC  Administrator  shall consent to any amendment
to this Agreement  unless it shall first have obtained or been furnished with an
Opinion of Counsel to the effect  that such  amendment  or the  exercise  of any
power granted to any party hereto in  accordance  with such  amendment  will not
result in the  imposition  of a tax on REMIC I or REMIC II pursuant to the REMIC
Provisions  or cause  REMIC I or REMIC II to fail to  qualify  as a REMIC at any
time that any Certificates are outstanding.

               (d)      Promptly after the execution of any such amendment, the 
Trustee shall furnish a copy of the amendment to each Certificateholder.

               (e)  It   shall   not   be   necessary   for   the   consent   of
Certificateholders  under this Section 11.01 to approve the  particular  form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance  thereof.  The manner 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.

               (f) The Trustee may but shall not be  obligated to enter into any
amendment  pursuant  to  this  Section  that  affects  its  rights,  duties  and
immunities under this Agreement or otherwise.

               (g) The cost of any Opinion of Counsel to be  delivered  pursuant
to Section  11.01(a)  or (c) shall be borne by the Person  seeking  the  related
amendment,  except that if the Trustee  requests any amendment of this Agreement
in  furtherance of the rights and interests of  Certificateholders,  the cost of
any Opinion of Counsel  required  in  connection  therewith  pursuant to Section
11.01(a) or (c) shall be payable out of the Distribution Account.

               SECTION 11.02.        Recordation of Agreement; Counterparts .

               (a) To the extent  permitted by applicable law, this Agreement is
subject to  recordation  in all  appropriate  public  offices for real  property
records in all the counties or other  comparable  jurisdictions  in which any or
all of the  properties  subject to the Mortgages are situated,  and in any other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected by the Master Servicer at the expense of the Trust Fund on direction by
the Trustee,  but only upon direction  accompanied by an Opinion of Counsel (the
reasonable  cost of which may be paid out of the  Distribution  Account)  to the
effect that such recordation  materially and beneficially  affects the interests
of the Certificateholders.
<PAGE>
                                      183


               (b) For the  purpose  of  facilitating  the  recordation  of this
Agreement  as herein  provided and for other  purposes,  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 11.03. Limitation on Rights of Certificateholders .

               (a) 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.

               (b) 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 party by reason of any action taken by the parties to
this Agreement pursuant to any provision hereof.

               (c) No  Certificateholder  shall  have any right by virtue of any
provision of this  Agreement  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,  with respect to any suit,  action or proceeding upon or under or
with respect to this Agreement,  such Holder  previously shall have given to the
Trustee a written notice of default hereunder,  and of the continuance  thereof,
as hereinbefore  provided,  and (except in the case of a default by the Trustee)
the Holders of Certificates  entitled to at least 25% of the Voting Rights 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  shall  have any right in any  manner  whatsoever  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,  which  priority  or
preference is not otherwise  provided for herein,  or to enforce any right under
this Agreement,  except in the manner herein provided and for the equal, ratable
and common benefit of all Certificateholders. For the protection and enforcement
of the provisions of this Section 11.03(c), each and every Certificateholder and
the Trustee shall be entitled to such relief as can be given either at law or in
equity.
<PAGE>
                                      184


               SECTION 11.04.        Governing Law .

               This  Agreement  and  the  Certificates  shall  be  construed  in
accordance  with  the  internal  laws of the  State of New  York  applicable  to
agreements made and to be performed in said State, and the  obligations,  rights
and remedies of the parties  hereunder  shall be determined  in accordance  with
such laws.

               SECTION 11.05.        Notices .

               Any communications  provided for or permitted  hereunder shall be
in writing and, unless otherwise  expressly provided herein,  shall be deemed to
have been duly given when delivered to: (i) in the case of the Sponsor, Mortgage
Capital  Funding,  Inc., 399 Park Avenue,  3rd Floor,  New York, New York 10043,
Attention:  Mortgage  Finance,  telecopy number:  (212) 793-5602 (with copies to
Stephen E. Dietz,  Esq.,  Associate  General Counsel,  Citibank,  N.A., 425 Park
Avenue, New York, New York 10043, telecopy number: (212) 793-4401);  (ii) in the
case of the Mortgage Loan Seller,  Citibank,  N.A., 399 Park Avenue,  3rd Floor,
New York, New York 10043,  Attention:  Mortgage Finance,  telecopy number: (212)
793-5602  (with copies to Stephen E. Dietz,  Esq.,  Associate  General  Counsel,
Citibank,  N.A.,  425 Park Avenue,  New York, New York 10043,  telecopy  number:
(212)  793-4401);  (iii) in the case of the  Master  Servicer,  GMAC  Commercial
Mortgage  Corporation,  650 Dresher Road, P.O. Box 1015,  Horsham,  Pennsylvania
19044,  Attention:  Servicing  Manager,  telecopy  number:  (215) 682-1796 (with
copies to Glen  Snyder,  General  Counsel,  at 100 Witmer  Road,  P.O.  Box 963,
Horsham,  Pennsylvania 19044, telecopy number (215) 682-1467);  (iv) in the case
of the Special Servicer,  Hanford/Healy Asset Management Company, 550 California
Street,  12th Floor, San Francisco,  California 94104,  Attention:  Trish Healy;
telecopy  number:  (415) 391-2949;  (v) in the case of the Trustee and the REMIC
Administrator, State Street Bank and Trust Company, Two International Place, 5th
Floor,  Boston,  Massachusetts  02110,  Attention:  Corporate Trust  Department,
Mortgage  Capital  Funding,  Inc.,  Series  1996-MC1,   telecopy  number:  (617)
664-5367;  and (vi) in the case of the Rating  Agencies,  (A)  Standard & Poor's
Ratings Services, 25 Broadway, New York, New York 10004,  Attention:  Commercial
Mortgage Surveillance,  telecopy number: (212) 412-0597; and (B) Fitch Investors
Service,  L.P.,  One State Street Plaza,  New York,  New York 10004,  Attention:
Commercial Mortgage Surveillance, telecopy number: (212) 635-0295; or as to each
such Person such other  address as may  hereafter be furnished by such Person to
the parties  hereto in writing.  Any  communication  required or permitted to be
delivered  to a  Certificateholder  shall be deemed to have been duly given when
mailed first class,  postage prepaid,  to the address of such Holder as shown in
the Certificate Register.

               SECTION 11.06.        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
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 

<PAGE>
                                      185


of the other  provisions of this Agreement or of the  Certificates or the rights
of the Holders thereof.

               SECTION 11.07.        Successors and Assigns; Beneficiaries .

               The provisions of this Agreement  shall be binding upon and inure
to the benefit of the respective  successors and assigns of the parties  hereto,
and all such  provisions  shall inure to the benefit of the  Certificateholders.
Except as specifically  contemplated by Sections 6.03 and 8.05, no other person,
including,  without limitation,  any Mortgagor, shall be entitled to any benefit
or equitable right, remedy or claim under this Agreement.

               SECTION 11.08.        Article and Section Headings .

               The article and section  headings  herein are for  convenience of
reference only, and shall not limit or otherwise affect the meaning hereof.

               SECTION 11.09.        Notices to the Rating Agencies .

               (a) The  Trustee  shall  promptly  provide  notice to each Rating
Agency with respect to each of the following of which it has actual knowledge:

                        (i)  any material change or amendment to this Agreement;

                        (ii)  the occurrence of any Event of Default hereunder 
               that has not been cured; 

                        (iii) the resignation or termination of the Master 
               Servicer, the Special Servicer or the REMIC Administrator and the
               appointment of a successor;

                        (iv)  any change in the location of the Distribution 
               Account;

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

                        (vi) the  repurchase  of Mortgage  Loans by the Mortgage
               Loan Seller pursuant to Section 2.03.

               (b) The Master  Servicer  shall  promptly  provide notice to each
Rating  Agency  with  respect  to each of the  following  of which it has actual
knowledge:

                        (i)    the resignation or removal of the Trustee 
               and the appointment of a successor;

                        (ii)  any change in the location of the Certificate 
               Account; and
<PAGE>
                                      186


                        (iii) any event that would  result in the  voluntary  or
               involuntary  termination  of any  insurance of the accounts of 
               the Trustee.

               (c) Each of the Master Servicer and the Special Servicer,  as the
case may be, shall furnish to each Rating Agency such  information  with respect
to the Mortgage  Loans as the Rating Agency shall  reasonably  request and which
the Master Servicer or the Special Servicer,  as the case may be, can reasonably
provide.

               (d) Each of the Master  Servicer and the Special  Servicer  shall
promptly furnish to each Rating Agency copies of the following:

                        (i)   each of its annual statements as to compliance 
               described in Section 3.13; and

                        (ii) each of its annual independent public  accountants'
               servicing reports described in Section 3.14, if any.

In addition,  upon request, each of the Master Servicer and the Special Servicer
shall promptly furnish to each Rating Agency copies or summaries (in such format
as will be  acceptable  to the  Rating  Agency)  of any of the  written  reports
(including,   without  limitation,   reports  regarding  property   inspections)
prepared,  and any of the annual operating statements,  rent rolls and financial
statements collected, by it pursuant to Section 3.12.

               (e) The Trustee shall promptly furnish to each Rating Agency on a
monthly  basis copies of the  statements  to the Holders of the REMIC II Regular
Certificates required by the first paragraph of Section 4.02(a).

<PAGE>
                                      187




               IN WITNESS WHEREOF, the parties hereto have caused their names to
be signed hereto by their respective officers thereunto duly authorized, in each
case as of the day and year first above written.

                                 MORTGAGE CAPITAL FUNDING,
                                 INC.,
                                 Sponsor


                                By:      /s/ Richard L. Jarocki, Jr.
                                Name:    Richard L. Jarocki, Jr.
                                Title:   Vice President


                                 CITIBANK, N.A.,
                                    Mortgage Loan Seller


                                  By:     /s/ Gary L. Greenberg
                                  Name:   Gary L. Greenberg
                                  Title:  Vice President


                                 GMAC COMMERCIAL MORTGAGE CORPORATION,
                                        Master Servicer

                                 By:      /s/ Kathryn Marquardt
                                 Name:    K. Marquardt
                                 Title:   Vice President


                                 HANFORD/HEALY ASSET MANAGEMENT COMPANY,
                                        Special Servicer


                                  By:     /s/ Patricia R. Healy
                                  Name:   Patricia R. Healy
                                  Title:  Managing Principal


                                 STATE STREET BANK AND TRUST COMPANY,
                                        Trustee and REMIC Administrator


                                  By:    /s/ William G. Swan
                                  Name:  William G. Swan
                                  Title: Assistant Vice President



<PAGE>
                                      188


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


               On the 10th day of July,  1996 before me, a notary  public in and
for said State,  personally appeared Richard L. Jarocki, Jr. known to me to be a
Vice  President of MORTGAGE  CAPITAL  FUNDING,  INC.,  one of the entities  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed it on behalf of such entity,  and  acknowledged  to me that such entity
executed the within instrument.

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

                                   /s/ Heidi Kahn
                                  Notary Public

Heidi M. Kahn
Notary Public, State of New York
No. 02KA5046954
Qualified in New York County
Commission Expires July 24, 1997

<PAGE>
                                      189






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


               On the 10th day of July, 1996,  before me, a notary public in and
for said State,  personally  appeared Gary L. Greenberg known to me to be a Vice
President  of  CITIBANK,  N.A.,  one of the  entities  that  executed the within
instrument,  and also known to me to be the person who  executed it on behalf of
such  entity,  and  acknowledged  to me that such  entity  executed  the  within
instrument.

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

                                   /s/ Heidi Kahn
                                  Notary Public

Heidi M. Kahn
Notary Public, State of New York
No. 02KA5046954
Qualified in New York County
Commission Expires July 24, 1997

<PAGE>
                                      190





STATE OF PENNSYLVANIA                )
                                     )  ss.:
COUNTY OF MONTGOMERY                 )


               On the 9th day of July,  1996  before me, a notary  public in and
for said State,  personally  appeared Kathryn Marquardt known to me to be a Vice
President of GMAC  COMMERCIAL  MORTGAGE  CORPORATION,  one of the entities  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed it on behalf of such entity,  and  acknowledged  to me that such entity
executed the within instrument.

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

                                  /s/ Joan Frezza
                                  Notary Public

NOTARIAL SEAL
JOAN FREZZA, Notary Public
Horsham Twp., Montgomery County
My Commission Expires April 24, 2000

<PAGE>
                                      191



STATE OF CALIFORNIA                  )
                                     )  ss.:
COUNTY OF SAN FRANCISCO              )



               On the 9TH day of July 1996 before me, a notary public in and for
said State,  personally  appeared Patricia R. Healy known to me to be a Managing
Principal of HANFORD/HEALY  ASSET MANAGEMENT  COMPANY,  one of the entities that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed it on behalf of such entity,  and  acknowledged  to me that such entity
executed the within instrument.

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

                              /s/ Stacey Jefferson
                                  Notary Public

STACEY JEFFERSON
COMM.# 1057207
Notary Public - California
SAN FRANCISCO COUNTY
My Comm. Expires MAY 21, 1999

<PAGE>
                                      192



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


               On the 10th day of July 1996  before  me, a notary  public in and
for  said  State,  personally  appeared  William  G.  Swan  known to me to be an
Assistant  Vice  President  of STATE STREET BANK AND TRUST  COMPANY,  one of the
entities  that  executed the within  instrument,  and also known to me to be the
person who executed it on behalf of such  entity,  and  acknowledged  to me that
such entity executed the within instrument.

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

                                  /s/ Heidi Kahn
                                  Notary Public

Heidi M. Kahn
Notary Public, State of New York
No. 02KA5046954
Qualified in New York County
Commission Expires July 24, 1997

<PAGE>


                                                  EXHIBIT A-1

                                         FORM OF CLASS X-1 CERTIFICATE

                                   CLASS X-1 MULTIFAMILY/COMMERCIAL MORTGAGE
                                           PASS-THROUGH CERTIFICATE,
                                                SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                                        MORTGAGE CAPITAL FUNDING, INC.

Effective Pass-Through Rate:  Variable   Effective  Certificate  Notional Amount
                                          of  this  Class  X-1 Certificate as of
                                          the     Issue      Date:
                                                $-------------------

Date of Pooling and Servicing         Effective Class Notional Amount of all
Agreement: July 1, 1996               the Class X-1 Certificates as of the Issue
                                            Date:  $29,966,951

Cut-off Date: July 1, 1996                  Aggregate unpaid principal
                                            balance of the Mortgage Pool
Issue Date: July 10, 1996                   as of the Cut-off Date, after
                                            deducting payments of principal
First Distribution Date:                    due on or before such date:
August 15, 1996                             $482,357,812

Master Servicer:                         Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation     State Street Bank and Trust Company

Special Servicer:                        Mortgage Loan Seller:
Hanford/Healy Asset Management Company   Citibank, N.A.

Certificate No. X-1-__                   CUSIP No.  61910D BE 1


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE SPONSOR,
THE TRUSTEE, THE CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.
THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996. ASSUMING THAT
THE MORTGAGE  LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT  USED SOLELY FOR THE
PURPOSES OF APPLYING  THE OID RULES TO THE  CERTIFICATES  EQUAL TO A CPR (WITHIN
THE  MEANING OF THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0%
(THE  "PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED WITH NO MORE
THAN $____________ OF OID PER $100,000 OF EFFECTIVE INITIAL CERTIFICATE NOTIONAL
AMOUNT,  THE  YIELD TO  MATURITY  IS  _____%  PER  ANNUM  AND THE  AMOUNT OF OID
ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS NO MORE THAN $_____ PER $100,000
OF EFFECTIVE  INITIAL  CERTIFICATE  NOTIONAL  AMOUNT,  COMPUTED  UNDER THE EXACT
METHOD.  NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE
BASED ON THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.

          THIS  CERTIFICATE  DOES NOT HAVE A CERTIFICATE  PRINCIPAL  BALANCE AND
DOES NOT ENTITLE THE HOLDER HEREOF TO ANY DISTRIBUTIONS OF PRINCIPAL. THE HOLDER
HEREOF WILL BE ENTITLED TO  DISTRIBUTIONS OF INTEREST ACCRUED AS PROVIDED IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN ON THE EFFECTIVE  CERTIFICATE
NOTIONAL  AMOUNT  OF THIS  CERTIFICATE,  WHICH AT ANY TIME MAY BE LESS  THAN THE
AMOUNT SHOWN ABOVE.

               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage  Interest  evidenced  by this  Class  X-1  Certificate  (obtained  by
dividing the effective  notional  principal amount of this Class X-1 Certificate
(its  

<PAGE>
                                       3


"Effective  Certificate  Notional Amount") as of the Issue Date by the effective
aggregate  notional  principal balance of all the Class X-1 Certificates  (their
"Effective  Class  Notional  Amount")  as of the  Issue  Date)  in that  certain
beneficial ownership interest evidenced by all the Class X-1 Certificates in the
Trust Fund  created  pursuant to a Pooling  and  Servicing  Agreement,  dated as
specified above (the  "Agreement"),  among Mortgage  Capital  Funding,  Inc., as
Sponsor,  Citibank,  N.A., as Mortgage  Loan Seller,  GMAC  Commercial  Mortgage
Corporation,  as Master Servicer,  Hanford/Healy  Asset Management  Company,  as
Special Servicer,  and State Street Bank and Trust Company, as Trustee and REMIC
Administrator.  To the extent not defined  herein,  the  capitalized  terms used
herein have the respective meanings assigned in the Agreement.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
X-1  Certificates,  the "Record Date"), in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the Class X-1  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class X-1  Certificate  will be made by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of all the Class X-1 Certificates, or otherwise by check mailed
to the address of such Certificateholder  appearing in the Certificate Register.
Notwithstanding  the above,  the final  distribution on this Certificate will be
made after due notice by the Trustee of the  pendency of such  distribution  and
only upon  presentation  and surrender of this Certificate at the offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class X-1  Certificates are issuable in fully registered form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class X-1  Certificates  are  exchangeable  for 

<PAGE>
                                       4


new Class X-1  Certificates  in  authorized  denominations  evidencing  the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class X-1  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  service  charge  will  be  imposed  for any  registration  of
transfer  or  exchange  of  Class  X-1  Certificates,  but  the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class X-1 Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.
<PAGE>
                                       5


               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       6



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank And Trust Company,
                                           as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This is one of the  Class  X-1  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                           as Certificate Registrar


                                             By:
                               Authorized Officer

<PAGE>
                                       7


                                                  ASSIGNMENT

 FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and transfer(s) 
unto
         ==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip 
code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



        DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.


<PAGE>

                                   EXHIBIT A-2

                          FORM OF CLASS X-2 CERTIFICATE

                    CLASS X-2 MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:  Variable         Certificate Notional Amount of this 
                                     Class X-2 Certificate as of the Issue Date:
$-------------------

Date of Pooling and Servicing            Class Notional Amount of all the Class
Agreement: July 1, 1996                  X-2 Certificates as of the Issue Date:
                                            $481,875,454.19

Cut-off Date: July 1, 1996                  Aggregate unpaid principal
                                            balance of the Mortgage Pool
Issue Date: July 10, 1996                   as of the Cut-off Date, after
                                            deducting payments of principal
First Distribution Date:                    due on or before such date:
August 15, 1996                             $482,357,812

Master Servicer:                         Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation     State Street Bank and Trust Company

Special Servicer:                        Mortgage Loan Seller:
Hanford/Healy Asset Management Company   Citibank, N.A.

Certificate No. X-2-__                   CUSIP No.  61910D BF 8

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE SPONSOR,
THE TRUSTEE, THE CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.


          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.
THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996. ASSUMING THAT
THE MORTGAGE  LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT  USED SOLELY FOR THE
PURPOSES OF APPLYING  THE OID RULES TO THE  CERTIFICATES  EQUAL TO A CPR (WITHIN
THE  MEANING OF THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0%
(THE  "PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED WITH NO MORE
THAN $____________ OF OID PER $100,000 OF INITIAL  CERTIFICATE  NOTIONAL AMOUNT,
THE YIELD TO MATURITY IS _____% PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE TO
THE  INITIAL  ACCRUAL  PERIOD IS NO MORE THAN  $_____  PER  $100,000  OF INITIAL
CERTIFICATE NOTIONAL AMOUNT,  COMPUTED UNDER THE EXACT METHOD. NO REPRESENTATION
IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.

          THIS  CERTIFICATE  DOES NOT HAVE A CERTIFICATE  PRINCIPAL  BALANCE AND
DOES NOT ENTITLE THE HOLDER HEREOF TO ANY DISTRIBUTIONS OF PRINCIPAL. THE HOLDER
HEREOF WILL BE ENTITLED TO  DISTRIBUTIONS OF INTEREST ACCRUED AS PROVIDED IN THE
POOLING AND SERVICING  AGREEMENT REFERRED TO HEREIN ON THE CERTIFICATE  NOTIONAL
AMOUNT OF THIS CERTIFICATE,  WHICH AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN
ABOVE.


               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage  Interest  evidenced  by this  Class  X-2  Certificate  (obtained  by
dividing  the  notional  principal  amount of this  Class X-2  Certificate  (its
"Certificate  Notional  Amount") as of the Issue Date by the aggregate  notional
principal  balance  of all the Class X-2  Certificates  (their  "Class  Notional
Amount") as of the Issue Date) in that  certain  beneficial  ownership  interest
evidenced by all the 

<PAGE>
                                       3


Class X-2  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing Agreement, dated as specified above (the "Agreement"),  among Mortgage
Capital Funding, Inc., as Sponsor, Citibank, N.A., as Mortgage Loan Seller, GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
X-2  Certificates,  the "Record Date"), in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the Class X-2  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class X-2  Certificate  will be made by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of all the Class X-2 Certificates, or otherwise by check mailed
to the address of such Certificateholder  appearing in the Certificate Register.
Notwithstanding  the above,  the final  distribution on this Certificate will be
made after due notice by the Trustee of the  pendency of such  distribution  and
only upon  presentation  and surrender of this Certificate at the offices of the
Certificate  Registrar  appointed  as  provided in the  Agreement  or such other
location as may be specified in such notice.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class X-2  Certificates are issuable in fully registered form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class X-2  Certificates  are  exchangeable  for new Class  X-2  Certificates  in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.
<PAGE>
                                       4


               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class X-2  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  service  charge  will  be  imposed  for any  registration  of
transfer  or  exchange  of  Class  X-2  Certificates,  but  the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class X-2 Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  

<PAGE>
                                       5


the Mortgage Loan Seller, the Master Servicer, the Special Servicer, the Trustee
and the REMIC  Administrator  with the  consent of the  Holders of  Certificates
entitled to at least 51% of the Voting Rights allocated to the affected Classes.
Any such  consent  by the Holder of this  Certificate  shall be  conclusive  and
binding on such Holder and upon all future  Holders of this  Certificate  and of
any  Certificate  issued upon the transfer  hereof or in exchange  herefor or in
lieu  hereof  whether  or not  notation  of  such  consent  is  made  upon  this
Certificate.  The  Agreement  also  permits the  amendment  thereof,  in certain
circumstances,  including  any  amendment  necessary  to maintain  the status of
designated  portions  of the Trust Fund as a REMIC,  without  the consent of the
Holders of any of the Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>
                                       6


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank And Trust Company,
                                           as Trustee



                                             By:
                               Authorized Officer


<PAGE>
                                       7



                          CERTIFICATE OF AUTHENTICATION

               This is one of the  Class  X-2  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                           as Certificate Registrar


                                             By:
                               Authorized Officer

<PAGE>
                                       8







                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), 
assign(s) and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip 
code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



        DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.


<PAGE>
                                   EXHIBIT A-3

                          FORM OF CLASS A-1 CERTIFICATE

                    CLASS A-1 MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:  Variable               Certificate Principal Balance of this
A-1 Certificate as of the Issue Date:        Class
                                           $----------------

Date of Pooling and Servicing           Class Principal Balance of all the Class
Agreement: July 1, 1996                 A-1 Certificates as of the Issue Date:
                                                  $29,966,951

Cut-off Date: July 1, 1996                 Aggregate unpaid principal
                                           balance of the Mortgage Pool
Issue Date: July 10, 1996                  as of the Cut-off Date, after
                                           deducting payments of principal
First Distribution Date:                   due on or before such date:
August 15, 1996                            $482,357,812

Master Servicer:                        Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation    State Street Bank and Trust Company

Special Servicer:                       Mortgage Loan Seller:
Hanford/Healy Asset Management Company  Citibank, N.A.

Certificate No. A-1-__                  CUSIP No.  61910D BG 6


          UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY  TRUST  CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE
SPONSOR,  THE  TRUSTEE,  THE  CERTIFICATE  REGISTRAR  OR ANY AGENT  THEREOF  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 

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. IN ADDITION, FOLLOWING
THE DATE ON WHICH THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS B,
CLASS C,  CLASS D,  CLASS E,  CLASS F,  CLASS G,  CLASS H,  CLASS J AND  CLASS K
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.

               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage  Interest  evidenced  by this  Class  A-1  Certificate  (obtained  by
dividing the principal  balance of this Class A-1 Certificate (its  "Certificate
Principal  Balance") as of the Issue Date by the aggregate  principal balance of
all the Class A-1 Certificates (their "Class Principal Balance") as of the Issue
Date) in that certain  beneficial  ownership interest evidenced by all the Class
A-1  Certificates in the Trust Fund created  pursuant to a Pooling and Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately 

<PAGE>
                                       3


following (each, a "Distribution  Date"),  commencing on the First  Distribution
Date specified above, to the Person in whose name this Certificate is registered
at the close of business on the fifth day of the month of such  distribution or,
if such fifth day is not a Business Day, the Business Day immediately  preceding
(solely with respect to the Class A-1  Certificates,  the "Record Date"),  in an
amount  equal  to the  product  of the  Percentage  Interest  evidenced  by this
Certificate  and the amount  required  to be  distributed  to the Holders of the
Class A-1  Certificates  on the  applicable  Distribution  Date  pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  any  Class  A-1
Certificate  will  be made  by the  Trustee  by  wire  transfer  in  immediately
available funds to the account of the Person entitled thereto at a bank or other
entity having appropriate facilities therefor, if such  Certificateholder  shall
have  provided the Trustee with wiring  instructions  no less than five Business
Days prior to the Record Date for such distribution  (which wiring  instructions
may  be  in  the  form  of  a  standing  order   applicable  to  all  subsequent
distributions  as well) and such  Certificateholder  is the registered  owner of
Certificates the aggregate initial Certificate  Principal Balance of which is at
least  $1,000,000,  or  otherwise  by  check  mailed  to  the  address  of  such
Certificateholder  appearing in the Certificate  Register.  Notwithstanding  the
above, the final distribution on this Certificate  (determined without regard to
any possible future  reimbursement of any Realized Loss or Additional Trust Fund
Expense previously  allocated to this Certificate) will be made after due notice
by the Trustee of the pendency of such  distribution and only upon  presentation
and surrender of this  Certificate at the offices of the  Certificate  Registrar
appointed  as  provided  in the  Agreement  or  such  other  location  as may be
specified in such notice. Also  notwithstanding the foregoing,  any distribution
that may be made  with  respect  to this  Certificate  in  reimbursement  of any
Realized  Loss or  Additional  Trust Fund Expense  previously  allocated to this
Certificate,  which  reimbursement  is to occur  after  the  date on which  this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class A-1  Certificates are issuable in fully registered form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class A-1  Certificates  are  exchangeable  for 

<PAGE>
                                       4


new Class A-1  Certificates  in  authorized  denominations  evidencing  the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class A-1  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  service  charge  will  be  imposed  for any  registration  of
transfer  or  exchange  of  Class  A-1  Certificates,  but  the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class A-1 Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.
<PAGE>
                                       5


               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       6



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                            State Street Bank and Trust Company,
                                                    as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This is one of the  Class  A-1  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                            State Street Bank and Trust Company,
                                                    as Certificate Registrar


                                             By:
                               Authorized Officer


<PAGE>
                                       7


                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip 
code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.


<PAGE>
                                   EXHIBIT A-4

                         FORM OF CLASS A-2A CERTIFICATE

                   CLASS A-2A MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                       Certificate Principal Balance of this
7.35% per annum                          Class    A-2A    Certificate    as   of
                                         the   Issue    Date:
                                                $----------------

Date of Pooling and Servicing          Class Principal Balance of all the Class
Agreement: July 1, 1996                  A-2A Certificates as of the Issue Date:
                                            $150,000,000

Cut-off Date: July 1, 1996                  Aggregate unpaid principal
                                            balance of the Mortgage Pool
Issue Date: July 10, 1996                   as of the Cut-off Date, after
                                            deducting payments of principal
First Distribution Date:                    due on or before such date:
August 15, 1996                             $482,357,812

Master Servicer:                         Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation     State Street Bank and Trust Company

Special Servicer:                        Mortgage Loan Seller:
Hanford/Healy Asset Management Company   Citibank, N.A.

Certificate No. A-2A-__                  CUSIP No.  61910D BH 4

          UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY  TRUST  CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE
SPONSOR,  THE  TRUSTEE,  THE  CERTIFICATE  REGISTRAR  OR ANY AGENT  THEREOF  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 

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.
          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. IN ADDITION, FOLLOWING
THE DATE ON WHICH THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS B,
CLASS C,  CLASS D,  CLASS E,  CLASS F,  CLASS G,  CLASS H,  CLASS J AND  CLASS K
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.
               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage  Interest  evidenced  by this Class  A-2A  Certificate  (obtained  by
dividing the principal  balance of this Class A-2A Certificate (its "Certificate
Principal  Balance") as of the Issue Date by the aggregate  principal balance of
all the Class A-2A  Certificates  (their  "Class  Principal  Balance") as of the
Issue Date) in that certain  beneficial  ownership interest evidenced by all the
Class A-2A  Certificates  in the Trust Fund  created  pursuant  to a Pooling and
Servicing Agreement, dated as specified above (the "Agreement"),  among Mortgage
Capital Funding, Inc., as Sponsor, Citibank, N.A., as Mortgage Loan Seller, GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately 

<PAGE>
                                       3


following (each, a "Distribution  Date"),  commencing on the First  Distribution
Date specified above, to the Person in whose name this Certificate is registered
at the close of  business  on the last  Business  Day of the  month  immediately
preceding the month of such distribution (as to the Class A-2A Certificates, the
"Record  Date"),  in an amount equal to the product of the  Percentage  Interest
evidenced by this  Certificate  and the amount required to be distributed to the
Holders of the Class  A-2A  Certificates  on the  applicable  Distribution  Date
pursuant to the  Agreement.  All  distributions  made under the Agreement on any
Class  A-2A  Certificate  will be  made  by the  Trustee  by  wire  transfer  in
immediately  available funds to the account of the Person entitled  thereto at a
bank  or  other  entity  having  appropriate   facilities   therefor,   if  such
Certificateholder  shall have provided the Trustee with wiring  instructions  no
less than five  Business  Days  prior to the Record  Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class A-2A Certificates are issuable in fully registered form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class A-2A  Certificates  are  exchangeable  for 

<PAGE>
                                       4


new Class A-2A  Certificates  in authorized  denominations  evidencing  the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class A-2A Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  service  charge  will  be  imposed  for any  registration  of
transfer  or  exchange  of  Class  A-2A  Certificates,  but the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class A-2A Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust Fund , and (ii) the  purchase by the Master  Servicer  or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.
<PAGE>
                                       5


               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>
                                       6


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                                    as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This is one of the Class  A-2A  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                                  as Certificate Registrar


                                             By:
                               Authorized Officer
<PAGE>
                                       7




- -
                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip 
code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



        DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.

<PAGE>
                                   EXHIBIT A-5

                         FORM OF CLASS A-2B CERTIFICATE

                   CLASS A-2B MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                  Certificate Principal Balance of this Class
7.90% per annum                A-2B Certificate as of the Issue Date: $_________

Date of Pooling and Servicing          Class Principal Balance of all the Class
Agreement: July 1, 1996                A-2B Certificates as of the Issue Date:
                                       $145,624,000

Cut-off Date: July 1, 1996                   Aggregate unpaid principal
                                             balance of the Mortgage Pool
Issue Date: July 10, 1996                    as of the Cut-off Date, after
                                             deducting payments of principal
First Distribution Date:                     due on or before such date:
August 15, 1996                              $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. A-2B-__                   CUSIP No.  61910D BJ 0


          UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY  TRUST  CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE
SPONSOR,  THE  TRUSTEE,  THE  CERTIFICATE  REGISTRAR  OR ANY AGENT  THEREOF  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 

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN. IN ADDITION, FOLLOWING
THE DATE ON WHICH THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS B,
CLASS C,  CLASS D,  CLASS E,  CLASS F,  CLASS G,  CLASS H,  CLASS J AND  CLASS K
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.

               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage  Interest  evidenced  by this Class  A-2B  Certificate  (obtained  by
dividing the principal  balance of this Class A-2B Certificate (its "Certificate
Principal  Balance") as of the Issue Date by the aggregate  principal balance of
all the Class A-2B  Certificates  (their  "Class  Principal  Balance") as of the
Issue Date) in that certain  beneficial  ownership interest evidenced by all the
Class A-2B  Certificates  in the Trust Fund  created  pursuant  to a Pooling and
Servicing Agreement, dated as specified above (the "Agreement"),  among Mortgage
Capital Funding, Inc., as Sponsor, Citibank, N.A., as Mortgage Loan Seller, GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately 

<PAGE>
                                       3


following (each, a "Distribution  Date"),  commencing on the First  Distribution
Date specified above, to the Person in whose name this Certificate is registered
at the close of  business  on the last  Business  Day of the  month  immediately
preceding the month of such distribution (as to the Class A-2B Certificates, the
"Record  Date"),  in an amount equal to the product of the  Percentage  Interest
evidenced by this  Certificate  and the amount required to be distributed to the
Holders of the Class  A-2B  Certificates  on the  applicable  Distribution  Date
pursuant to the  Agreement.  All  distributions  made under the Agreement on any
Class  A-2B  Certificate  will be  made  by the  Trustee  by  wire  transfer  in
immediately  available funds to the account of the Person entitled  thereto at a
bank  or  other  entity  having  appropriate   facilities   therefor,   if  such
Certificateholder  shall have provided the Trustee with wiring  instructions  no
less than five  Business  Days  prior to the Record  Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class A-2B Certificates are issuable in fully registered form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class A-2B  Certificates  are  exchangeable  for 

<PAGE>
                                       4


new Class A-2B  Certificates  in authorized  denominations  evidencing  the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class A-2B Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  service  charge  will  be  imposed  for any  registration  of
transfer  or  exchange  of  Class  A-2B  Certificates,  but the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class A-2B Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.
<PAGE>
                                       5



               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       6


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                                    as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This is one of the Class  A-2B  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                                    as Certificate Registrar


                                             By:
                               Authorized Officer

<PAGE>
                                       7




                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.


<PAGE>



                                   EXHIBIT A-6

                           FORM OF CLASS B CERTIFICATE

                     CLASS B MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                   Certificate Principal Balance of this Class
7.90% per annum                      B Certificate as of the Issue Date: $_____

Date of Pooling and Servicing         Class Principal Balance of all the
Agreement: July 1, 1996               Class B Certificates as of the Issue Date:
                                             $14,470,000

Cut-off Date: July 1, 1996                 Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. B-__                      CUSIP No.  61910D BK 7


          UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY  TRUST  CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE
SPONSOR,  THE  TRUSTEE,  THE  CERTIFICATE  REGISTRAR  OR ANY AGENT  THEREOF  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 

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.

          THIS  CERTIFICATE IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS
A-2B,  CLASS X-1 AND CLASS X-2  CERTIFICATES  OF THE SAME SERIES,  AS AND TO THE
EXTENT PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

          NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING RETIREMENT OF
THE CLASS A-1,  CLASS A-2A AND CLASS A-2B  CERTIFICATES  OF THE SAME SERIES.  IN
ADDITION,  FOLLOWING  THE  DATE ON WHICH  THE  AGGREGATE  CERTIFICATE  PRINCIPAL
BALANCE OF THE CLASS C, CLASS D, CLASS E, CLASS F, CLASS G, CLASS H, CLASS J AND
CLASS K  CERTIFICATES  OF THE SAME  SERIES IS REDUCED TO ZERO,  THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.
<PAGE>
                                       3


               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage Interest evidenced by this Class B Certificate  (obtained by dividing
the principal  balance of this Class B Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class B Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  B
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
B  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  B  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class B  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.
<PAGE>
                                       4


               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class B Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class B Certificates are exchangeable for new Class B Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class B  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  transfer of a Class B  Certificate  or any  interest  therein
shall be made under any  circumstances (i) to any employee benefit plan or other
retirement arrangement,  including individual retirement accounts and annuities,
Keogh plans and collective  investment funds and separate accounts in which such
plans,  accounts or arrangements  are invested,  that is subject to ERISA or the
Code  (each,  a "Plan"),  or (ii) to any Person who is  directly  or  indirectly
purchasing such Certificate or interest therein on behalf of, as named fiduciary
of, as trustee of, or with assets of a Plan,  unless: (x) in the case of a Class
B  Certificate  that  constitutes  a  Book-Entry  Certificate,  the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under  Prohibited  Transaction  Class  Exemption  95-60; or (y) in the case of a
Class B Certificate  that is held as a Definitive  Certificate,  the prospective
transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the  Certificate
Registrar  that such  transfer  will not result in a violation of Section 406 of
ERISA or Section  4975 of the Code or cause the  Master  Servicer,  the  Special
Servicer or the  Trustee to be deemed a fiduciary  of such Plan or result in the
imposition  of an excise tax under  Section  4975 of the Code.  Each  Person who
acquires  any Class B  Certificate  or  interest  therein  (unless it shall have
delivered the  certification  of facts and Opinion of Counsel referred 

<PAGE>
                                       5


to in the  preceding  sentence)  shall be  deemed to have  certified  that it is
neither a Plan nor any Person who is  directly  or  indirectly  purchasing  such
Class B Certificate or interest  therein on behalf of, as named fiduciary of, as
trustee  of, or with  assets of a Plan  (or,  alternatively,  for so long as the
Class B Certificates constitute Book-Entry  Certificates,  that the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under Prohibited Transaction Class Exemption 95-60).

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class B Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class B Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from  the;  Trust  Fund all  Mortgage  Loans and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  

<PAGE>
                                       6


the Mortgage Loan Seller, the Master Servicer, the Special Servicer, the Trustee
and the REMIC  Administrator  with the  consent of the  Holders of  Certificates
entitled to at least 51% of the Voting Rights allocated to the affected Classes.
Any such  consent  by the Holder of this  Certificate  shall be  conclusive  and
binding on such Holder and upon all future  Holders of this  Certificate  and of
any  Certificate  issued upon the transfer  hereof or in exchange  herefor or in
lieu  hereof  whether  or not  notation  of  such  consent  is  made  upon  this
Certificate.  The  Agreement  also  permits the  amendment  thereof,  in certain
circumstances,  including  any  amendment  necessary  to maintain  the status of
designated  portions  of the Trust Fund as a REMIC,  without  the consent of the
Holders of any of the Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       7



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  B  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                             as Certificate Registrar


                                             By:
                                                        Authorized Officer

<PAGE>
                                       8






                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================

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

(please print or typewrite name and address including postal zip 
code of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.
<PAGE>

                                   EXHIBIT A-7

                           FORM OF CLASS C CERTIFICATE

                     CLASS C MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                                        MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                  Certificate Principal Balance of this Class
7.80% per annum                     C Certificate as of the Issue Date:  $_____

Date of Pooling and Servicing         Class Principal Balance of all the
Agreement: July 1, 1996               Class C Certificates as of the Issue Date:
                                              $31,353,000

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. C-__                      CUSIP No.  61910D BL 5


          UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY  TRUST  CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE
SPONSOR,  THE  TRUSTEE,  THE  CERTIFICATE  REGISTRAR  OR ANY AGENT  THEREOF  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 

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.

          THIS  CERTIFICATE IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS
A-2B,  CLASS X-1, CLASS X-2 AND CLASS B CERTIFICATES OF THE SAME SERIES,  AS AND
TO THE EXTENT  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN.

          NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING RETIREMENT OF
THE CLASS  A-1,  CLASS  A-2A,  CLASS A-2B AND CLASS B  CERTIFICATES  OF THE SAME
SERIES.  IN  ADDITION,  FOLLOWING  THE DATE ON WHICH THE  AGGREGATE  CERTIFICATE
PRINCIPAL  BALANCE  OF THE CLASS D,  CLASS E, CLASS F, CLASS G, CLASS H, CLASS J
AND CLASS K CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.
<PAGE>
                                       3


               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage Interest evidenced by this Class C Certificate  (obtained by dividing
the principal  balance of this Class C Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class C Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  C
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
C  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  C  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class C  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.
<PAGE>
                                       4


               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class C Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class C Certificates are exchangeable for new Class C Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class C  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  transfer of a Class C  Certificate  or any  interest  therein
shall be made under any  circumstances (i) to any employee benefit plan or other
retirement arrangement,  including individual retirement accounts and annuities,
Keogh plans and collective  investment funds and separate accounts in which such
plans,  accounts or arrangements  are invested,  that is subject to ERISA or the
Code  (each,  a "Plan"),  or (ii) to any Person who is  directly  or  indirectly
purchasing such Certificate or interest therein on behalf of, as named fiduciary
of, as trustee of, or with assets of a Plan,  unless: (x) in the case of a Class
C  Certificate  that  constitutes  a  Book-Entry  Certificate,  the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under  Prohibited  Transaction  Class  Exemption  95-60; or (y) in the case of a
Class C Certificate  that is held as a Definitive  Certificate,  the prospective
transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the  Certificate
Registrar  that such  transfer  will not result in a violation of Section 406 of
ERISA or Section  4975 of the Code or cause the  Master  Servicer,  the  Special
Servicer or the  Trustee to be deemed a fiduciary  of such Plan or result in the
imposition  of an excise tax under  Section  4975 of the Code.  Each  Person who
acquires  any Class C  Certificate  or  interest  therein  (unless it shall have
delivered the  certification  of facts and Opinion of Counsel referred 

<PAGE>
                                       5


to in the  preceding  sentence)  shall be  deemed to have  certified  that it is
neither a Plan nor any Person who is  directly  or  indirectly  purchasing  such
Class C Certificate or interest  therein on behalf of, as named fiduciary of, as
trustee  of, or with  assets of a Plan  (or,  alternatively,  for so long as the
Class C Certificates constitute Book-Entry  Certificates,  that the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under Prohibited Transaction Class Exemption 95-60).

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class C Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class C Certificates.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  

<PAGE>
                                       6


the Mortgage Loan Seller, the Master Servicer, the Special Servicer, the Trustee
and the REMIC Administrator  thereunder and the rights of the Certificateholders
thereunder,  at any time by the Sponsor,  the Mortgage  Loan Seller,  the Master
Servicer, the Special Servicer, the Trustee and the REMIC Administrator with the
consent of the  Holders of  Certificates  entitled to at least 51% of the Voting
Rights allocated to the affected Classes. Any such consent by the Holder of this
Certificate  shall be conclusive  and binding on such Holder and upon all future
Holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon this Certificate.  The Agreement also permits the amendment
thereof, in certain circumstances, including any amendment necessary to maintain
the status of  designated  portions  of the Trust Fund as a REMIC,  without  the
consent of the Holders of any of the Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.
<PAGE>
                                       7



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  C  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                             as Certificate Registrar


                                             By:
                                                        Authorized Officer

<PAGE>
                                       8



                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



        DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.

<PAGE>
                                   EXHIBIT A-8

                           FORM OF CLASS D CERTIFICATE

                     CLASS D MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                  Certificate Principal Balance of this Class
7.80% per annum                     D Certificate as of the Issue Date:  $_____

Date of Pooling and Servicing         Class Principal Balance of all the
Agreement: July 1, 1996               Class D Certificates as of the Issue Date:
                                              $19,294,000

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. D-__                      CUSIP No.  61910D BM 3


          UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY  TRUST  CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE
SPONSOR,  THE  TRUSTEE,  THE  CERTIFICATE  REGISTRAR  OR ANY AGENT  THEREOF  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 

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION, OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.

          THIS  CERTIFICATE IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS
A-2B, CLASS X-1, CLASS X-2, CLASS B AND CLASS C CERTIFICATES OF THE SAME SERIES,
AS AND TO THE EXTENT PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.

          NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.

          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING RETIREMENT OF
THE CLASS A-1, CLASS A-2A,  CLASS A-2B,  CLASS B AND CLASS C CERTIFICATES OF THE
SAME SERIES. IN ADDITION,  FOLLOWING THE DATE ON WHICH THE AGGREGATE CERTIFICATE
PRINCIPAL BALANCE OF THE CLASS E, CLASS F, CLASS G, CLASS H, CLASS J AND CLASS K
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.
<PAGE>
                                       3


               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage Interest evidenced by this Class D Certificate  (obtained by dividing
the principal  balance of this Class D Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class D Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  D
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
D  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  D  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class D  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.
<PAGE>
                                       4


               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class D Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class D Certificates are exchangeable for new Class D Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class D  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  transfer of a Class D  Certificate  or any  interest  therein
shall be made under any  circumstances (i) to any employee benefit plan or other
retirement arrangement,  including individual retirement accounts and annuities,
Keogh plans and collective  investment funds and separate accounts in which such
plans,  accounts or arrangements  are invested,  that is subject to ERISA or the
Code  (each,  a "Plan"),  or (ii) to any Person who is  directly  or  indirectly
purchasing such Certificate or interest therein on behalf of, as named fiduciary
of, as trustee of, or with assets of a Plan,  unless: (x) in the case of a Class
D  Certificate  that  constitutes  a  Book-Entry  Certificate,  the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under  Prohibited  Transaction  Class  Exemption  95-60; or (y) in the case of a
Class D Certificate  that is held as a Definitive  Certificate,  the prospective
transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the  Certificate
Registrar  that such  transfer  will not result in a violation of Section 406 of
ERISA or Section  4975 of the Code or cause the  Master  Servicer,  the  Special
Servicer or the  Trustee to be deemed a fiduciary  of such Plan or result in the
imposition  of an excise tax under  Section  4975 of the Code.  Each  Person who
acquires  any Class D  Certificate  or  interest  therein  (unless it shall have
delivered the  certification  of facts and Opinion of Counsel referred 

<PAGE>
                                       5


to in the  preceding  sentence)  shall be  deemed to have  certified  that it is
neither a Plan nor any Person who is  directly  or  indirectly  purchasing  such
Class D Certificate or interest  therein on behalf of, as named fiduciary of, as
trustee  of, or with  assets of a Plan  (or,  alternatively,  for so long as the
Class D Certificates constitute Book-Entry  Certificates,  that the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under Prohibited Transaction Class Exemption 95-60).

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class D Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class D Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the 

<PAGE>
                                       6


Mortgage Loan Seller, the Master Servicer, the Special Servicer, the Trustee and
the REMIC  Administrator  thereunder  and the  rights of the  Certificateholders
thereunder,  at any time by the Sponsor,  the Mortgage  Loan Seller,  the Master
Servicer, the Special Servicer, the Trustee and the REMIC Administrator with the
consent of the  Holders of  Certificates  entitled to at least 51% of the Voting
Rights allocated to the affected Classes. Any such consent by the Holder of this
Certificate  shall be conclusive  and binding on such Holder and upon all future
Holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
consent is made upon this Certificate.  The Agreement also permits the amendment
thereof, in certain circumstances, including any amendment necessary to maintain
the status of  designated  portions  of the Trust Fund as a REMIC,  without  the
consent of the Holders of any of the Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       7


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  D  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                             as Certificate Registrar


                                             By:
                                                        Authorized Officer


<PAGE>
                                       8


                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.

<PAGE>

                                   EXHIBIT A-9

                           FORM OF CLASS E CERTIFICATE

                     CLASS E MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                   Certificate Principal Balance of this Class
7.70% per annum                     E Certificate as of the Issue Date: $_______

Date of Pooling and Servicing         Class Principal Balance of all the
Agreement: July 1, 1996               Class E Certificates as of the Issue Date:
                                                         $16,882,000

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. E-__                      CUSIP No.  61910D BN 1


          UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY  TRUST  CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE
SPONSOR,  THE  TRUSTEE,  THE  CERTIFICATE  REGISTRAR  OR ANY AGENT  THEREOF  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 

<PAGE>
                                       2


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
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,  GMAC  COMMERCIAL  MORTGAGE  CORPORATION,  STATE  STREET BANK AND TRUST
COMPANY OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

          THIS  CERTIFICATE IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS
A-2B,  CLASS X-1, CLASS X-2,  CLASS B, CLASS C AND CLASS D  CERTIFICATES  OF THE
SAME  SERIES,  AS AND TO THE  EXTENT  PROVIDED  IN  THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.

          NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.
THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996. ASSUMING THAT
THE MORTGAGE  LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT  USED SOLELY FOR THE
PURPOSES OF APPLYING  THE OID RULES TO THE  CERTIFICATES  EQUAL TO A CPR (WITHIN
THE  MEANING OF THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0%
(THE  "PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED WITH NO MORE
THAN $____________ OF OID PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL BALANCE,
THE YIELD TO MATURITY IS _____% PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE TO
THE  INITIAL  ACCRUAL  PERIOD  IS NO MORE THAN  $_____  PER  $1,000  OF  INITIAL
CERTIFICATE   PRINCIPAL   BALANCE,   COMPUTED   UNDER  THE  EXACT   METHOD.   NO
REPRESENTATION  IS MADE 

<PAGE>
                                       3


THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON THE PREPAYMENT ASSUMPTION
OR AT ANY OTHER RATE.

          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING RETIREMENT OF
THE CLASS A-1, CLASS A-2A, CLASS A-2B, CLASS B, CLASS C AND CLASS D CERTIFICATES
OF THE SAME  SERIES.  IN  ADDITION,  FOLLOWING  THE DATE ON WHICH THE  AGGREGATE
CERTIFICATE  PRINCIPAL  BALANCE  OF THE CLASS F,  CLASS G,  CLASS H, CLASS J AND
CLASS K  CERTIFICATES  OF THE SAME  SERIES IS REDUCED TO ZERO,  THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.

               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage Interest evidenced by this Class E Certificate  (obtained by dividing
the principal  balance of this Class E Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class E Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  E
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
E  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  E  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class E  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered 

<PAGE>
                                       4


owner of Certificates the aggregate  initial  Certificate  Principal  Balance of
which is at least  $1,000,000,  or  otherwise  by check mailed to the address of
such  Certificateholder  appearing in the Certificate Register.  Notwithstanding
the above, the final distribution on this Certificate (determined without regard
to any possible future  reimbursement  of any Realized Loss or Additional  Trust
Fund Expense  previously  allocated to this  Certificate) will be made after due
notice  by the  Trustee  of the  pendency  of such  distribution  and only  upon
presentation and surrender of this Certificate at the offices of the Certificate
Registrar  appointed as provided in the Agreement or such other  location as may
be  specified  in  such  notice.  Also   notwithstanding   the  foregoing,   any
distribution  that may be made with respect to this Certificate in reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this Certificate,  which  reimbursement is to occur after the date on which this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class E Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class E Certificates are exchangeable for new Class E Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class E  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.
<PAGE>
                                       5


               No  transfer of a Class E  Certificate  or any  interest  therein
shall be made under any  circumstances (i) to any employee benefit plan or other
retirement arrangement,  including individual retirement accounts and annuities,
Keogh plans and collective  investment funds and separate accounts in which such
plans,  accounts or arrangements  are invested,  that is subject to ERISA or the
Code  (each,  a "Plan"),  or (ii) to any Person who is  directly  or  indirectly
purchasing such Certificate or interest therein on behalf of, as named fiduciary
of, as trustee of, or with assets of a Plan,  unless: (x) in the case of a Class
E  Certificate  that  constitutes  a  Book-Entry  Certificate,  the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under  Prohibited  Transaction  Class  Exemption  95-60; or (y) in the case of a
Class E Certificate  that is held as a Definitive  Certificate,  the prospective
transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the  Certificate
Registrar  that such  transfer  will not result in a violation of Section 406 of
ERISA or Section  4975 of the Code or cause the  Master  Servicer,  the  Special
Servicer or the  Trustee to be deemed a fiduciary  of such Plan or result in the
imposition  of an excise tax under  Section  4975 of the Code.  Each  Person who
acquires  any Class E  Certificate  or  interest  therein  (unless it shall have
delivered the  certification  of facts and Opinion of Counsel referred to in the
preceding  sentence) shall be deemed to have certified that it is neither a Plan
nor any Person who is directly or indirectly purchasing such Class E Certificate
or interest  therein on behalf of, as named fiduciary of, as trustee of, or with
assets of a Plan  (or,  alternatively,  for so long as the Class E  Certificates
constitute  Book-Entry  Certificates,  that the  purchase  and  holding  of such
Certificate  or  interest  therein  is exempt  from the  prohibited  transaction
provisions of Section 406 of ERISA and Section 4975 of the Code under Prohibited
Transaction Class Exemption 95-60).

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class E Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class E Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  

<PAGE>
                                       6


behalf of the Trustee and  required to be  distributed  to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last Mortgage Loan or REO Property
remaining in the Trust Fund, and (ii) the purchase by the Master  Servicer or by
any Majority  Certificateholder of the Controlling Class (other than the Sponsor
or the Mortgage Loan Seller) at a price  determined as provided in the Agreement
of all Mortgage  Loans and any REO  Properties  remaining in the Trust Fund. The
Agreement permits, but does not require, any such Majority  Certificateholder or
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and any
REO Properties  remaining therein.  The exercise of such right will effect early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>
                                       7


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  E  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                             as Certificate Registrar


                                             By:
                                                        Authorized Officer

<PAGE>
                                       8


                                                  ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.

<PAGE>

                                  EXHIBIT A-10

                           FORM OF CLASS F CERTIFICATE

                     CLASS F MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                 Certificate Principal Balance of this Class
7.70% per annum                    F Certificate as of the Issue Date: $________

Date of Pooling and Servicing
Agreement: July 1, 1996                Class Principal Balance of all the
                                       Class F Certificates as of the Issue
                                       Date: $7,235,000

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. F-__                      CUSIP No.  61910D BP 6


UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST CORPORATION,  A NEW YORK CORPORATION  ("DTC"),  TO THE SPONSOR,
THE TRUSTEE, THE CERTIFICATE  REGISTRAR OR ANY AGENT THEREOF 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 

<PAGE>
                                       2


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 MORTGAGE
CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT COMPANY,
GMAC COMMERCIAL MORTGAGE CORPORATION, STATE STREET BANK AND TRUST COMPANY OR ANY
OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE MORTGAGE LOANS
ARE  GUARANTEED  BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED  STATES OR ANY
OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-1, CLASS A-2A, CLASS A-2B, CLASS
X-1, CLASS X-2,  CLASS B, CLASS C, CLASS D AND CLASS E CERTIFICATES  OF THE SAME
SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE POOLING AND  SERVICING  AGREEMENT
REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST  HEREIN TO AN EMPLOYEE  BENEFIT
PLAN OR OTHER RETIREMENT  ARRANGEMENT  SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  OR ANY  INTEREST  HEREIN ON BEHALF  OF, AS NAMED  FIDUCIARY  OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996.  ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE POOLING AND SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0% (THE "PREPAYMENT
ASSUMPTION"),  THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN  $____________
OF OID PER  $1,000  OF  INITIAL  CERTIFICATE  PRINCIPAL  BALANCE,  THE  YIELD TO
MATURITY IS _____% PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE INITIAL
ACCRUAL  PERIOD  IS NO MORE  THAN  $_____  PER  $1,000  OF  INITIAL  CERTIFICATE
PRINCIPAL  BALANCE,  

<PAGE>
                                       3


COMPUTED  UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE MORTGAGE
LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT  ASSUMPTION OR AT ANY OTHER
RATE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS  A-1,  CLASS  A-2A,  CLASS  A-2B,  CLASS B,  CLASS C,  CLASS D AND CLASS E
CERTIFICATES  OF THE SAME SERIES.  IN ADDITION,  FOLLOWING THE DATE ON WHICH THE
AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE  OF THE CLASS G, CLASS H, CLASS J AND
CLASS K  CERTIFICATES  OF THE SAME  SERIES IS REDUCED TO ZERO,  THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.

               This  certifies  that Cede & Co. is the  registered  owner of the
Percentage Interest evidenced by this Class F Certificate  (obtained by dividing
the principal  balance of this Class F Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class F Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  F
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
F  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  F  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class F  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order 

<PAGE>
                                       4


applicable to all subsequent  distributions as well) and such  Certificateholder
is the  registered  owner of  Certificates  the  aggregate  initial  Certificate
Principal Balance of which is at least $1,000,000,  or otherwise by check mailed
to the address of such Certificateholder  appearing in the Certificate Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class F Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class F Certificates are exchangeable for new Class F Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class F  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.
<PAGE>
                                       5


               No  transfer of a Class F  Certificate  or any  interest  therein
shall be made under any  circumstances (i) to any employee benefit plan or other
retirement arrangement,  including individual retirement accounts and annuities,
Keogh plans and collective  investment funds and separate accounts in which such
plans,  accounts or arrangements  are invested,  that is subject to ERISA or the
Code  (each,  a "Plan"),  or (ii) to any Person who is  directly  or  indirectly
purchasing such Certificate or interest therein on behalf of, as named fiduciary
of, as trustee of, or with assets of a Plan,  unless: (x) in the case of a Class
F  Certificate  that  constitutes  a  Book-Entry  Certificate,  the purchase and
holding of such  Certificate  or interest  therein is exempt from the prohibited
transaction  provisions  of Section  406 of ERISA and  Section  4975 of the Code
under  Prohibited  Transaction  Class  Exemption  95-60; or (y) in the case of a
Class F Certificate  that is held as a Definitive  Certificate,  the prospective
transferee provides the Certificate  Registrar with a certification of facts and
an Opinion of Counsel which  establish to the  satisfaction  of the  Certificate
Registrar  that such  transfer  will not result in a violation of Section 406 of
ERISA or Section  4975 of the Code or cause the  Master  Servicer,  the  Special
Servicer or the  Trustee to be deemed a fiduciary  of such Plan or result in the
imposition  of an excise tax under  Section  4975 of the Code.  Each  Person who
acquires  any Class F  Certificate  or  interest  therein  (unless it shall have
delivered the  certification  of facts and Opinion of Counsel referred to in the
preceding  sentence) shall be deemed to have certified that it is neither a Plan
nor any Person who is directly or indirectly purchasing such Class F Certificate
or interest  therein on behalf of, as named fiduciary of, as trustee of, or with
assets of a Plan  (or,  alternatively,  for so long as the Class F  Certificates
constitute  Book-Entry  Certificates,  that the  purchase  and  holding  of such
Certificate  or  interest  therein  is exempt  from the  prohibited  transaction
provisions of Section 406 of ERISA and Section 4975 of the Code under Prohibited
Transaction Class Exemption 95-60).

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class F Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class F Certificates.

               Notwithstanding the foregoing, for so long as this Certificate is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC,  transfers of interests in this  Certificate
shall be made through the book-entry facilities of DTC.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  

<PAGE>
                                       6


behalf of the Trustee and  required to be  distributed  to them  pursuant to the
Agreement  following the earlier of (i) the final  payment or other  liquidation
(or any advance with respect  thereto) of the last Mortgage Loan or REO Property
remaining in the Trust Fund, and (ii) the purchase by the Master  Servicer or by
any Majority  Certificateholder of the Controlling Class (other than the Sponsor
or the Mortgage Loan Seller) at a price  determined as provided in the Agreement
of all Mortgage  Loans and any REO  Properties  remaining in the Trust Fund. The
Agreement permits, but does not require, any such Majority  Certificateholder or
the Master  Servicer to purchase from the Trust Fund all Mortgage  Loans and any
REO Properties  remaining therein.  The exercise of such right will effect early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       7


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  F  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                             as Certificate Registrar


                                             By:
                                                        Authorized Officer


<PAGE>
                                       8


                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.

<PAGE>

                                  EXHIBIT A-11

                           FORM OF CLASS G CERTIFICATE

                     CLASS G MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                   Certificate Principal Balance of this Class
7.15% per annum                      G Certificate as of the Issue Date: $______

Date of the Pooling and Servicing     Class Principal Balance of all the
Agreement: July 1, 1996               Class G Certificates as of the Issue Date:
                                                         $32,559,000

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. G-__                      CUSIP No.  61910D BQ 4

          THIS  CERTIFICATE  DOES NOT  REPRESENT AN OBLIGATION OF OR INTEREST IN
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.
<PAGE>
                                       2


          THIS  CERTIFICATE IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS
A-2B,  CLASS  X-1,  CLASS  X-2,  CLASS B,  CLASS C, CLASS D, CLASS E AND CLASS F
CERTIFICATES  OF THE SAME SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

          THIS  CERTIFICATE  HAS NOT BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

          NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.
THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996. ASSUMING THAT
THE MORTGAGE  LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT  USED SOLELY FOR THE
PURPOSES OF APPLYING  THE OID RULES TO THE  CERTIFICATES  EQUAL TO A CPR (WITHIN
THE  MEANING OF THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0%
(THE  "PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED WITH NO MORE
THAN  $_____ OF OID PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL  BALANCE,  THE
YIELD TO MATURITY IS ______% PER ANNUM AND THE AMOUNT OF OID ATTRIBUTABLE TO THE
INITIAL ACCRUAL PERIOD IS NO MORE THAN $_____ PER $1,000 OF INITIAL  CERTIFICATE
PRINCIPAL  BALANCE,  COMPUTED UNDER THE EXACT METHOD.  NO REPRESENTATION IS MADE
THAT  THE  MORTGAGE  ASSETS  WILL  PREPAY  AT A RATE  BASED  ON  THE  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.
<PAGE>
                                       3


          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING RETIREMENT OF
THE CLASS A-1,  CLASS A-2A,  CLASS A-2B,  CLASS B, CLASS C, CLASS D, CLASS E AND
CLASS F  CERTIFICATES  OF THE SAME SERIES.  IN ADDITION,  FOLLOWING  THE DATE ON
WHICH THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS H, CLASS J AND
CLASS K  CERTIFICATES  OF THE SAME  SERIES IS REDUCED TO ZERO,  THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE MAY BE REDUCED IN CONNECTION WITH LOSSES
ON THE  MORTGAGE  LOANS AND CERTAIN  UNANTICIPATED  EXPENSES.  ACCORDINGLY,  THE
OUTSTANDING  CERTIFICATE  PRINCIPAL  BALANCE HEREOF AT ANY TIME MAY BE LESS THAN
THE AMOUNT SHOWN ABOVE.

               This  certifies that  ___________ is the registered  owner of the
Percentage Interest evidenced by this Class G Certificate  (obtained by dividing
the principal  balance of this Class G Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class G Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  G
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
G  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  G  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class G  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate


<PAGE>
                                       4


(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address appeared in the Certificate  Register or to any such
other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class G Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class G Certificates are exchangeable for new Class G Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class G  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No transfer of any Class G Certificate  shall be made unless that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration  or  qualification.  If such a transfer of any Class G  Certificate
(other  than in  connection  with the  initial  issuance  thereof or the initial
transfer  thereof by the Sponsor 

<PAGE>
                                       5


or any  Affiliate of the Sponsor) is to be made without  registration  under the
Securities  Act, then the  Certificate  Registrar  shall refuse to register such
transfer  until  it  receives  the  following:   (i)  a  certificate   from  the
Certificateholder  desiring to effect such  transfer  substantially  in the form
attached  as  Exhibit  B-1 to the  Agreement;  or (ii) a  certificate  from  the
Certificateholder  desiring to effect such transfer substantially in the form of
Exhibit B-2 to the  Agreement and a  certificate  from such  Certificateholder's
prospective  transferee  substantially  in the form  attached  as Exhibit B-3 or
Exhibit B-4 to the Agreement; or (iii) an Opinion of Counsel satisfactory to the
Certificate  Registrar  to the effect  that such  transfer  may be made  without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the  Sponsor,  the  Mortgage  Loan  Seller,  the
Master Servicer,  the Special Servicer,  the Trustee, the REMIC Administrator or
the Certificate Registrar in their respective capacities as such), together with
the written  certification(s) as to the facts surrounding such transfer from the
Certificateholder    desiring    to   effect   such    transfer    and/or   such
Certificateholder's  prospective  transferee on which such Opinion of Counsel is
based.  None  of the  Sponsor,  the  Trustee  or the  Certificate  Registrar  is
obligated to register or qualify the Class G  Certificates  under the Securities
Act or any other  securities  law or to take any action not  otherwise  required
under the  Agreement to permit the transfer of any Class G  Certificate  without
registration or qualification.  Any Class G Certificateholder desiring to effect
such a transfer shall,  and by the acceptance of its Class G Certificate  agrees
to, indemnify the Sponsor, the Trustee and the Certificate Registrar against any
liability  that may  result if the  transfer  is not so exempt or is not made in
accordance with such federal and state laws.

               No  transfer of a Class G  Certificate  or any  interest  therein
shall be made to (A) any employee benefit plan or other retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are  invested,  that is subject to ERISA or the Code (each,  a
"Plan") or (B) any Person who is directly or indirectly  purchasing  the Class G
Certificate or interest  therein on behalf of, as named fiduciary of, as trustee
of, or with assets of a Plan,  unless the  prospective  transferee  provides the
Certificate  Registrar with a  certification  of facts and an Opinion of Counsel
which  establish to the  satisfaction  of the  Certificate  Registrar  that such
transfer  will not result in a violation of Section 406 of ERISA or Section 4975
of the Code or cause the Master Servicer, the Special Servicer or the Trustee to
be deemed a fiduciary of such Plan or result in the  imposition of an excise tax
under Section 4975 of the Code. Each Person who acquires any Class G Certificate
or interest therein without  delivery of the  certification of facts and Opinion
of  Counsel  referred  to in the  preceding  sentence  shall be  deemed  to have
certified that it is neither a Plan nor any Person who is directly or indirectly
purchasing  such Class G Certificate or interest  therein on behalf of, as named
fiduciary of, as trustee of, or with assets of a Plan.

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class G Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class G Certificates.
<PAGE>
                                       6


               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.
<PAGE>
                                       7


               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       8


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                               Authorized Officer




                                         CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  G  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                             as Certificate Registrar


                                             By:
                                                        Authorized Officer
<PAGE>
                                       9



                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s
) and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.

<PAGE>

                                  EXHIBIT A-12

                           FORM OF CLASS H CERTIFICATE

                     CLASS H MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                  Certificate Principal Balance of this Class
5.70% per annum                     H Certificate as of the Issue Date: $_______

Date of Pooling and Servicing          Class Principal Balance of all the
Agreement: July 1, 1996                   Class H Certificates as of the Issue
                                          Date:          $18,088,000

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. H-__                      CUSIP No.  61910D BR 2


          THIS  CERTIFICATE  DOES NOT  REPRESENT AN OBLIGATION OF OR INTEREST IN
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.
<PAGE>
                                       2


          THIS  CERTIFICATE IS  SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS
A-2B,  CLASS  X-1,  CLASS  X-2,  CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND
CLASS G CERTIFICATES  OF THE SAME SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

          THIS  CERTIFICATE  HAS NOT BEEN  REGISTERED  OR  QUALIFIED  UNDER  THE
SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES
LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CERTIFICATE
WITHOUT SUCH  REGISTRATION  OR  QUALIFICATION  MAY BE MADE ONLY IN A TRANSACTION
WHICH DOES NOT REQUIRE SUCH REGISTRATION OR QUALIFICATION AND IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

          NO TRANSFER OF THIS  CERTIFICATE OR ANY INTEREST HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

          SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" (A "REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.
THE FOLLOWING  INFORMATION  IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE
U.S.   FEDERAL  INCOME  TAX  ORIGINAL  ISSUE  DISCOUNT  ("OID")  RULES  TO  THIS
CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996. ASSUMING THAT
THE MORTGAGE  LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT  USED SOLELY FOR THE
PURPOSES OF APPLYING  THE OID RULES TO THE  CERTIFICATES  EQUAL TO A CPR (WITHIN
THE  MEANING OF THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0%
(THE  "PREPAYMENT  ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED WITH NO MORE
THAN  $_____ OF OID PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL  BALANCE,  THE
YIELD TO MATURITY IS ______% PER ANNUM AND THE AMOUNT OF OID ATTRIBUTABLE TO THE
INITIAL ACCRUAL PERIOD IS NO MORE THAN $_____ PER $1,000 OF INITIAL  CERTIFICATE
PRINCIPAL  BALANCE,  COMPUTED UNDER THE EXACT METHOD.  NO REPRESENTATION IS MADE
THAT  THE  MORTGAGE  ASSETS  WILL  PREPAY  AT A RATE  BASED  ON  THE  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.
<PAGE>
                                       3


          DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF
THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING RETIREMENT OF
THE CLASS A-1, CLASS A-2A, CLASS A-2B, CLASS B, CLASS C, CLASS D, CLASS E, CLASS
F AND CLASS G CERTIFICATES OF THE SAME SERIES.  IN ADDITION,  FOLLOWING THE DATE
ON WHICH THE AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS J AND CLASS K
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.

               This  certifies that  ___________ is the registered  owner of the
Percentage Interest evidenced by this Class H Certificate  (obtained by dividing
the principal  balance of this Class H Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class H Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  H
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
H  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  H  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class H  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate


<PAGE>
                                       4


(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class H Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class H Certificates are exchangeable for new Class H Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class H  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No transfer of any Class H Certificate  shall be made unless that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration  or  qualification.  If such a transfer of any Class H  Certificate


<PAGE>
                                       5


(other  than in  connection  with the  initial  issuance  thereof or the initial
transfer  thereof by the Sponsor or any  Affiliate of the Sponsor) is to be made
without  registration  under the Securities Act, then the Certificate  Registrar
shall refuse to register such transfer  until it receives the  following:  (i) a
certificate  from  the  Certificateholder   desiring  to  effect  such  transfer
substantially  in the form attached as Exhibit B-1 to the  Agreement;  or (ii) a
certificate  from  the  Certificateholder   desiring  to  effect  such  transfer
substantially in the form of Exhibit B-2 to the Agreement and a certificate from
such  Certificateholder's  prospective  transferee  substantially  in  the  form
attached as Exhibit B-3 or Exhibit B-4 to the Agreement;  or (iii) an Opinion of
Counsel  satisfactory  to the  Certificate  Registrar  to the  effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion of Counsel  shall not be an expense of the Trust Fund or of the Sponsor,
the  Mortgage  Loan  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee,  the  REMIC  Administrator  or  the  Certificate   Registrar  in  their
respective capacities as such), together with the written certification(s) as to
the facts  surrounding  such  transfer  from the  Certificateholder  desiring to
effect such transfer and/or such  Certificateholder's  prospective transferee on
which such Opinion of Counsel is based. None of the Sponsor,  the Trustee or the
Certificate   Registrar  is  obligated  to  register  or  qualify  the  Class  H
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class  H  Certificate  without  registration  or  qualification.   Any  Class  H
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class H  Certificate  agrees to,  indemnify  the Sponsor,  the
Trustee and the Certificate  Registrar  against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

               No  transfer of a Class H  Certificate  or any  interest  therein
shall be made to (A) any employee benefit plan or other retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are  invested,  that is subject to ERISA or the Code (each,  a
"Plan") or (B) any Person who is directly or indirectly  purchasing  the Class H
Certificate or interest  therein on behalf of, as named fiduciary of, as trustee
of, or with assets of a Plan,  unless the  prospective  transferee  provides the
Certificate  Registrar with a  certification  of facts and an Opinion of Counsel
which  establish to the  satisfaction  of the  Certificate  Registrar  that such
transfer  will not result in a violation of Section 406 of ERISA or Section 4975
of the Code or cause the Master Servicer, the Special Servicer or the Trustee to
be deemed a fiduciary of such Plan or result in the  imposition of an excise tax
under Section 4975 of the Code. Each Person who acquires any Class H Certificate
or interest therein without  delivery of the  certification of facts and Opinion
of  Counsel  referred  to in the  preceding  sentence  shall be  deemed  to have
certified that it is neither a Plan nor any Person who is directly or indirectly
purchasing  such Class H Certificate or interest  therein on behalf of, as named
fiduciary of, as trustee of, or with assets of a Plan.

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class H Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class H Certificates.
<PAGE>
                                       6


               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.
<PAGE>
                                       7


               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       8



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                          State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                               Authorized Officer





                                         CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  H  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                             as Certificate Registrar


                                             By:
                                                        Authorized Officer

<PAGE>
                                       9



                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================

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

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.
<PAGE>
                                  EXHIBIT A-13

                           FORM OF CLASS J CERTIFICATE

                     CLASS J MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                 Certificate Principal Balance of this Class
5.70% per annum                    J Certificate as of the Issue Date: $_______

Date of Pooling and Servicing          Class Principal Balance of all the
Agreement: July 1, 1996                Class J Certificates as of the Issue
                                       Date:          $3,617,000

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. J-__                      CUSIP No.  61910D BS 0


     THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION, OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.
<PAGE>
                                       2


     THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS A-2B,
CLASS X-1,  CLASS X-2,  CLASS B, CLASS C, CLASS D, CLASS E, CLASS F, CLASS G AND
CLASS H CERTIFICATES  OF THE SAME SERIES,  AS AND TO THE EXTENT  PROVIDED IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES LAWS OF ANY
STATE. ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE  WITHOUT
SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES
NOT REQUIRE  SUCH  REGISTRATION  OR  QUALIFICATION  AND IN  ACCORDANCE  WITH THE
PROVISIONS  OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

     NO  TRANSFER  OF THIS  CERTIFICATE  OR ANY  INTEREST  HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

     SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996.  ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE POOLING AND SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0% (THE "PREPAYMENT
ASSUMPTION")  THIS  CERTIFICATE  HAS BEEN ISSUED WITH NO MORE THAN $_____ OF OID
PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL BALANCE,  THE YIELD TO MATURITY IS
______%  PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL
PERIOD IS NO MORE  THAN  $_____  PER  $1,000 OF  INITIAL  CERTIFICATE  PRINCIPAL
BALANCE,  COMPUTED UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE
MORTGAGE  ASSETS WILL PREPAY AT A RATE BASED ON THE PREPAYMENT  ASSUMPTION OR AT
ANY OTHER RATE.
<PAGE>
                                       3


     DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1, CLASS A-2A,  CLASS A-2B, CLASS B, CLASS C, CLASS D, CLASS E, CLASS F,
CLASS G AND CLASS H CERTIFICATES OF THE SAME SERIES. IN ADDITION,  FOLLOWING THE
DATE ON  WHICH  THE  AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE  OF THE  CLASS K
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS  CERTIFICATE  MAY BE REDUCED IN  CONNECTION  WITH  LOSSES ON THE
MORTGAGE LOANS AND CERTAIN UNANTICIPATED EXPENSES.  ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.

               This  certifies that  ___________ is the registered  owner of the
Percentage Interest evidenced by this Class J Certificate  (obtained by dividing
the principal  balance of this Class J Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class J Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  J
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
J  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  J  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class J  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate


<PAGE>
                                       4


(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  notice  by the  Trustee  of  the  pendency  of  such
distribution and only upon presentation and surrender of this Certificate at the
offices of the Certificate  Registrar  appointed as provided in the Agreement or
such other location as may be specified in such notice. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appeared in the Certificate  Register or to any
such other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class J Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class J Certificates are exchangeable for new Class J Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class J  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No transfer of any Class J Certificate  shall be made unless that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration  or  qualification.  If such a transfer of any Class J  Certificate
(other  than 

<PAGE>
                                       5


in  connection  with the  initial  issuance  thereof or the initial
transfer  thereof by the Sponsor or any  Affiliate of the Sponsor) is to be made
without  registration  under the Securities Act, then the Certificate  Registrar
shall refuse to register such transfer  until it receives the  following:  (i) a
certificate  from  the  Certificateholder   desiring  to  effect  such  transfer
substantially  in the form attached as Exhibit B-1 to the  Agreement;  or (ii) a
certificate  from  the  Certificateholder   desiring  to  effect  such  transfer
substantially in the form of Exhibit B-2 to the Agreement and a certificate from
such  Certificateholder's  prospective  transferee  substantially  in  the  form
attached as Exhibit B-3 or Exhibit B-4 to the Agreement;  or (iii) an Opinion of
Counsel  satisfactory  to the  Certificate  Registrar  to the  effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion of Counsel  shall not be an expense of the Trust Fund or of the Sponsor,
the  Mortgage  Loan  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee,  the  REMIC  Administrator  or  the  Certificate   Registrar  in  their
respective capacities as such), together with the written certification(s) as to
the facts  surrounding  such  transfer  from the  Certificateholder  desiring to
effect such transfer and/or such  Certificateholder's  prospective transferee on
which such Opinion of Counsel is based. None of the Sponsor,  the Trustee or the
Certificate   Registrar  is  obligated  to  register  or  qualify  the  Class  J
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class  J  Certificate  without  registration  or  qualification.   Any  Class  J
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class J  Certificate  agrees to,  indemnify  the Sponsor,  the
Trustee and the Certificate  Registrar  against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

               No  transfer of a Class J  Certificate  or any  interest  therein
shall be made to (A) any employee benefit plan or other retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are  invested,  that is subject to ERISA or the Code (each,  a
"Plan") or (B) any Person who is directly or indirectly  purchasing  the Class J
Certificate or interest  therein on behalf of, as named fiduciary of, as trustee
of, or with assets of a Plan,  unless the  prospective  transferee  provides the
Certificate  Registrar with a  certification  of facts and an Opinion of Counsel
which  establish to the  satisfaction  of the  Certificate  Registrar  that such
transfer  will not result in a violation of Section 406 of ERISA or Section 4975
of the Code or cause the Master Servicer, the Special Servicer or the Trustee to
be deemed a fiduciary of such Plan or result in the  imposition of an excise tax
under Section 4975 of the Code. Each Person who acquires any Class J Certificate
or interest therein without  delivery of the  certification of facts and Opinion
of  Counsel  referred  to in the  preceding  sentence  shall be  deemed  to have
certified that it is neither a Plan nor any Person who is directly or indirectly
purchasing  such Class J Certificate or interest  therein on behalf of, as named
fiduciary of, as trustee of, or with assets of a Plan.

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class J Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class J Certificates.
<PAGE>
                                       6


               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.
<PAGE>
                                       7


               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>
                                       8


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                           State Street Bank and Trust Company,
                                            as Trustee



                                             By:
                               Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  J  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                           as Certificate Registrar


                                             By:
                                                        Authorized Officer

<PAGE>
                                       9


                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.
<PAGE>


                                  EXHIBIT A-14

                           FORM OF CLASS K CERTIFICATE

                     CLASS K MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                                        MORTGAGE CAPITAL FUNDING, INC.

Pass-Through Rate:                 Certificate Principal Balance of this Class
5.70% per annum                    K Certificate as of the Issue Date: $_______

Date of Pooling and Servicing          Class Principal Balance of all the
Agreement: July 1, 1996                Class K Certificates as of the Issue
                                          Date:          $13,268,861

Cut-off Date: July 1, 1996                Aggregate unpaid principal
                                          balance of the Mortgage Pool
Issue Date: July 10, 1996                 as of the Cut-off Date, after
                                          deducting payments of principal
First Distribution Date:                  due on or before such date:
August 15, 1996                           $482,357,812

Master Servicer:                          Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation      State Street Bank and Trust Company

Special Servicer:                         Mortgage Loan Seller:
Hanford/Healy Asset Management Company    Citibank, N.A.

Certificate No. K-__                      CUSIP No.  61910D BT 6


     THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN
MORTGAGE CAPITAL FUNDING, INC., CITIBANK,  N.A.,  HANFORD/HEALY ASSET MANAGEMENT
COMPANY,   STATE  STREET  BANK  AND  TRUST  COMPANY,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION, OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THIS CERTIFICATE NOR
THE MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR INSTRUMENTALITY OF THE UNITED
STATES OR ANY OTHER PERSON.
<PAGE>
                                       2


     THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS A-2B,
CLASS  X-1,  CLASS  X-2,  CLASS B,  CLASS C, CLASS D, CLASS E, CLASS F, CLASS G,
CLASS H AND  CLASS J  CERTIFICATES  OF THE  SAME  SERIES,  AS AND TO THE  EXTENT
PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES LAWS OF ANY
STATE. ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE  WITHOUT
SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES
NOT REQUIRE  SUCH  REGISTRATION  OR  QUALIFICATION  AND IN  ACCORDANCE  WITH THE
PROVISIONS  OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

     NO  TRANSFER  OF THIS  CERTIFICATE  OR ANY  INTEREST  HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

     SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE CODE.  THE
FOLLOWING  INFORMATION IS PROVIDED  SOLELY FOR THE PURPOSES OF APPLYING THE U.S.
FEDERAL INCOME TAX ORIGINAL ISSUE  DISCOUNT  ("OID") RULES TO THIS  CERTIFICATE.
THE ISSUE DATE OF THIS CERTIFICATE IS JULY 10, 1996.  ASSUMING THAT THE MORTGAGE
LOANS  PREPAY AT AN ASSUMED RATE OF  PREPAYMENT  USED SOLELY FOR THE PURPOSES OF
APPLYING THE OID RULES TO THE CERTIFICATES EQUAL TO A CPR (WITHIN THE MEANING OF
THE POOLING AND SERVICING  AGREEMENT  REFERRED TO HEREIN) OF 0% (THE "PREPAYMENT
ASSUMPTION"),  THIS  CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN $_____ OF OID
PER $1,000 OF INITIAL  CERTIFICATE  PRINCIPAL BALANCE,  THE YIELD TO MATURITY IS
______%  PER ANNUM AND THE AMOUNT OF OID  ATTRIBUTABLE  TO THE  INITIAL  ACCRUAL
PERIOD IS NO MORE  THAN  $_____  PER  $1,000 OF  INITIAL  CERTIFICATE  PRINCIPAL
BALANCE,  COMPUTED UNDER THE EXACT METHOD.  NO  REPRESENTATION  IS MADE THAT THE
MORTGAGE  ASSETS WILL PREPAY AT A RATE BASED ON THE PREPAYMENT  ASSUMPTION OR AT
ANY OTHER RATE.
<PAGE>
                                       3


     DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN FOLLOWING  RETIREMENT OF THE
CLASS A-1, CLASS A-2A,  CLASS A-2B,  CLASS B, CLASS C, CLASS D, CLASS E, CLASS F
CLASS G, CLASS H AND CLASS J CERTIFICATES OF THE SAME SERIES.  IN ADDITION,  THE
CERTIFICATE  PRINCIPAL  BALANCE OF THIS CERTIFICATE MAY BE REDUCED IN CONNECTION
WITH  LOSSES  ON  THE  MORTGAGE  LOANS  AND  CERTAIN   UNANTICIPATED   EXPENSES.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  PRINCIPAL BALANCE HEREOF AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

               This  certifies that  ___________ is the registered  owner of the
Percentage Interest evidenced by this Class K Certificate  (obtained by dividing
the principal  balance of this Class K Certificate (its  "Certificate  Principal
Balance")  as of the Issue Date by the  aggregate  principal  balance of all the
Class K Certificates  (their "Class Principal Balance") as of the Issue Date) in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  K
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the First Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month immediately  preceding the month of such distribution (as to the Class
K  Certificates,  the "Record  Date"),  in an amount equal to the product of the
Percentage  Interest evidenced by this Certificate and the amount required to be
distributed  to the  Holders  of the  Class  K  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any  Class K  Certificate  will be  made  by the  Trustee  by wire
transfer in immediately  available  funds to the account of the Person  entitled
thereto at a bank or other entity having  appropriate  facilities  therefor,  if
such Certificateholder  shall have provided the Trustee with wiring instructions
no less than five Business  Days prior to the Record Date for such  distribution
(which wiring  instructions may be in the form of a standing order applicable to
all  subsequent  distributions  as  well)  and  such  Certificateholder  is  the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $1,000,000,  or  otherwise  by check mailed to the
address  of  such  Certificateholder  appearing  in  the  Certificate  Register.
Notwithstanding   the  above,   the  final   distribution  on  this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will  be  made  after  due  

<PAGE>
                                       4


notice  by the  Trustee  of the  pendency  of such  distribution  and only  upon
presentation and surrender of this Certificate at the offices of the Certificate
Registrar  appointed as provided in the Agreement or such other  location as may
be  specified  in  such  notice.  Also   notwithstanding   the  foregoing,   any
distribution  that may be made with respect to this Certificate in reimbursement
of any Realized Loss or Additional  Trust Fund Expense  previously  allocated to
this Certificate,  which  reimbursement is to occur after the date on which this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address appeared in the Certificate  Register or to any such
other address of which the Trustee is subsequently notified in writing.

               Any  distribution to the Holder of this  Certificate in reduction
of the  Certificate  Principal  Balance hereof is binding on such Holder and all
future Holders of this Certificate and any Certificate  issued upon the transfer
hereof or in exchange  herefor or in lieu hereof whether or not notation of such
distribution is made upon this Certificate.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class K Certificates  are issuable in fully  registered  form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and subject to certain  limitations therein set forth,
Class K Certificates are exchangeable for new Class K Certificates in authorized
denominations evidencing the same aggregate Percentage Interest, as requested by
the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class K  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No transfer of any Class K Certificate  shall be made unless that
transfer  is made  pursuant to an  effective  registration  statement  under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration  or  qualification.  If such a transfer of any Class K  Certificate
(other  than in  connection  with the  initial  issuance  thereof or the initial
transfer  thereof by the Sponsor or any  Affiliate of the Sponsor) is to be made
without  registration  under the Securities Act, then the Certificate  Registrar
shall refuse to register such transfer  unless it receives the following:  (i) 

<PAGE>
                                       5


a  certificate  from the  Certificateholder  desiring  to effect  such  transfer
substantially  in the form attached as Exhibit B-1 to the  Agreement;  or (ii) a
certificate  from  the  Certificateholder   desiring  to  effect  such  transfer
substantially in the form of Exhibit B-2 to the Agreement and a certificate from
such  Certificateholder's  prospective  transferee  substantially  in  the  form
attached as Exhibit B-3 or Exhibit B-4 to the Agreement;  or (iii) an Opinion of
Counsel  satisfactory  to the  Certificate  Registrar  to the  effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion of Counsel  shall not be an expense of the Trust Fund or of the Sponsor,
the  Mortgage  Loan  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee,  the  REMIC  Administrator  or  the  Certificate   Registrar  in  their
respective capacities as such), together with the written certification(s) as to
the facts  surrounding  such  transfer  from the  Certificateholder  desiring to
effect such transfer and/or such  Certificateholder's  prospective transferee on
which such Opinion of Counsel is based. None of the Sponsor,  the Trustee or the
Certificate   Registrar  is  obligated  to  register  or  qualify  the  Class  K
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class  K  Certificate  without  registration  or  qualification.   Any  Class  K
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class K  Certificate  agrees to,  indemnify  the Sponsor,  the
Trustee and the Certificate  Registrar  against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

               No  transfer of a Class K  Certificate  or any  interest  therein
shall be made to (A) any employee benefit plan or other retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are  invested,  that is subject to ERISA or the Code (each,  a
"Plan") or (B) any Person who is directly or indirectly  purchasing  the Class K
Certificate or interest  therein on behalf of, as named fiduciary of, as trustee
of, or with assets of a Plan,  unless the  prospective  transferee  provides the
Certificate  Registrar with a  certification  of facts and an Opinion of Counsel
which  establish to the  satisfaction  of the  Certificate  Registrar  that such
transfer  will not result in a violation of Section 406 of ERISA or Section 4975
of the Code or cause the Master Servicer, the Special Servicer or the Trustee to
be deemed a fiduciary of such Plan or result in the  imposition of an excise tax
under Section 4975 of the Code. Each Person who acquires any Class K Certificate
or interest therein without  delivery of the  certification of facts and Opinion
of  Counsel  referred  to in the  preceding  sentence  shall be  deemed  to have
certified that it is neither a Plan nor any Person who is directly or indirectly
purchasing  such Class K Certificate or interest  therein on behalf of, as named
fiduciary of, as trustee of, or with assets of a Plan.

               No  service  charge  will  be  imposed  for any  registration  of
transfer or exchange of Class K Certificates, but the Trustee or the Certificate
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class K Certificates.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents of any of them may treat the 

<PAGE>
                                       6


Person in whose name this  Certificate is registered as the owner hereof for all
purposes,  and  none of the  Sponsor,  the  Mortgage  Loan  Seller,  the  Master
Servicer,  the Special  Servicer,  the  Trustee,  the REMIC  Administrator,  the
Certificate  Registrar  or any such  agent  shall be  affected  by notice to the
contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all
Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of designated portions
of the Trust Fund as a REMIC,  without  the consent of the Holders of any of the
Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


<PAGE>
                                       7


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.


                                            State Street Bank and Trust Company,
                                             as Trustee



                                             By:
                               Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

               This  is one of  the  Class  K  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                           as Certificate Registrar


                                             By:
                                                        Authorized Officer
<PAGE>
                                       8



                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions  shall,  if  permitted,   be  made  by  wire  transfer  or
otherwise,        in        immediately        available        funds,        to
_______________________________________________________________
_________________________________________________________________     for    the
account of
- -------------------------------------------------------------------------.

        Distributions   made  by  check  (such  check  to  be  made  payable  to
____________________) and all applicable statements and notices should be mailed
to _____________________________
- -------------------------------------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.
<PAGE>


                                  EXHIBIT A-15

                          FORM OF CLASS R-I CERTIFICATE

                    CLASS R-I MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                                        MORTGAGE CAPITAL FUNDING, INC.

Date of Pooling and Servicing        Percentage Interest evidenced by
Agreement: July 1, 1996              this Certificate in the related Class: ___%

Cut-off Date: July 1, 1996                 Aggregate unpaid principal
                                           balance of the Mortgage Pool
Issue Date: July 10, 1996                  as of the Cut-off Date, after
                                           deducting payments of principal
First Distribution Date:                   due on or before such date:
August 15, 1996                            $482,357,812

Master Servicer:                           Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation       State Street Bank and Trust Company

Special Servicer:                          Mortgage Loan Seller:
Hanford/Healy Asset Management Company     Citibank, N.A.

Certificate No. R-I-__


     THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN
MORTGAGE  CAPITAL  FUNDING,  INC.,  CITIBANK,  N.A.,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION, HANFORD/HEALY ASSET MANAGEMENT COMPANY, STATE STREET BANK AND TRUST
COMPANY OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

     THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS A-2B,
CLASS  X-1,  CLASS  X-2,  CLASS B,  CLASS C, CLASS D, CLASS E, CLASS F, CLASS G,
CLASS H,  CLASS J AND CLASS K  CERTIFICATES  OF THE SAME  SERIES,  AS AND TO THE
EXTENT PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.
<PAGE>
                                       2


     THIS  CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES LAWS OF ANY
STATE. ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE  WITHOUT
SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES
NOT REQUIRE  SUCH  REGISTRATION  OR  QUALIFICATION  AND IN  ACCORDANCE  WITH THE
PROVISIONS  OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

     NO  TRANSFER  OF THIS  CERTIFICATE  OR ANY  INTEREST  HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

     SOLELY  FOR  U.S.  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE  IS A
"RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT CONDUIT" (A "REMIC")
AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.

               This certifies that  _____________ is the registered owner of the
Percentage Interest evidenced by this Class R-I Certificate (as specified above)
in that certain  beneficial  ownership  interest  evidenced by all the Class R-I
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the 

<PAGE>
                                       3



Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
upon the First  Distribution  Date specified  above, to the Person in whose name
this Certificate is registered at the close of business on the last Business Day
of the month  immediately  preceding the month of such  distribution  (as to the
Class R-I Certificates, the "Record Date"), in an amount equal to the product of
the Percentage Interest evidenced by this Certificate and the amount required to
be  distributed to the Holders of the Class R-I  Certificates  on the applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement  on any Class R-I  Certificate  will be made by the  Trustee  by check
mailed to the address of the Person entitled  thereto,  as such name and address
appear  in the  Certificate  Register.  Notwithstanding  the  above,  the  final
distribution on this Certificate will be made after due notice by the Trustee of
the pendency of such  distribution  and only upon  presentation and surrender of
this  Certificate  at the  offices of the  Certificate  Registrar  appointed  as
provided in the  Agreement  or such other  location as may be  specified in such
notice.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in  the  Agreement,   withdrawals   from  the   Certificate   Account,
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class R-I  Certificates are issuable in fully registered form
only without coupons in minimum denominations  representing Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations  therein set forth,  Class R-I Certificates are exchangeable for new
Class R-I Certificates in authorized denominations evidencing the same aggregate
Percentage Interest, as requested by the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class R-I  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  transfer  of any Class R-I  Certificate  shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not 

<PAGE>
                                       4



require such registration or qualification.  If such a transfer of any Class R-I
Certificate  (other than in connection with the initial  issuance thereof or the
initial  transfer  thereof by the Sponsor or any Affiliate of the Sponsor) is to
be made without  registration  under the  Securities  Act, then the  Certificate
Registrar  shall  refuse  to  register  such  transfer  unless it  receives  the
following: (i) a certificate from the Certificateholder  desiring to effect such
transfer substantially in the form attached as Exhibit B-1 to the Agreement;  or
(ii) a certificate from the  Certificateholder  desiring to effect such transfer
substantially in the form of Exhibit B-2 to the Agreement and a certificate from
such  Certificateholder's  prospective  transferee  substantially  in  the  form
attached as Exhibit B-3 or Exhibit B-4 to the Agreement;  or (iii) an Opinion of
Counsel  satisfactory  to the  Certificate  Registrar  to the  effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion of Counsel  shall not be an expense of the Trust Fund or of the Sponsor,
the  Mortgage  Loan  Seller,  the Master  Servicer,  the Special  Servicer,  the
Trustee,  the  REMIC  Administrator  or  the  Certificate   Registrar  in  their
respective capacities as such), together with the written certification(s) as to
the facts  surrounding  such  transfer  from the  Certificateholder  desiring to
effect such transfer and/or such  Certificateholder's  prospective transferee on
which such Opinion of Counsel is based. None of the Sponsor,  the Trustee or the
Certificate  Registrar  is  obligated  to  register  or  qualify  the  Class R-I
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class R-I  Certificate  without  registration  or  qualification.  Any Class R-I
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class R-I Certificate  agrees to,  indemnify the Sponsor,  the
Trustee and the Certificate  Registrar  against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

               No transfer of a Class R-I  Certificate  or any interest  therein
shall be made to (A) any employee benefit plan or other retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are  invested,  that is subject to ERISA or the Code (each,  a
"Plan") or (B) any Person who is directly or indirectly purchasing the Class R-I
Certificate or interest  therein on behalf of, as named fiduciary of, as trustee
of, or with assets of a Plan,  unless the  prospective  transferee  provides the
Certificate  Registrar with a  certification  of facts and an Opinion of Counsel
which  establish to the  satisfaction  of the  Certificate  Registrar  that such
transfer  will not result in a violation of Section 406 of ERISA or Section 4975
of the Code or cause the Master Servicer, the Special Servicer or the Trustee to
be deemed a fiduciary of such Plan or result in the  imposition of an excise tax
under Section 4975 of the Code.

               Each Person who has or who  acquires  any  Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have  irrevocably  authorized  the Trustee under clause  (ii)(A) of such Section
5.02(d)  to deliver  payments  to a Person  other  than such  Person and to have
irrevocably  authorized the Trustee under clause (ii)(B) of such Section 5.02(d)
to negotiate the terms of any mandatory  sale and to execute all  instruments of
Transfer and to do all other things  necessary in connection with any such sale.
Each Person holding or acquiring any Ownership Interest in this Certificate must
be 

<PAGE>
                                       5



a Permitted  Transferee and a United States Person and shall promptly notify the
Master  Servicer,  the  Trustee  and the REMIC  Administrator  of any  change or
impending  change  in its  status as a  Permitted  Transferee  or United  States
Person.  In connection with any proposed  Transfer of any Ownership  Interest in
this  Certificate,  the Certificate  Registrar shall require delivery to it, and
shall not  register the  Transfer of this  Certificate  until its receipt of, an
affidavit and agreement substantially in the form attached as Exhibit C-1 to the
Agreement (a "Transfer  Affidavit and Agreement") from the proposed  Transferee,
in form and substance  satisfactory to the Certificate  Registrar,  representing
and  warranting,  among  other  things,  that  such  Transferee  is a  Permitted
Transferee  and a United States  Person,  that it is not acquiring its Ownership
Interest in this Certificate as a nominee,  trustee or agent for any Person that
is not a Permitted Transferee or is not a United States Person, that for so long
as it retains its Ownership  Interest in this  Certificate,  it will endeavor to
remain a  Permitted  Transferee  and a  United  States  Person,  and that it has
reviewed the  provisions  of Section  5.02(d) of the  Agreement and agrees to be
bound  by  them.  Notwithstanding  the  delivery  of a  Transfer  Affidavit  and
Agreement by a proposed  Transferee,  if the  Certificate  Registrar  has actual
knowledge that the proposed Transferee is not a Permitted Transferee or is not a
United States Person, the Certificate  Registrar shall not register the Transfer
of an Ownership Interest in this Certificate to such proposed Transferee.

               Each Person  holding or acquiring any Ownership  Interest in this
Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement from
any other Person to whom such Person attempts to transfer its Ownership Interest
herein and (y) not to transfer its Ownership  Interest unless it provides to the
Certificate  Registrar  a  certificate  substantially  in the form  attached  as
Exhibit C-2 to the Agreement  stating that, among other things, it has no actual
knowledge  that such  other  Person is not a  Permitted  Transferee  or is not a
United States Person.  Each Person holding or acquiring an Ownership Interest in
this Certificate,  by purchasing such Ownership Interest herein,  agrees to give
the  Trustee  and  the  REMIC   Administrator   written  notice  that  it  is  a
"pass-through   interest  holder"  within  the  meaning  of  temporary  Treasury
regulation Section 1.67-3T(a)(2)(i)(A) immediately upon acquiring such Ownership
Interest,  if it is, or is  holding  such  Ownership  Interest  on behalf  of, a
"pass-through interest holder".

               The  provisions  of  Section  5.02(d)  of  the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to  the  Trustee  and  the  REMIC  Administrator  the  following:   (a)  written
notification  from each Rating  Agency to the effect that the  modification  of,
addition to or elimination of such  provisions will not cause such Rating Agency
to  withdraw,  qualify  or  downgrade  its  then-current  rating of any Class of
Certificates;  and (b) an Opinion of Counsel, in form and substance satisfactory
to the Trustee and the REMIC Administrator, to the effect that such modification
of,  addition to or elimination of such provisions will not cause either REMIC I
or  REMIC  II to (x)  cease  to  qualify  as a  REMIC  or (y) be  subject  to an
entity-level tax caused by the Transfer of any Class R-I Certificate to a Person
which is not a Permitted Transferee or a United States Person, or cause a Person
other than the  prospective  Transferee  to be subject  to a  REMIC-related  tax
caused by the  Transfer of a Class R-I  Certificate  to a Person  which is not a
Permitted Transferee or a United States Person.
<PAGE>
                                       6



               A "Permitted  Transferee"  is any  Transferee  other than (i) the
United States, any State or political subdivision thereof, any possession of the
United States, or any agency or  instrumentality  of any of the foregoing (other
than an  instrumentality  which is a corporation  if all of its  activities  are
subject to tax and,  except for FHLMC,  a majority of its board of  directors is
not  selected  by  such  governmental  unit),  (ii) a  foreign  government,  any
international  organization,  or any  agency  or  instrumentality  of any of the
foregoing,  (iii) any  organization  (other than certain  farmers'  cooperatives
described  in Section  521 of the Code)  which is exempt from the tax imposed by
Chapter 1 of the Code  (including  the tax imposed by Section 511 of the Code on
unrelated   business  taxable   income),   (iv)  rural  electric  and  telephone
cooperatives  described in Section  1381(a)(2)(C)  of the Code and (v) any other
Person so designated by the REMIC Administrator based upon an Opinion of Counsel
that the holding of an  Ownership  Interest in a Class R-I  Certificate  by such
Person may cause the Trust Fund or any Person  having an  Ownership  Interest in
any Class of Certificates  (other than such Person) to incur a liability for any
federal tax imposed  under the Code that would not  otherwise be imposed but for
the Transfer of an Ownership Interest in a Class R-I Certificate to such Person.
The terms "United States",  "State" and "international  organization" shall have
the meanings set forth in Section 7701 of the Code or successor provisions.

               A  "Non-United  States  Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includable  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United States.

               No  service  charge  will  be  imposed  for any  registration  of
transfer  or  exchange  of  Class  R-I  Certificates,  but  the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class R-I Certificates.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all

<PAGE>
                                       7



Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of REMIC I or REMIC II
as a REMIC, without the consent of the Holders of any of the Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       8



               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.

                                           State Street Bank and Trust Company,
                                            as Trustee



                                             By:
                                                      Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

               This is one of the  Class  R-I  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                            State Street Bank and Trust Company,
                                            as Certificate Registrar


                                             By:
                               Authorized Officer
<PAGE>
                                       9



                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions     shall    be    by    check     made     payable     to
__________________________________            and            mailed           to
____________________________________________________________________.

        Applicable statements and notices should be mailed to_______________
- ------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.



<PAGE>
                                  EXHIBIT A-16

                             CLASS R-II CERTIFICATE

                   CLASS R-II MULTIFAMILY/COMMERCIAL MORTGAGE
                            PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-MC1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily  of a  pool  (the  "Mortgage  Pool")  of  multifamily  and
commercial "whole" mortgage loans (the "Mortgage Loans"), such pool being formed
and sold by

                         MORTGAGE CAPITAL FUNDING, INC.

Date of Pooling and Servicing        Percentage Interest evidenced by
Agreement: July 1, 1996              this Certificate in the related Class: ___%

Cut-off Date: July 1, 1996                 Aggregate unpaid principal
                                           balance of the Mortgage Pool
Issue Date: July 10, 1996                  as of the Cut-off Date, after
                                           deducting payments of principal
First Distribution Date:                   due on or before such date:
August 15, 1996                            $482,357,812

Master Servicer:                           Trustee and REMIC Administrator:
GMAC Commercial Mortgage Corporation       State Street Bank and Trust Company

Special Servicer:                          Mortgage Loan Seller:
Hanford/Healy Asset Management Company     Citibank, N.A.

Certificate No. R-II-__


     THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN
MORTGAGE  CAPITAL  FUNDING,  INC.,  CITIBANK,  N.A.,  GMAC  COMMERCIAL  MORTGAGE
CORPORATION, HANFORD/HEALY ASSET MANAGEMENT COMPANY, STATE STREET BANK AND TRUST
COMPANY OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

     THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-1, CLASS A-2A,  CLASS A-2B,
CLASS  X-1,  CLASS  X-2,  CLASS B,  CLASS C, CLASS D, CLASS E, CLASS F, CLASS G,
CLASS H,  CLASS J AND CLASS K  CERTIFICATES  OF THE SAME  SERIES,  AS AND TO THE
EXTENT PROVIDED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.
<PAGE>
                                       2


     THIS  CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES LAWS OF ANY
STATE. ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS  CERTIFICATE  WITHOUT
SUCH  REGISTRATION OR QUALIFICATION MAY BE MADE ONLY IN A TRANSACTION WHICH DOES
NOT REQUIRE  SUCH  REGISTRATION  OR  QUALIFICATION  AND IN  ACCORDANCE  WITH THE
PROVISIONS  OF SECTION 5.02 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

     NO  TRANSFER  OF THIS  CERTIFICATE  OR ANY  INTEREST  HEREIN TO AN EMPLOYEE
BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"),  OR THE INTERNAL REVENUE CODE
OF 1986 (THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING
THIS  CERTIFICATE OR ANY INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT
ARRANGEMENT,  WILL BE  REGISTERED  EXCEPT  IN  COMPLIANCE  WITH  THE  PROCEDURES
DESCRIBED HEREIN.

     SOLELY  FOR  U.S.  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE  IS A
"RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT CONDUIT" (A "REMIC")
AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  SUCH  REGISTRATION  SHALL BE  DEEMED  TO BE OF NO LEGAL  FORCE OR
EFFECT WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER
FOR ANY PURPOSE HEREUNDER OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.

               This certifies that  _____________ is the registered owner of the
Percentage  Interest  evidenced  by this Class R-II  Certificate  (as  specified
above) in that certain beneficial  ownership interest evidenced by all the Class
R-II  Certificates in the Trust Fund created pursuant to a Pooling and Servicing
Agreement,  dated as specified above (the  "Agreement"),  among Mortgage Capital
Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as Mortgage  Loan  Seller,  GMAC
Commercial  Mortgage  Corporation,  as  Master  Servicer,   Hanford/Healy  Asset
Management  Company,  as  Special  Servicer,  and  State  Street  Bank and Trust
Company, as Trustee and REMIC  Administrator.  To the extent not defined herein,
the capitalized  terms used herein have the respective  meanings assigned in the
Agreement.  This  Certificate  is issued  under  and is  subject  to the  terms,
provisions  and conditions of the  Agreement,  to which  Agreement the 

<PAGE>
                                       3


Holder of this  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

               Pursuant  to the terms of the  Agreement,  distributions  will be
made on the 15th day of each month or, if such 15th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
upon the First  Distribution  Date specified  above, to the Person in whose name
this Certificate is registered at the close of business on the last Business Day
of the month  immediately  preceding the month of such  distribution  (as to the
Class R-II  Certificates,  the "Record Date"), in an amount equal to the product
of the Percentage Interest evidenced by this Certificate and the amount required
to be  distributed  to  the  Holders  of  the  Class  R-II  Certificates  on the
applicable  Distribution Date pursuant to the Agreement.  All distributions made
under the Agreement on any Class R-II Certificate will be made by the Trustee by
check  mailed to the address of the Person  entitled  thereto,  as such name and
address appear in the Certificate Register. Notwithstanding the above, the final
distribution on this Certificate will be made after due notice by the Trustee of
the pendency of such  distribution  and only upon  presentation and surrender of
this  Certificate  at the  offices of the  Certificate  Registrar  appointed  as
provided in the  Agreement  or such other  location as may be  specified in such
notice.

               The  Sponsor's   Multifamily/Commercial   Mortgage   Pass-Through
Certificates,  Series  1996-MC1  (the  "Certificates")  are  limited in right of
distribution  to certain  collections  and  recoveries  respecting  the Mortgage
Loans,  all as more  specifically  set forth  herein  and in the  Agreement.  As
provided  in the  Agreement,  withdrawals  from  the  Certificate  Account,  the
Distribution Account and, if established,  the REO Account may be made from time
to time for purposes other than, and, in certain cases, prior to,  distributions
to  Certificateholders,  such purposes  including the  reimbursement of advances
made, or certain expenses  incurred,  with respect to the Mortgage Loans and the
payment of interest on such advances and expenses.

               The Class R-II Certificates are issuable in fully registered form
only without coupons in minimum denominations  representing Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations  therein set forth, Class R-II Certificates are exchangeable for new
Class  R-II  Certificates  in  authorized   denominations  evidencing  the  same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

               As provided in the Agreement  and subject to certain  limitations
therein  set forth,  the  transfer of this  Certificate  is  registrable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the  offices of the  Certificate  Registrar,  duly  endorsed  by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class R-II Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

               No  transfer of any Class R-II  Certificate  shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration 

<PAGE>
                                       4


or  qualification  under  applicable  state  securities  laws,  or is  made in a
transaction which does not require such registration or qualification. If such a
transfer  of any Class  R-II  Certificate  (other  than in  connection  with the
initial  issuance  thereof or the initial transfer thereof by the Sponsor or any
Affiliate  of  the  Sponsor)  is to  be  made  without  registration  under  the
Securities  Act, then the  Certificate  Registrar  shall refuse to register such
transfer  unless  it  receives  the  following:   (i)  a  certificate  from  the
Certificateholder  desiring to effect such  transfer  substantially  in the form
attached  as  Exhibit  B-1 to the  Agreement;  or (ii) a  certificate  from  the
Certificateholder  desiring to effect such transfer substantially in the form of
Exhibit B-2 to the  Agreement and a  certificate  from such  Certificateholder's
prospective  transferee  substantially  in the form  attached  as Exhibit B-3 or
Exhibit B-4 to the Agreement; or (iii) an Opinion of Counsel satisfactory to the
Certificate  Registrar  to the effect  that such  transfer  may be made  without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the  Sponsor,  the  Mortgage  Loan  Seller,  the
Master Servicer,  the Special Servicer,  the Trustee, the REMIC Administrator or
the Certificate Registrar in their respective capacities as such), together with
the written  certification(s) as to the facts surrounding such transfer from the
Certificateholder    desiring    to   effect   such    transfer    and/or   such
Certificateholder's  prospective  transferee on which such Opinion of Counsel is
based.  None  of the  Sponsor,  the  Trustee  or the  Certificate  Registrar  is
obligated  to  register  or  qualify  the  Class  R-II  Certificates  under  the
Securities  Act or any other  securities law or to take any action not otherwise
required  under  the  Agreement  to  permit  the  transfer  of  any  Class  R-II
Certificate   without   registration   or   qualification.    Any   Class   R-II
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class R-II Certificate  agrees to, indemnify the Sponsor,  the
Trustee and the Certificate  Registrar  against any liability that may result if
the transfer is not so exempt or is not made in accordance with such federal and
state laws.

               No transfer of a Class R-II  Certificate or any interest  therein
shall be made to (A) any employee benefit plan or other retirement  arrangement,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are  invested,  that is subject to ERISA or the Code (each,  a
"Plan") or (B) any Person who is directly  or  indirectly  purchasing  the Class
R-II  Certificate  or interest  therein on behalf of, as named  fiduciary of, as
trustee of, or with assets of a Plan, unless the prospective transferee provides
the  Certificate  Registrar  with a  certification  of facts and an  Opinion  of
Counsel which establish to the  satisfaction  of the Certificate  Registrar that
such  transfer will not result in a violation of Section 406 of ERISA or Section
4975 of the Code or cause the  Master  Servicer,  the  Special  Servicer  or the
Trustee to be deemed a fiduciary of such Plan or result in the  imposition of an
excise tax under Section 4975 of the Code.

               Each Person who has or who  acquires  any  Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have  irrevocably  authorized  the Trustee under clause  (ii)(A) of such Section
5.02(d)  to deliver  payments  to a Person  other  than such  Person and to have
irrevocably  authorized the Trustee under clause (ii)(B) of such Section 5.02(d)
to negotiate the terms of any mandatory  sale and to execute all  instruments of
Transfer and to do all other things  necessary in connection with any 

<PAGE>
                                       5


such sale.  Each Person  holding or  acquiring  any  Ownership  Interest in this
Certificate must be a Permitted  Transferee and a United States Person and shall
promptly notify the Master Servicer,  the Trustee and the REMIC Administrator of
any change or impending change in its status as a Permitted Transferee or United
States  Person.  In  connection  with any  proposed  Transfer  of any  Ownership
Interest in this Certificate,  the Certificate  Registrar shall require delivery
to it, and shall not register the Transfer of this Certificate until its receipt
of, an affidavit and agreement substantially in the form attached as Exhibit C-1
to the  Agreement  (a  "Transfer  Affidavit  and  Agreement")  from the proposed
Transferee,  in form and substance  satisfactory to the  Certificate  Registrar,
representing  and  warranting,  among other  things,  that such  Transferee is a
Permitted  Transferee and a United States  Person,  that it is not acquiring its
Ownership  Interest in this  Certificate as a nominee,  trustee or agent for any
Person that is not a Permitted Transferee or is not a United States Person, that
for so long as it retains its Ownership  Interest in this  Certificate,  it will
endeavor to remain a Permitted  Transferee and a United States Person,  and that
it has reviewed the provisions of Section 5.02(d) of the Agreement and agrees to
be bound by them.  Notwithstanding  the  delivery  of a Transfer  Affidavit  and
Agreement by a proposed  Transferee,  if the  Certificate  Registrar  has actual
knowledge that the proposed Transferee is not a Permitted Transferee or is not a
United States Person, the Certificate  Registrar shall not register the Transfer
of an Ownership Interest in this Certificate to such proposed Transferee.

               Each Person  holding or acquiring any Ownership  Interest in this
Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement from
any other Person to whom such Person attempts to transfer its Ownership Interest
herein and (y) not to transfer its Ownership  Interest unless it provides to the
Certificate  Registrar  a  certificate  substantially  in the form  attached  as
Exhibit C-2 to the Agreement  stating that, among other things, it has no actual
knowledge  that such  other  Person is not a  Permitted  Transferee  or is not a
United States Person.  Each Person holding or acquiring an Ownership Interest in
this Certificate,  by purchasing such Ownership Interest herein,  agrees to give
the  Trustee  and  the  REMIC   Administrator   written  notice  that  it  is  a
"pass-through   interest  holder"  within  the  meaning  of  temporary  Treasury
regulation Section 1.67-3T(a)(2)(i)(A) immediately upon acquiring such Ownership
Interest,  if it is, or is  holding  such  Ownership  Interest  on behalf  of, a
"pass-through interest holder".

               The  provisions  of  Section  5.02(d)  of  the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to  the  Trustee  and  the  REMIC  Administrator  the  following:   (a)  written
notification  from each Rating  Agency to the effect that the  modification  of,
addition to or elimination of such  provisions will not cause such Rating Agency
to  withdraw,  qualify  or  downgrade  its  then-current  rating of any Class of
Certificates;  and (b) an Opinion of Counsel, in form and substance satisfactory
to the Trustee and the REMIC Administrator, to the effect that such modification
of,  addition to or elimination of such provisions will not cause either REMIC I
or  REMIC  II to (x)  cease  to  qualify  as a  REMIC  or (y) be  subject  to an
entity-level  tax  caused by the  Transfer  of any Class R-II  Certificate  to a
Person which is not a Permitted Transferee or a United States Person, or cause a
Person other than the  prospective  Transferee to be subject to a  REMIC-related
tax caused by the Transfer of a Class R-II  Certificate to a Person which is not
a Permitted Transferee or a United States Person.
<PAGE>
                                       6


               A "Permitted  Transferee"  is any  Transferee  other than (i) the
United States, any State or political subdivision thereof, any possession of the
United States, or any agency or  instrumentality  of any of the foregoing (other
than an  instrumentality  which is a corporation  if all of its  activities  are
subject to tax and,  except for FHLMC,  a majority of its board of  directors is
not  selected  by  such  governmental  unit),  (ii) a  foreign  government,  any
international  organization,  or any  agency  or  instrumentality  of any of the
foregoing,  (iii) any  organization  (other than certain  farmers'  cooperatives
described  in Section  521 of the Code)  which is exempt from the tax imposed by
Chapter 1 of the Code  (including  the tax imposed by Section 511 of the Code on
unrelated   business  taxable   income),   (iv)  rural  electric  and  telephone
cooperatives  described in Section  1381(a)(2)(C)  of the Code and (v) any other
Person so designated by the REMIC Administrator based upon an Opinion of Counsel
that the holding of an Ownership  Interest in a Class R-II  Certificate  by such
Person may cause the Trust Fund or any Person  having an  Ownership  Interest in
any Class of Certificates  (other than such Person) to incur a liability for any
federal tax imposed  under the Code that would not  otherwise be imposed but for
the  Transfer  of an  Ownership  Interest  in a Class R-II  Certificate  to such
Person.  The terms "United  States",  "State" and  "international  organization"
shall  have the  meanings  set forth in  Section  7701 of the Code or  successor
provisions.

               A  "Non-United  States  Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includable  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United States.

               No  service  charge  will  be  imposed  for any  registration  of
transfer  or  exchange  of  Class  R-II  Certificates,  but the  Trustee  or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or other governmental charge that may be imposed in connection with any transfer
or exchange of Class R-II Certificates.

               Prior to due presentment of this  Certificate for registration of
transfer,  the Sponsor,  the  Mortgage  Loan Seller,  the Master  Servicer,  the
Special  Servicer,  the  Trustee,  the  REMIC  Administrator,   the  Certificate
Registrar  and any agents 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
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the Trustee,  the REMIC  Administrator,  the  Certificate  Registrar or any such
agent shall be affected by notice to the contrary.

               The Trust Fund and the obligations created by the Agreement shall
terminate   upon   distribution   (or   provision  for   distribution)   to  the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  to them  pursuant to the  Agreement  following  the
earlier  of (i) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust  Fund,  and (ii) the  purchase by the Master  Servicer or by any  Majority
Certificateholder  of the  Controlling  Class  (other  than the  Sponsor  or the
Mortgage Loan Seller) at a price  determined as provided in the Agreement of all


<PAGE>
                                       7


Mortgage Loans and any REO Properties remaining in the Trust Fund. The Agreement
permits, but does not require, any such Majority Certificateholder or the Master
Servicer  to  purchase  from the  Trust  Fund  all  Mortgage  Loans  and any REO
Properties  remaining  therein.  The  exercise of such right will  effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase being less than 1% of the initial aggregate Stated Principal Balance of
the Mortgage Pool specified on the face hereof.

               The Agreement permits,  with certain exceptions therein provided,
the amendment thereof, and the modification of the rights and obligations of the
Sponsor,  the Mortgage Loan Seller,  the Master Servicer,  the Special Servicer,
the  Trustee  and the  REMIC  Administrator  thereunder  and the  rights  of the
Certificateholders  thereunder,  at any time by the Sponsor,  the Mortgage  Loan
Seller,  the Master Servicer,  the Special  Servicer,  the Trustee and the REMIC
Administrator  with the  consent of the Holders of  Certificates  entitled to at
least 51% of the Voting  Rights  allocated  to the  affected  Classes.  Any such
consent by the Holder of this  Certificate  shall be  conclusive  and binding on
such  Holder  and  upon  all  future  Holders  of  this  Certificate  and of any
Certificate  issued upon the transfer  hereof or in exchange  herefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Agreement  also permits the  amendment  thereof,  in certain  circumstances,
including any amendment  necessary to maintain the status of REMIC I or REMIC II
as a REMIC, without the consent of the Holders of any of the Certificates.

               Unless the certificate of authentication hereon has been executed
by the Certificate Registrar, by manual signature, this Certificate shall not be
entitled to any benefit under the Agreement or be valid for any purpose.

               The registered  Holder hereof, by its acceptance  hereof,  agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

               This  Certificate  shall  be  construed  in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

<PAGE>
                                       8


               IN WITNESS WHEREOF, the Trustee has caused this Certificate to be
duly executed.

                                            State Street Bank and Trust Company,
                                              as Trustee



                                             By:
                                                      Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

               This is one of the Class  R-II  Certificates  referred  to in the
within-mentioned Agreement.

Dated:

                                           State Street Bank and Trust Company,
                                           as Certificate Registrar


                                             By:
                               Authorized Officer


<PAGE>
                                       9


                                   ASSIGNMENT

               FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
 and transfer(s) unto
==============================================================
- --------------------------------------------------------------

(please print or typewrite name and address including postal zip code
 of assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Multifamily/Commercial Mortgage Pass-Through Certificate and hereby authorize(s)
the registration of transfer of such interest to the above named assignee on the
Certificate Register of the Trust Fund.

               I    (we)    further    direct    the    issuance    of   a   new
Multifamily/Commercial  Mortgage  Pass-Through  Certificate of a like Percentage
Interest   and  Class  to  the  above  named   assignee  and  delivery  of  such
Multifamily/Commercial   Mortgage  Pass-Through  Certificate  to  the  following
address:


Dated:


                                     Signature by or on behalf of Assignor


                                     Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS


        The assignee should include the following for purposes of distribution:

        Distributions     shall    be    by    check     made     payable     to
__________________________________            and            mailed           to
____________________________________________________________________.

        Applicable statements and notices should be mailed to__________________
- ------------------------------------.

        This  information  is  provided  by   ___________________________,   the
assignee named above, or ____________________________________, as its agent.


<PAGE>


                                   EXHIBIT B-1

                        FORM I OF TRANSFEROR CERTIFICATE
                         PURSUANT TO SECTION 5.02(b)(i)


                                                    _____________, 19__


State Street Bank and Trust Company
Two International Place, 5th Floor
Boston, Massachusetts  02110

Attention:  Corporate Trust Department

                       Re:    Mortgage       Capital       Funding,        Inc.,
                              Multifamily/Commercial    Mortgage    Pass-Through
                              Certificate,  Series  1996-MC1,  Class [G] [H] [J]
                              [K] [R-I]  [R-II],  [having an  initial  principal
                              balance as of August __, 1996 (the  "Issue  Date")
                              of  $__________]  [evidencing  a ____%  percentage
                              interest in the Class to which it belongs]

Dear Sirs:

               This letter is delivered to you in  connection  with the transfer
by _________________  (the "Transferor") to _________________ (the "Transferee")
of the captioned  Certificate (the  "Certificate"),  pursuant to Section 5.02 of
the Pooling and Servicing  Agreement  (the  "Pooling and Servicing  Agreement"),
dated as of July 1, 1996,  among  Mortgage  Capital  Funding,  Inc., as Sponsor,
Citibank,  N.A., as Mortgage Loan Seller, GMAC Commercial Mortgage  Corporation,
as Master Servicer, Hanford/Healy Asset Management Company, as Special Servicer,
and State Street Bank and Trust Company, as Trustee and REMIC Administrator. All
terms used herein and not otherwise  defined shall have the respective  meanings
set  forth  in the  Pooling  and  Servicing  Agreement.  The  Transferor  hereby
certifies, represents and warrants to you, as Certificate Registrar, that:

                1. The  Transferor is the lawful owner of the  Certificate  with
        the full right to transfer the Certificate  free from any and all claims
        and encumbrances whatsoever.

                2.  Neither the  Transferor  nor anyone acting on its behalf has
        (a) offered,  transferred,  pledged,  sold or otherwise  disposed of the
        Certificate,  any  interest  in the  Certificate  or any  other  similar
        security to any person in any manner,  (b) solicited any offer to buy or
        accept a transfer,  pledge or other disposition of the Certificate,  any
        interest  in the  Certificate  or any other  similar  security  from any
        person in any  manner,  (c)  otherwise  approached  or  negotiated  with
        respect to the Certificate, any interest in the Certificate or any other
        similar  security  with any person in any  manner,  (d) made any general
        solicitation  with  respect  to the  Certificate,  any  interest  in the
        Certificate   or  any  other  similar   security  by  means  of  general
        advertising  or in any other manner,  or (e) taken any other action with
        respect to the Certificate, any interest in the Certificate or 

<PAGE>
                                       2


     any other similar security, which (in the case of any of the acts described
in clauses (a) through (e) hereof)  would  constitute a  distribution  under the
Securities Act of 1933 (the  "Securities  Act"), or would render the disposition
of the  Certificate a violation of Section 5 of the  Securities Act or any state
securities  laws,  or  would  require   registration  or  qualification  of  the
Certificate pursuant to the Securities Act or any state securities laws.

                3.  The  Transferor  and any  person  acting  on  behalf  of the
        Transferor in this matter  reasonably  believe that the  Transferee is a
        "qualified  institutional  buyer"  (as that term is defined in Rule 144A
        ("Rule 144A") under the Securities  Act) purchasing for its own account.
        In  determining  whether the  Transferee  is a "qualified  institutional
        buyer", the Transferor and any person acting on behalf of the Transferor
        in this matter has relied upon the following  method(s) of  establishing
        the Transferee's  ownership and discretionary  investments of securities
        (check one or more):

               ___     (a)  The  Transferee's  most  recent  publicly  available
                       financial   statements,   which  statements  present  the
                       information  as of a date within 16 months  preceding the
                       date  of sale of the  Certificate  in the  case of a U.S.
                       purchaser  and  within 18 months  preceding  such date of
                       sale for a foreign purchaser; or

               ___     (b)  The  most  recent  publicly  available   information
                       appearing in documents  filed by the Transferee  with the
                       Securities  and  Exchange  Commission  or another  United
                       States federal,  state, or local  governmental  agency or
                       self-regulatory   organization,   or   with   a   foreign
                       governmental  agency  or  self-regulatory   organization,
                       which  information  is  as of a  date  within  16  months
                       preceding the date of sale of the Certificate in the case
                       of a U.S.  purchaser and within 18 months  preceding such
                       date of sale for a foreign purchaser; or

               ___     (c)  The  most  recent  publicly  available   information
                       appearing  in  a  recognized   securities  manual,  which
                       information  is as of a date  within 16 months  preceding
                       the date of sale of the Certificate in the case of a U.S.
                       purchaser  and  within 18 months  preceding  such date of
                       sale for a foreign purchaser; or

               ___     (d) A  certification  by the chief financial  officer,  a
                       person  fulfilling  an  equivalent  function,   or  other
                       executive  officer  of  the  Transferee,  specifying  the
                       amount   of   securities   owned   and   invested   on  a
                       discretionary  basis by the  Transferee  as of a specific
                       date on or  since  the  close  of the  Transferee's  most
                       recent fiscal year, or, in the case of a Transferee  that
                       is a member of a "family  of  investment  companies",  as
                       that term is defined in Rule 144A, a certification  by an
                       executive  officer of the investment  adviser  specifying
                       the  amount  of  securities   owned  by  the  "family  of
                       investment  companies"  as of a specific date on or since
                       the close of the Transferee's most recent fiscal year.
<PAGE>
                                       3


                4.  The  Transferor  and any  person  acting  on  behalf  of the
        Transferor  understand  that in  determining  the  aggregate  amount  of
        securities owned and invested on a discretionary  basis by an entity for
        purposes  of   establishing   whether   such  entity  is  a   "qualified
        institutional buyer":

                       (a) the  following  instruments  and  interests  shall be
                       excluded:  securities of issuers that are affiliated with
                       the  Transferee;  securities  that are part of an  unsold
                       allotment to or subscription  by the  Transferee,  if the
                       Transferee  is a dealer;  securities  of issuers that are
                       part   of  the   Transferee's   "family   of   investment
                       companies",  if the Transferee is a registered investment
                       company;  bank deposit notes and certificates of deposit;
                       loan participations;  repurchase  agreements;  securities
                       owned  but  subject  to  a  repurchase   agreement;   and
                       currency, interest rate and commodity swaps;

                       (b) the aggregate  value of the  securities  shall be the
                       cost of such securities,  except where the entity reports
                       its  securities  holdings in its financial  statements on
                       the  basis  of  their  market   value,   and  no  current
                       information  with respect to the cost of those securities
                       has been  published,  in which case the securities may be
                       valued at market;

                       (c) securities  owned by  subsidiaries of the entity that
                       are  consolidated   with  the  entity  in  its  financial
                       statements prepared in accordance with generally accepted
                       accounting  principles may be included if the investments
                       of such  subsidiaries  are managed under the direction of
                       the entity, except that, unless the entity is a reporting
                       company  under  Section  13 or  15(d)  of the  Securities
                       Exchange   Act  of   1934,   securities   owned  by  such
                       subsidiaries  may not be included if the entity itself is
                       a majority-owned subsidiary that would be included in the
                       consolidated financial statements of another enterprise.

                5.  The  Transferor  or a person  acting on its behalf has taken
        reasonable  steps to  ensure  that  the  Transferee  is  aware  that the
        Transferor is relying on the exemption  from the provisions of Section 5
        of the Securities Act provided by Rule 144A.

                6.  The  Transferor  or  a  person  acting  on  its  behalf  has
furnished,  or  caused  to be  furnished,  to  the  Transferee  all  information
regarding (a) the Certificate and distributions

<PAGE>
                                       4


        thereon,  (b) the nature,  performance  and  servicing  of the  Mortgage
        Loans,  (c) the  Pooling  and  Servicing  Agreement,  and (d) any credit
        enhancement   mechanism  associated  with  the  Certificate,   that  the
        Transferee has requested.

                                                    Very truly yours,


                                                    (Transferor)

                                                    By:
                                                    Name:
                                                    Title:

<PAGE>




                                   EXHIBIT B-2

                        FORM II OF TRANSFEROR CERTIFICATE
                           PURSUANT TO SECTION 5.02(b)



                                                    _____________, 19__



State Street Bank and Trust Company
Two International Place, 5th Floor
Boston, Massachusetts  02110

Attention:  Corporate Trust Department

                       Re:    Mortgage       Capital       Funding,        Inc.,
                              Multifamily/Commercial    Mortgage    Pass-Through
                              Certificate,  Series  1996-MC1,  Class [G] [H] [J]
                              [K] [R-I]  [R-II],  [having an  initial  principal
                              balance as of August __, 1996 (the  "Issue  Date")
                              of  $__________]  [evidencing  a ____%  percentage
                              interest in the Class to which it belongs]

Dear Sirs:

               This letter is delivered to you in  connection  with the transfer
by _________________  (the "Transferor") to _________________ (the "Transferee")
of the captioned  Certificate (the  "Certificate"),  pursuant to Section 5.02 of
the Pooling and Servicing  Agreement  (the  "Pooling and Servicing  Agreement"),
dated as of July 1, 1996,  among  Mortgage  Capital  Funding,  Inc., as Sponsor,
Citibank,  N.A., as Mortgage Loan Seller, GMAC Commercial Mortgage  Corporation,
as Master Servicer, Hanford/Healy Asset Management Company, as Special Servicer,
and State Street Bank and Trust Company, as Trustee and REMIC Administrator. All
terms used herein and not otherwise  defined shall have the respective  meanings
set  forth  in the  Pooling  and  Servicing  Agreement.  The  Transferor  hereby
certifies, represents and warrants to you, as Certificate Registrar, that:

                1. The  Transferor is the lawful owner of the  Certificate  with
        the full right to transfer the Certificate  free from any and all claims
        and encumbrances whatsoever.

                2.  Neither the  Transferor  nor anyone acting on its behalf has
        (a) offered,  transferred,  pledged,  sold or otherwise  disposed of the
        Certificate,  any  interest  in the  Certificate  or any  other  similar
        security to any person in any manner,  (b) solicited any offer to buy or
        accept a transfer,  pledge or other disposition of the Certificate,  any
        interest  in the  Certificate  or any other  similar  security  from any
        person in any  manner,  (c)  otherwise  approached  or  negotiated  with
        respect to the Certificate, any interest in the Certificate or any other
        similar  security  with any person in any  manner,  (d) made any general
        solicitation  with  respect  to the  Certificate,  any  interest  in the
        Certificate   or  any  

<PAGE>
                                       2


        other   similar    security   by   means   of   general
        advertising  or in any other manner,  or (e) taken any other action with
        respect to the Certificate, any interest in the Certificate or any other
        similar  security,  which (in the case of any of the acts  described  in
        clauses (a) through (e) hereof) would  constitute a  distribution  under
        the Securities Act of 1933 (the  "Securities  Act"), or would render the
        disposition  of  the  Certificate  a  violation  of  Section  5  of  the
        Securities  Act  or  any  state   securities   laws,  or  would  require
        registration  or  qualification  of  the  Certificate  pursuant  to  the
        Securities Act or any state securities laws.


                                                    Very truly yours,



                                                    (Transferor)


                                                    By:
                                                    Name:
                                                    Title:

<PAGE>

                                   EXHIBIT B-3

                        FORM I OF TRANSFEREE CERTIFICATE
                           PURSUANT TO SECTION 5.02(b)
                                   [FOR QIBs]


                                                    _____________, 19__



State Street Bank and Trust Company
Two International Place, 5th Floor
Boston, Massachusetts  02110

Attention:  Corporate Trust Department

                       Re:    Mortgage       Capital       Funding,        Inc.,
                              Multifamily/Commercial    Mortgage    Pass-Through
                              Certificate,  Series  1996-MC1,  Class [G] [H] [J]
                              [K]  [R-I]  [R-II],  having an  initial  principal
                              balance as of August __, 1996 (the  "Issue  Date")
                              of  $__________]  [evidencing  a ____%  percentage
                              interest in the Class to which it belongs]

Dear Sirs:

               This letter is delivered to you in  connection  with the transfer
by _________________  (the "Transferor") to _________________ (the "Transferee")
of the captioned  Certificate (the  "Certificate"),  pursuant to Section 5.02 of
the Pooling and Servicing  Agreement  (the  "Pooling and Servicing  Agreement"),
dated as of July 1, 1996,  among  Mortgage  Capital  Funding,  Inc., as Sponsor,
Citibank,  N.A., as Mortgage Loan Seller, GMAC Commercial Mortgage  Corporation,
as Master Servicer, Hanford/Healy Asset Management Company, as Special Servicer,
and State Street Bank and Trust Company, as Trustee and REMIC Administrator. All
terms used herein and not otherwise  defined shall have the respective  meanings
set  forth  in the  Pooling  and  Servicing  Agreement.  The  Transferor  hereby
certifies, represents and warrants to you, as Certificate Registrar, that:

               1. The  Transferee is a "qualified  institutional  buyer" as that
        term is defined in Rule 144A ("Rule 144A") under the  Securities  Act of
        1933  (the  "Securities  Act")  and has  completed  one of the  forms of
        certification to that effect attached hereto as Annex 1 and Annex 2. The
        Transferee  is aware  that the sale to it is being made in  reliance  on
        Rule 144A.  The  Transferee  is acquiring  the  Certificate  for its own
        account  or for the  account of a  qualified  institutional  buyer,  and
        understands that such Certificate may be resold,  pledged or transferred
        only (a) to a person reasonably believed to be a qualified institutional
        buyer  that  purchases  for its own  account  or for  the  account  of a
        qualified  institutional  buyer to whom notice is given that the resale,
        pledge or  transfer  is being  made in  reliance  on Rule  144A,  or (b)
        pursuant to another  exemption  from  registration  under the Securities
        Act.
<PAGE>
                                       2


               2.  The  Transferee  has  been  furnished  with  all  information
        regarding (a) the Certificate and distributions thereon, (b) the nature,
        performance  and  servicing of the Mortgage  Loans,  (c) the Pooling and
        Servicing Agreement, and (d) any credit enhancement mechanism associated
        with the Certificate, that it has requested.

               3. If the Transferee  proposes that the Certificate be registered
in the name of a nominee, such nominee has completed the Nominee Acknowledgement
below.

                                                    Very truly yours,



                                                    (Transferee)


                                                    By:
                                                    Name:
                                                    Title:



                                            Nominee Acknowledgment

               The  undersigned  hereby  acknowledges  and agrees that as to the
Certificate  being  registered in its name, the sole beneficial owner thereof is
and shall be  _____________  _____________________,  the  Transferee  identified
above, for whom the undersigned is acting as nominee.


                                    (Nominee)

                                                    By:
                                                    Name:
                                                    Title:

<PAGE>

                             ANNEX 1 TO EXHIBIT B-3


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees Other Than Registered Investment Companies]


               The  undersigned   hereby   certifies  as  follows  to  [name  of
Transferor]  (the  "Transferor")  and  [name  of  Certificate   Registrar],   as
Certificate  Registrar,  with respect to the mortgage  pass-through  certificate
(the  "Certificate")  described  in the  Transferee  Certificate  to which  this
certification relates and to which this certification is an Annex:

               1. As indicated  below,  the  undersigned is the chief  financial
officer, a person fulfilling an equivalent function,  or other executive officer
of the entity purchasing the Certificate (the "Transferee").

               2. The  Transferee is a "qualified  institutional  buyer" as that
term is defined  in Rule 144A under the  Securities  Act of 1933  ("Rule  144A")
because (i) the Transferee owned and/or invested on a
 in securities (other than the excluded  securities referred to below) as of the
end of the Transferee's most recent fiscal year (such amount being calculated in
accordance with Rule 144A) and (ii) the Transferee satisfies the criteria in the
category marked below.



        ___       Corporation,  etc. The Transferee is a corporation (other than
                  a bank, savings and loan association or similar  institution),
                  Massachusetts or similar business trust,  partnership,  or any
                  organization  described  in Section  501(c)(3) of the Internal
                  Revenue Code of 1986.

        ___       Bank.  The  Transferee  (a) is a  national  bank or a  banking
                  institution  organized  under  the  laws  of any  State,  U.S.
                  territory or the  District of Columbia,  the business of which
                  is substantially  confined to banking and is supervised by the
                  State or territorial banking commission or similar official or
                  is a foreign bank or  equivalent  institution,  and (b) has an
                  audited net worth of at least  $25,000,000 as  demonstrated in
                  its latest  annual  financial  statements,  a copy of which is
                  attached  hereto,  as  of a  date  not  more  than  16  months
                  preceding the date of sale of the Certificate in the case of a
                  U.S. bank, and not more than 18 months  preceding such date of
                  sale for a foreign bank or equivalent institution.

        ___       Savings  and Loan.  The  Transferee  (a) is a savings and loan
                  association, building and loan association,  cooperative bank,
                  homestead   association  or  similar  institution,   which  is
                  supervised and examined by a State or Federal authority 

<PAGE>
                                       2


                    having  supervision  over  any  such  institutions,  or is a
               foreign  savings and loan  association or equivalent  institution
               and (b) has an  audited  net  worth  of at least  $25,000,000  as
               demonstrated in its latest annual financial statements, a copy of
               which is  attached  hereto,  as of a date not more than 16 months
               preceding  the date of sale of the  Certificate  in the case of a
               U.S.  savings and loan  association,  and not more than 18 months
               preceding such date of sale for a foreign savings and loan 
               association or equivalent institution.

        ___    Broker-dealer.  The Transferee is a dealer registered pursuant to
               Section 15 of the Securities Exchange Act of 1934.

        ___       Insurance  Company.  The  Transferee  is an insurance  company
                  whose primary and predominant business activity is the writing
                  of  insurance  or the  reinsuring  of  risks  underwritten  by
                  insurance companies and which is subject to supervision by the
                  insurance  commissioner  or a similar  official or agency of a
                  State, U.S. territory or the District of Columbia.

        ___    State or Local Plan.  The Transferee is a plan established and 
               maintained by a State, its political subdivisions, or any agency
               or instrumentality of the State or its political subdivisions, 
               for the benefit of its employees.

        ___       ERISA Plan. The Transferee is an employee  benefit plan within
                  the  meaning  of  Title I of the  Employee  Retirement  Income
                  Security Act of 1974.

        ___    Investment Advisor.   The Transferee is an investment advisor 
               registered under the Investment Advisers Act of 1940.

        ___       Other.  (Please supply a brief description of the entity and a
                  cross-reference   to  the  paragraph  and  subparagraph  under
                  subsection (a)(1) of Rule 144A pursuant to which it qualifies.
                  Note that  registered  investment  companies  should  complete
                  Annex 2 rather than this Annex 1.)




               3. The term  "securities"  as used  herein  does not  include (i)
securities of issuers that are affiliated with the  Transferee,  (ii) securities
that are part of an unsold  allotment to or subscription  by the Transferee,  if
the  Transferee  is a dealer,  (iii)  bank  deposit  notes and  certificates  of
deposit, (iv) loan participations,  (v) repurchase  agreements,  (vi) securities
owned but subject to a repurchase  agreement and (vii)  currency,  interest rate
and  commodity  swaps.  For  purposes of  determining  the  aggregate  amount of
securities owned and/or invested on a discretionary basis by the Transferee, the
Transferee did not include any of the securities referred to in this paragraph.
<PAGE>
                                       3


               4. For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Transferee, the Transferee
used  the cost of such  securities  to the  Transferee,  unless  the  Transferee
reports its  securities  holdings in its  financial  statements  on the basis of
their market value, and no current information with respect to the cost of those
securities  has been  published,  in which case the  securities  were  valued at
market.  Further,  in determining such aggregate amount, the Transferee may have
included  securities  owned by subsidiaries of the Transferee,  but only if such
subsidiaries  are consolidated  with the Transferee in its financial  statements
prepared in accordance with generally accepted accounting  principles and if the
investments of such  subsidiaries are managed under the Transferee's  direction.
However,   such   securities   were  not  included  if  the   Transferee   is  a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities Exchange Act of 1934.

               5. The Transferee acknowledges that it is familiar with Rule 144A
and understands that the Transferor and other parties related to the Certificate
are relying and will continue to rely on the statements  made herein because one
or more sales to the Transferee may be in reliance on Rule 144A.

        ___    ___            Will the Transferee be purchasing the Certificate
        Yes    No             only for the Transferee's own account?

               6. If the answer to the foregoing  question is "no", then in each
case where the  Transferee is purchasing for an account other than its own, such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

               7. The  Transferee  will notify each of the parties to which this
certification is made of any changes in the information and conclusions  herein.
Until such notice is given,  the  Transferee's  purchase of the Certificate will
constitute  a  reaffirmation  of  this  certification  as of the  date  of  such
purchase.  In  addition,  if the  Transferee  is a bank or  savings  and loan as
provided above,  the Transferee  agrees that it will furnish to such parties any
updated annual financial  statements that become available on or before the date
of such purchase, promptly after they become available.


                                       Print Name of Transferee


                                       By:
                                      Name:
                                     Title:

                                                    Date:

<PAGE>

                             ANNEX 2 TO EXHIBIT B-3


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees That Are Registered Investment Companies]


               The  undersigned   hereby   certifies  as  follows  to  [name  of
Transferor]  (the  "Transferor")  and  [name  of  Certificate   Registrar],   as
Certificate  Registrar,  with respect to the mortgage  pass-through  certificate
(the  "Certificate")  described  in the  Transferee  Certificate  to which  this
certification relates and to which this certification is an Annex:

               1. As indicated  below,  the  undersigned is the chief  financial
officer, a person fulfilling an equivalent function,  or other executive officer
of  the  entity  purchasing  the  Certificate  (the  "Transferee")  or,  if  the
Transferee is a "qualified  institutional buyer" as that term is defined in Rule
144A under the  Securities  Act of 1933 ("Rule 144A")  because the Transferee is
part of a Family of  Investment  Companies (as defined  below),  is an executive
officer of the investment adviser (the "Adviser").

               2. The Transferee is a "qualified institutional buyer" as defined
in Rule 144A because (i) the  Transferee  is an  investment  company  registered
under  the  Investment  Company  Act of 1940,  and  (ii) as  marked  below,  the
Transferee  alone  owned  and/or  invested  on a  discretionary  basis,  or  the
Transferee's  Family of Investment  Companies  owned,  at least  $100,000,000 in
securities (other than the excluded  securities referred to below) as of the end
of the  Transferee's  most recent fiscal year. For purposes of  determining  the
amount of  securities  owned by the  Transferee  or the  Transferee's  Family of
Investment  Companies,  the  cost  of  such  securities  was  used,  unless  the
Transferee or any member of the Transferee's Family of Investment Companies,  as
the case may be, reports its securities holdings in its financial  statements on
the basis of their market value, and no current  information with respect to the
cost of those  securities  has been  published,  in which case the securities of
such entity were valued at market.

____           The Transferee owned and/or invested on a discretionary basis 
               $___________________ in securities (other than the excluded 
               securities referred to below) as of the end of the Transferee's 
               most recent fiscal year (such amount being calculated in 
               accordance with Rule 144A).

____           The Transferee is part of a Family of Investment Companies which 
               owned in the aggregate $______________ in securities (other than 
               the excluded securities referred to below) as of the end of the 
               Transferee's most recent fiscal year (such amount being 
               calculated in accordance with Rule 144A).

               3. The term "Family of Investment Companies" as used herein means
two or more  registered  investment  companies (or series thereof) that have the
same investment adviser or investment advisers that are affiliated (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).
<PAGE>
                                       2


               4. The term  "securities"  as used  herein  does not  include (i)
securities of issuers that are affiliated with the Transferee or are part of the
Transferee's  Family  of  Investment  Companies,  (ii)  bank  deposit  notes and
certificates of deposit, (iii) loan participations,  (iv) repurchase agreements,
(v)  securities  owned but subject to a repurchase  agreement and (vi) currency,
interest rate and commodity  swaps.  For purposes of  determining  the aggregate
amount of  securities  owned  and/or  invested on a  discretionary  basis by the
Transferee,  or owned by the Transferee's  Family of Investment  Companies,  the
securities referred to in this paragraph were excluded.

               5. The Transferee is familiar with Rule 144A and understands that
the  parties to which this  certification  is being  made are  relying  and will
continue to rely on the statements  made herein because one or more sales to the
Transferee will be in reliance on Rule 144A.

               ____    ____    Will the Transferee be purchasing the Certificate
               Yes     No      only for the Transferee's own account?

               6. If the answer to the foregoing  question is "no", then in each
case where the  Transferee is purchasing for an account other than its own, such
account  belongs  to a third  party  that is itself a  "qualified  institutional
buyer" within the meaning of Rule 144A, and the "qualified  institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.
<PAGE>
                                       3


               7.  The  undersigned  will  notify  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until such notice, the Transferee's  purchase of the Certificate will constitute
a reaffirmation of this  certification by the undersigned as of the date of such
purchase.


                       Print Name of Transferee or Adviser

                                                    By:
                                                    Name:
                                                    Title:

                                                    IF AN ADVISER:


                                                    Print Name of Transferee


                                                    Date:

<PAGE>

                                   EXHIBIT B-4

                        FORM II OF TRANSFEREE CERTIFICATE
                           PURSUANT TO SECTION 5.02(b)
                    [FOR INSTITUTIONAL ACCREDITED INVESTORS]


                                                    _____________, 19__



State Street Bank and Trust Company
Two International Place, 5th Floor
Boston, Massachusetts  02110

Attention:  Corporate Trust Department



                       Re:    Mortgage       Capital       Funding,        Inc.,
                              Multifamily/Commercial    Mortgage    Pass-Through
                              Certificate,  Series  1996-MC1,  Class [G] [H] [J]
                              [K]  [R-I]  [R-II],  having an  initial  principal
                              balance as of July 10, 1996 (the "Issue  Date") of
                              $__________]   [evidencing   a  ____%   percentage
                              interest in the Class to which it belongs]

Dear Sirs:

               This letter is delivered to you in  connection  with the transfer
by _________________  (the "Transferor") to _________________ (the "Transferee")
of the captioned  Certificate (the  "Certificate"),  pursuant to Section 5.02 of
the Pooling and Servicing  Agreement  (the  "Pooling and Servicing  Agreement"),
dated as of July 1, 1996,  among  Mortgage  Capital  Funding,  Inc.  as Sponsor,
Citibank,  N.A. as Mortgage Loan Seller, GMAC Commercial Mortgage Corporation as
Master Servicer,  Hanford/Healy Asset Management Company as Special Servicer and
State  Street  Bank and Trust  Company as Trustee and REMIC  Administrator.  All
terms used herein and not otherwise  defined shall have the respective  meanings
set  forth  in the  Pooling  and  Servicing  Agreement.  The  Transferor  hereby
certifies, represents and warrants to you, as Certificate Registrar, that:

               1.  The  Transferee  is  acquiring  the  Certificate  for its own
account  for  investment  and not  with a view to or for  sale  or  transfer  in
connection  with any  distribution  thereof,  in whole or in part, in any manner
which would  violate the  Securities  Act of 1933,  as amended (the  "Securities
Act"), or any applicable state securities laws.

               2. The Transferee  understands  that (a) the  Certificate has not
been and will not be  registered  under  the  Securities  Act or  registered  or
qualified under any applicable  state  securities  laws, (b) neither the Sponsor
nor the Trustee is obligated so to register or qualify the  Certificate  and (c)
neither the Certificate  nor any security issued in exchange  therefor or inlieu


<PAGE>
                                       2


thereof may be resold or transferred unless it is (i) registered pursuant to the
Securities  Act and  registered or qualified  pursuant to any  applicable  state
securities  laws or (ii) sold or  transferred  in a transaction  which is exempt
from such  registration  and  qualification  and the  Certificate  Registrar has
received (A) a certificate from the prospective transferor  substantially in the
form  attached as Exhibit B-1 to the Pooling and Servicing  Agreement,  or (B) a
certificate from the prospective  transferor  substantially in the form attached
as Exhibit B-2 to the Pooling and Servicing Agreement and a certificate from the
prospective transferee  substantially in the form attached either as Exhibit B-3
or Exhibit  B-4 to the  Pooling and  Servicing  Agreement,  or (C) an Opinion of
Counsel satisfactory to the Certificate  Registrar that the transfer may be made
without  registration  under  the  Securities  Act,  together  with the  written
certification(s)  as to the facts  surrounding the transfer from the prospective
transferor and/or  prospective  transferee upon which such Opinion of Counsel is
based.

               3. The Transferee  understands  that it may not sell or otherwise
transfer the  Certificate,  any security issued in exchange  therefor or in lieu
thereof  or  any  interest  in the  foregoing  except  in  compliance  with  the
provisions  of  Section  5.02 of the  Pooling  and  Servicing  Agreement,  which
provisions it has carefully reviewed, and that the Certificate will bear legends
substantially to the following effect:

               THIS  CERTIFICATE  HAS NOT BEEN AND  WILL  NOT BE  REGISTERED  OR
QUALIFIED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),
OR THE SECURITIES LAWS OF ANY STATE. ANY RESALE,  TRANSFER OR OTHER  DISPOSITION
OF THIS CERTIFICATE  WITHOUT SUCH REGISTRATION OR QUALIFICATION MAY BE MADE ONLY
IN A TRANSACTION  WHICH DOES NOT REQUIRE SUCH  REGISTRATION OR QUALIFICATION AND
IN ACCORDANCE  WITH THE  PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN.

                                     - AND -

               NO TRANSFER OF THIS  CERTIFICATE  TO AN EMPLOYEE  BENEFIT PLAN OR
OTHER RETIREMENT  ARRANGEMENT THAT IS SUBJECT TO THE EMPLOYEE  RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE  "CODE"),  OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING  THIS
CERTIFICATE  ON BEHALF OF, AS NAMED  FIDUCIARY OF, AS TRUSTEE OF, OR WITH ASSETS
OF ANY SUCH  EMPLOYEE  BENEFIT  PLAN OR OTHER  RETIREMENT  ARRANGEMENT,  WILL BE
REGISTERED EXCEPT IN COMPLIANCE WITH THE PROCEDURES DESCRIBED HEREIN.

               4. Neither the Transferee nor anyone acting on its behalf has (a)
offered,  pledged,  sold, disposed of or otherwise  transferred the Certificate,
any interest in the  Certificate or any other similar  security to any person in
any manner,  (b) solicited any offer to buy or accept a pledge,  disposition  or
other transfer of any Certificate,  any interest in the Certificate or any other
similar  security  from any person in any manner,  (c)  otherwise  approached or
<PAGE>
                                       3


negotiated with respect to the  Certificate,  any interest in the Certificate or
any other similar  security with any person in any manner,  (d) made any general
solicitation  by means of general  advertising  or in any other  manner,  or (e)
taken  any  other  action,  that (in the case of any of the  acts  described  in
clauses  (a)  through  (e)  above)  would   constitute  a  distribution  of  the
Certificate  under the  Securities  Act,  would  render the  disposition  of the
Certificate  a  violation  of  Section  5 of the  Securities  Act  or any  state
securities law or would require registration or qualification of any Certificate
pursuant thereto.  The Transferee will not act, nor has it authorized or will it
authorize any person to act, in any manner set forth in the  foregoing  sentence
with respect to the Certificate,  any security issued in exchange therefor or in
lieu thereof or any interest in the foregoing.

               5.  The  Transferee  has  been  furnished  with  all  information
regarding (a) the Sponsor,  (b) the Certificates and distributions  thereon, (c)
the Mortgage Loans, (d) the Pooling and Servicing Agreement, and (e) all related
matters, that it has requested.

               6. The Transferee is an "accredited  investor" within the meaning
of paragraph  (1), (2), (3) or (7) of Rule 501(a) under the  Securities  Act and
has such  knowledge and  experience  in financial and business  matters as to be
capable of evaluating the merits and risks of an investment in the Certificates;
the  Transferee  has  sought  such  accounting,  legal and tax  advice as it has
considered necessary to make an informed investment decision; and the Transferee
is able to bear  the  economic  risks  of such an  investment  and can  afford a
complete loss of such investment.


                                                    Very truly yours,



                                                    (Transferee)


                                                    By:
                                                    Name:
                                                    Title:

<PAGE>


                                   EXHIBIT C-1

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT
                        PURSUANT TO SECTION 5.02(d)(i)(B)


STATE OF                             )
                                     ) participation.:
COUNTY OF                     )


               [NAME OF OFFICER], being first duly sworn, deposes and says that:

               1.  He  is  the  [Title  of  Officer]  of  [Name  of  Prospective
Transferee] (the prospective transferee (the "Transferee") of a Mortgage Capital
Funding,  Inc., Class R-[I] [II]  Multifamily/Commercial  Mortgage  Pass-Through
Certificate,  Series  1996-MC1,  evidencing a ____%  Percentage  Interest in the
Class   to   which    it    belongs    (the    "Residual    Certificate")),    a
________________________  duly organized and validly  existing under the laws of
[the State of ] [the United States], on behalf of which he makes this affidavit.
Capitalized  terms used but not  defined  herein  have the  respective  meanings
assigned  thereto in the Pooling and Servicing  Agreement  pursuant to which the
Residual Certificate was issued (the "Pooling and Servicing Agreement").

               2. The Transferee (i) is [and, as of [date of transfer], will be]
a "Permitted  Transferee"  and will endeavor to remain a "Permitted  Transferee"
for so long as it holds the  Residual  Certificate,  and (ii) is  acquiring  the
Residual  Certificate  for  its  own  account  or for  the  account  of  another
prospective  transferee from which it has received an affidavit in substantially
the same form as this  affidavit.  A "Permitted  Transferee" is any person other
than a "disqualified  organization"  or a possession of the United States.  (For
this purpose, a "disqualified  organization"  means the United States, any state
or political  subdivision  thereof,  any agency or instrumentality of any of the
foregoing  (other than an  instrumentality,  all of the  activities of which are
subject to tax and,  except for the Federal Home Loan  Mortgage  Corporation,  a
majority of whose board of directors  is not  selected by any such  governmental
entity) or any foreign government,  international  organization or any agency or
instrumentality of such foreign  government or organization,  any rural electric
or telephone  cooperative,  or any  organization  (other than  certain  farmers'
cooperatives)  that is  generally  exempt  from  federal  income tax unless such
organization is subject to the tax on unrelated business taxable income.

               3. The  Transferee  is aware (i) of the tax that would be imposed
on transfers of the Residual  Certificate to "disqualified  organizations" under
the Internal Revenue Code of 1986, as amended,  that applies to all transfers of
the Residual  Certificate  after March 31, 1988;  (ii) that such tax would be on
the transferor,  or, if such transfer is through an agent (which person includes
a broker,  nominee or middleman) for a non-Permitted  Transferee,  on the agent;
(iii)  that  the  person  otherwise  liable  for the tax  shall be  relieved  of
liability  for the tax if the  transferee  furnishes to such person an affidavit
that the transferee is a Permitted Transferee and, at the time of transfer, such
person does not have actual knowledge that the affidavit is false; and (iv) that
the Residual  Certificate may be a "noneconomic  residual  interest"  within the
<PAGE>
                                       2



meaning of Treasury  regulation section 1.860E-1(c) and that the transferor of a
"noneconomic  residual  interest"  will  remain  liable  for any  taxes due with
respect to the income on such residual interest,  unless no significant  purpose
of the  transfer  is to enable  the  transferor  to  impede  the  assessment  or
collection of tax.

               4. The Transferee is aware of the tax imposed on a  "pass-through
entity" holding the Residual  Certificate if at any time during the taxable year
of the pass-through entity a non-Permitted Transferee is the record holder of an
interest in such entity.  (For this purpose, a "pass- through entity" includes a
regulated  investment  company,  a real estate  investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives.)

               5. The  Transferee is aware that the  Certificate  Registrar will
not register any transfer of the Residual  Certificate by the Transferee  unless
the  Transferee's  transferee,  or  such  transferee's  agent,  delivers  to the
Certificate  Registrar,  among other  things,  an  affidavit  and  agreement  in
substantially  the same form as this  affidavit and  agreement.  The  Transferee
expressly  agrees that it will not  consummate  any such transfer if it knows or
believes that any  representation  contained in such  affidavit and agreement is
false.

               6. The  Transferee  consents to any  additional  restrictions  or
arrangements that shall be deemed necessary upon advice of counsel to constitute
a reasonable  arrangement to ensure that the Residual  Certificate  will only be
owned, directly or indirectly, by a Permitted Transferee.

               7. The Transferee's taxpayer identification number is _________.

               8. The Transferee has reviewed the provisions of Section  5.02(d)
of the Pooling and Servicing Agreement, a description of which provisions is set
forth in the Residual  Certificate  (in  particular,  clause  (ii)(A) of Section
5.02(d)  which  authorizes  the  Trustee to  deliver  payments  on the  Residual
Certificate  to a person other than the Transferee and clause (ii)(B) of Section
5.02(d)  which  authorizes  the Trustee to  negotiate  a  mandatory  sale of the
Residual  Certificate,  in either case, in the event that the  Transferee  holds
such Residual  Certificate in violation of Section 5.02(d));  and the Transferee
expressly agrees to the bound by and to comply with such provisions.

               9.      No purpose of the Transferee relating to its purchase or 
any sale of the Residual Certificate is or will be to impede the assessment or 
collection of any tax.

               10. The  Transferee  hereby  represents to and for the benefit of
the transferor  that the  Transferee  intends to pay any taxes  associated  with
holding the Residual Certificate as they become due, fully understanding that it
may incur tax  liabilities in excess of any cash flows generated by the Residual
Certificate.

               11. The Transferee  will, in connection with any transfer that it
makes of the  Residual  Certificate,  deliver  to the  Certificate  Registrar  a
representation  letter substantially in the form of Exhibit C-2 to the Agreement
in which it will  represent  and  warrant,  among other  

<PAGE>
                                       3


               things,  that it is not transferring the Residual  Certificate to
impede the  assessment  or  collection of any tax and that it has at the time of
such transfer conducted a reasonable investigation of the financial condition of
the  proposed   transferee  as  contemplated  by  Treasury   regulation  section
1.860E-1(c)(4)(i) and has satisfied the requirements of such provision.  12. The
Transferee  is a citizen or  resident of the United  States,  a  corporation,  a
partnership  or other entity  created or organized in, or under the laws of, the
United States or any political  subdivision thereof, or an estate or trust whose
income from sources  without the United States is includable in gross income for
United States federal income tax purposes  regardless of its connection with the
conduct of a trade or business within the United States.

<PAGE>
                                       4



                  IN WITNESS WHEREOF,  the Transferee has caused this instrument
to be  executed  on its  behalf,  pursuant  to the  authority  of its  Board  of
Directors,  by its [Title of  Officer]  and its  corporate  seal to be  hereunto
attached, attested by its [Assistant] Secretary, this day of , 199__.

                                                    [NAME OF TRANSFEREE]


                                                    By:
                                                           [Name of Officer]
                               [Title of Officer]
[Corporate Seal]

ATTEST:



[Assistant] Secretary


               Personally  appeared before me the above-named [Name of Officer],
known  or  proved  to me to be  the  same  person  who  executed  the  foregoing
instrument and to be the [Title of Officer] of the Transferee,  and acknowledged
to me that he  executed  the  same as his free act and deed and the free act and
deed of the Transferee

   Subscribed and sworn before me this     day of _____________________, 199__.




            NOTARY PUBLIC

            COUNTY OF
            STATE OF
            My Commission expires the
            _________ day of ___________, 19__.


<PAGE>

                                   EXHIBIT C-2

                         FORM OF TRANSFEROR CERTIFICATE
                        PURSUANT TO SECTION 5.02(d)(i)(D)





                                                    __________________, 19___




State Street Bank and Trust Company
Two International Place, 5th Floor
Boston, Massachusetts  02110

Attention:  Corporate Trust Department

       Re: Mortgage Capital Funding, Inc., Multifamily/Commercial Mortgage
    Pass-Through Certificate, Series 1996-MC1, Class R-[I] [II], evidencing a
            __% percentage interest in the Class to which it belongs

Dear Sirs:

               This letter is delivered to you in  connection  with the transfer
by (the  "Transferor")  to (the  "Transferee") of the captioned Class R-[I] [II]
Certificate  (the  "Residual  Certificate"),  pursuant  to  Section  5.02 of the
Pooling and Servicing Agreement (the "Pooling and Servicing  Agreement"),  dated
as of July 1, 1996, among Mortgage Capital Funding, Inc., as Sponsor,  Citibank,
N.A., as Mortgage Loan Seller, GMAC Commercial Mortgage  Corporation,  as Master
Servicer, Hanford/Healy Asset Management Company, as Special Servicer, and State
Street Bank and Trust  Company,  as Trustee and REMIC  Administrator.  All terms
used herein and not  otherwise  defined shall have the  respective  meanings set
forth in the Pooling and Servicing  Agreement.  The Transferor hereby represents
and warrants to you, as Certificate Registrar, that:

               1. No purpose of the  Transferor  relating to the transfer of the
Residual Certificate by the Transferor to the Transferee is or will be to impede
the assessment or collection of any tax.

               2. The Transferor  understands  that the Transferee has delivered
to you a Transfer  Affidavit  and  Agreement in the form attached to the Pooling
and Servicing  Agreement as Exhibit C-1. The Transferor does not know or believe
that any representation contained therein is false.


<PAGE>
                                       2


               3. The  Transferor  has at the time of this transfer  conducted a
reasonable  investigation  of  the  financial  condition  of the  Transferee  as
contemplated by Treasury regulation section  1.860E-1(c)(4)(i)  and, as a result
of that  investigation,  the Transferor  has determined  that the Transferee has
historically  paid its debts as they  became  due and has  found no  significant
evidence to indicate that the  Transferee  will not continue to pay its debts as
they become due in the future.  The Transferor  understands that the transfer of
the Residual  Certificate  may not be  respected  for United  States  income tax
purposes (and the  Transferor may continue to be liable for United States income
taxes  associated  therewith)  unless  the  Transferor  has  conducted  such  an
investigation.

                                                    Very truly yours,



                                                    (Transferor)

                                                    By:
                                                    Name:
                                                    Title:

<PAGE>

                                    EXHIBIT D


                               REQUEST FOR RELEASE

                                                    ____________________, 19___

State Street Bank and Trust Company
Two International Place, 5th Floor
Boston, Massachusetts  02110

Attention:  Corporate Trust Department

               In connection with the  administration of the Mortgage Files held
by or on  behalf  of you as  Trustee  under  a  certain  Pooling  and  Servicing
Agreement dated as of July 1, 1996 (the "Pooling and Servicing  Agreement"),  by
and among  Mortgage  Capital  Funding,  Inc.,  as Sponsor,  Citibank,  N.A.,  as
Mortgage Loan Seller, GMAC Commercial Mortgage Corporation,  as Master Servicer,
Hanford/Healy Asset Management Company, as Special Servicer, and you, as Trustee
and REMIC  Administrator,  the  undersigned  hereby  requests  a release  of the
Mortgage File (or the portion thereof  specified  below) held by or on behalf of
you as Trustee with respect to the  following  described  Mortgage  Loan for the
reason indicated below.

Mortgagor's Name:

Address:

Loan No.:

If only particular documents in the Mortgage File are requested,  please specify
which:



Reason for requesting file (or portion thereof):

______         1.      Mortgage Loan paid in full.
                       The  undersigned   hereby   certifies  that  all  amounts
                       received in  connection  with the Mortgage  Loan that are
                       required  to  be  credited  to  the  Certificate  Account
                       pursuant  to the Pooling and  Servicing  Agreement,  have
                       been or will be so credited.

______         2.      The Mortgage Loan is being foreclosed.

______         3.      Other.  (Describe)

               The  undersigned  acknowledges  that the above  Mortgage File (or
requested  portion  thereof) will be held by the  undersigned in accordance with
the  provisions of the Pooling and  Servicing  Agreement and will be returned to
you or your  designee  within ten (10) days of our 

<PAGE>
                                       2


               receipt thereof,  unless the Mortgage Loan has been paid in full,
in which case the Mortgage File (or such portion thereof) will be retained by us
permanently,  or unless the Mortgage Loan is being foreclosed, in which case the
Mortgage File (or such portion thereof) will be returned when no longer required
by us for such purpose.

               Capitalized  terms  used but not  defined  herein  shall have the
meanings ascribed to them in the Pooling and Servicing Agreement.
<PAGE>
                     [GMAC COMMERCIAL MORTGAGE CORPORATION]
                         [HANFORD/HEALY ASSET MANAGEMENT
                                    COMPANY]


                                                    By:
                                                    Name:
                                                    Title:

<PAGE>

                                    EXHIBIT E

<TABLE>

                                              FORM OF REO STATUS REPORT


                                            MORTGAGE CAPITAL FUNDING, INC.
                                                   REO STATUS REPORT
<CAPTION>

                                                                                        Receipts       Net Income
 Offering          REO                                                                  Collected      Included In     Net Income
 Circular      Conversion    Property                     REO               REO          Curent        Available
 Control #        Date         Type       State      Appraised Value     Book Value      Period        Distribution

<S>                <C>          <C>         <C>          <C>                 <C>            <C>            <C>               <C>

</TABLE>

<PAGE>

REO CONVERSIONS REPORT (for current Collection Period)



Offering         REO                               Stated            REO
Circular     Conversion    Property               Principal       Conversion
Control #       Date         Type          State   Balance        Balance(1)







(1) Unpaid principal balance of the mortgage loan as of the REO conversion date.


REO DISPOSITION SUMMARY

                                                    Net Proceeds
Offering                                             Included     Final Recovery
Circular     Property                Liquidation    In Available   Determination
Control #      Type        State     Proceeds(1)    Distribution        Date





(1) Includes  liquidation  proceeds and any other  amounts  received  during the
current collection period.



<PAGE>



                                   SCHEDULE I

                             MORTGAGE LOAN SCHEDULE

                             MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
      Counter    Control   Loan           Property                         Property
      Number     Number    Number           Name                            Address                     City          State    Zip
- -----------------------------------------------------------------------------------------------------------------------------------
      <S>          <C>    <C>         <C>                           <C>                             <C>                 <C>   <C>
      Group 1                                                                                                                
         1         CO1    04-1000001  Woodhaven                     625 S Redwood Road              Salt Lake City      UT    84104 
         2         CO2    04-1000009  Sandstone                     405 East Prince Road            Tuscon              AZ    85032 
         3         CO3    06-1000001  Green Tree                    50 Jadwin Avenue                Richland            WA    99352 
         4         CO4    04-1000002  Hunters Glen                  1201 Bacon Ranch Road           Killeen             TX    76542 
         5         CO5    04-1000012  Oak Hollow                    2601 Bill Owens Parkway         Longview            TX    75601 
         6         CO6    04-1000003  Stone Ridge                   1000 South Danville Road        Kilgore             TX    75662 
         7         CO7    06-1000004  Holme Circle                  2740-2800 Axe Factory Road      Philadelphia        PA    19152 
         8         CO8    06-1000003  Washington Crossing           614-15 E. Mosser Street         Allentown           PA    18103 
      Group 2                                                                                                                
         9A          2A   643802-5    Ginger Creek Apartments       2800 Springfield Avenue         Champaign           IL    61821 
         9B          2B   643802-5    Continental Plaza Apartments  907 South Mattis Avenue         Champaign           IL    61821 
         9C          2C   643802-5    Stoneleigh Court              800 South Mattis Avenue         Champaign           IL    61821 
         9D          2D   643802-5    Colonial Village Apartments   1003 South Mattis Avenue        Champaign           IL    61821 
         9E          2E   643802-5    Healey Street Apartments      607,609,611,613 West Healey St  Champaign           IL    61820 
         9F          2F   643802-5    Clark Street Apartments       307,311,312,402 West Clark St   Champaign           IL    61820 
         9G          2G   643802-5    Green Street Apartments       507-509 West Green Street       Champaign           IL    61820 
         9H          2H   643802-5    Anthony Drive Apartments      1500 Anthony Drive              Champaign           IL    61821 
         9I          2I   643802-5    Colonial South Apartments     1101 South Mattis Avenue        Champaign           IL    61821 
        10           3    644135-5    Hampton Court Apartments      3955 Swenson Ave                Las Vegas           NV    89119 
        11           4    650901-9    Eagle Court Apartments        215 West 84th St                New York            NY    10024 
        12           6    644111-9    Latham Village Apartments     Latham Village Lane             Latham              NY    12110 
        13           7    643277-5    Navajo Bluffs Apartments      6575 Jaffe Court                San Diego           CA    92119 
        14           9    650647-8    Lantana Apartments            4103 Wesley Club Drive          Atlanta             GA    30034 
        15          10    650565-7    Bren Mar Apartments           6374 Beryl Road                 Alexandria          VA    23212 
        16          11    644048-2    Newport Apartments            415 South Pine Island Rd        Plantation          FL    33324 
        17          12    642968-1    Wyoga Lake Apartments         4260-4261 Americana Drive       Cuyahoga Falls      OH    44224 
        18          13    2           Greenbriar Village            Township Line Road              Bath (Allentown)    PA    18104 
        19          14    642996-6    Winbranch Apaprtments         3551 Dalebranch Drive           Memphis             TN    38116 
        20          15    643812-2    Crystal Village               2610-A Camellia Street          Durham              NC    27705 
        21          16    650675-3    Saratoga Lake Apartments      3552 Panthersville Road         Decatur             GA    30034 
        22          17    643000-7    Trenton Place Apartments      34188 Euclid Avenue             Willoughby          OH    44094 
        23          18    644109-6    Prospect Point Apts           200-300 West Curtis             Savoy               IL    68121 
        24          20    642952-6    Garden Village Apartments     2000 North Mattis Ave           Champaign           IL    61821 
        25          21    642000-4    City Terrace Apartments       425 East 3rd Street             Long Beach          CA    90802 
        26          22    644143-6    Hidden Oaks Apartments        1329 Northwest Military Highwy  San Antonio         TX    78231 
        27          23    644122-9    Foxglove Apartments           210 Redd Road                   El Paso             TX    79932 
        28          24    650513-6    Shannon View Apartments       University Drive                Fort Lauderdale     FL    33324 
        29A         25A   642885-7    Brighton Properties I         88 Washington Street            Boston              MA    02135 
        29B         25B   642885-7    Brighton Properties II        119-127 Sutherland Road         Boston              MA    02135 
        29C         25C   642885-7    Brighton Properties III       1687 Commonwealth Ave.          Boston              MA    02135 
        30          27    650518-1    Courtyard Apartments          3222-3294 E. Dakota Avenue      Fresno              CA    93726 
        31          28    650553-4    Montrose Square Apartments    6531 Emmons Drive               Fort Wayne          IN    46255 
        32          30    650570-9    Hunter Chase Apartments       1897 Madison Street             Clarksville         TN    37043 
        33          32    643773-8    Wildwood East Apartments      2237 East 56th Avenue           Anchorage           AK    99502 
        34          91    11          Fairfield Apartments          18 Country Club Drive           Newark              DE    19711 
        35          35    650800-7    Bedford Crossing Apartments   550 Old Hickory Blvd            Jackson             TN    38301 
                                                                                                                           

<CAPTION>
      Counter    Control  Loan        Original     Cut-Off-Date   Cut-Off-Date
      Number     Number   Number      Balance         UPB            Rate         Note Date
- ----------------------------------------------------------------------------------------
      <S>          <C>    <C>         <C>           <C>               <C>         <C>
      Group 1
         1         CO1    04-1000001   7,951,729     7,844,670        8.21        9/9/94
         2         CO2    04-1000009   6,540,454     6,452,395        8.21        9/9/94
         3         CO3    06-1000001   4,950,000     4,836,173        8.00        8/23/94
         4         CO4    04-1000002   3,645,692     3,596,608        8.21        9/9/94
         5         CO5    04-1000012   3,195,112     3,152,094        8.21        9/9/94
         6         CO6    04-1000003   1,818,466     1,793,983        8.21        9/9/94
         7         CO7    06-1000004   1,300,000     1,275,221        8.43        11/30/94
         8         CO8    06-1000003   1,030,000     1,015,808        8.62        11/28/94
      Group 2                                                                    
         9A          2A   643802-5     3,885,000     3,874,468        8.00        2/28/96
         9B          2B   643802-5     2,200,000     2,194,036        8.00        2/28/96
         9C          2C   643802-5     1,200,000     1,196,747        8.00        2/28/96
         9D          2D   643802-5     1,140,000     1,136,910        8.00        2/28/96
         9E          2E   643802-5     1,040,000     1,037,181        8.00        2/28/96
         9F          2F   643802-5       810,000       807,804        8.00        2/28/96
         9G          2G   643802-5       750,000       747,967        8.00        2/28/96
         9H          2H   643802-5       625,000       623,306        8.00        2/28/96
         9I          2I   643802-5       400,000       398,916        8.00        2/28/96
        10           3    644135-5    11,000,000    10,979,492        8.41        3/21/96
        11           4    650901-9    10,000,000     9,978,364        7.84        4/5/96
        12           6    644111-9     8,000,000     7,967,186        7.99        12/21/95
        13           7    643277-5     7,200,000     7,172,731        7.46        1/5/96
        14           9    650647-8     6,155,000     6,147,877        8.74        4/17/96
        15          10    650565-7     5,350,000     5,336,072        8.20        2/22/96
        16          11    644048-2     5,100,000     5,090,036        8.18        3/28/96
        17          12    642968-1     5,300,000     5,207,443        8.11        12/4/95
        18          13    2            5,000,000     4,991,089        8.63        3/28/96
        19          14    642996-6     4,800,000     4,763,898        7.99        11/22/95
        20          15    643812-2     4,400,000     4,380,950        7.72        12/28/95
        21          16    650675-3     4,300,000     4,295,024        8.74        4/17/96
        22          17    643000-7     4,200,000     4,173,057        8.00        12/7/95
        23          18    644109-6     4,000,000     3,985,119        7.55        1/25/96
        24          20    642952-6     3,650,000     3,636,742        7.67        1/23/96
        25          21    642000-4     3,500,000     3,477,330        7.94        12/1/95
        26          22    644143-6     3,400,000     3,390,072        7.63        2/15/96
        27          23    644122-9     3,300,000     3,293,190        7.91        3/8/96
        28          24    650513-6     3,225,300     3,223,444        8.75        5/9/96
        29A         25A   642885-7       825,000       815,803        9.00        6/22/95
        29B         25B   642885-7     1,350,000     1,334,951        9.00        6/22/95
        29C         25C   642885-7     1,012,500     1,001,213        9.00        6/22/95
        30          27    650518-1     3,154,000     3,148,573        8.80        3/26/96
        31          28    650553-4     2,800,000     2,792,172        8.78        3/21/96
        32          30    650570-9     2,500,000     2,495,456        8.91        4/3/96
        33          32    643773-8     1,950,000     1,936,150        7.36        12/8/95
        34          91    11           1,900,000     1,898,333        9.10        5/30/96
        35          35    650800-7     1,875,000     1,873,277        8.82        5/24/96
</TABLE>


                                       1
<PAGE>

<TABLE>
<CAPTION>
 Counter    Control   Loan             Property                           Property
 Number     Number    Number             Name                              Address                     City           State     Zip
- -----------------------------------------------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>                               <C>                               <C>                <C>    <C>
   36         36     643766-0    Silver Terrace Apartments         4697 Rose Coral Drive             Orlando            FL     32808
   37         37     643018-8    Flamingo Apartments               1650 West 44th Place              Hialeah            FL     33012
   38         38     643099-7    Torrey Pines Apartments           45235 7Th Street East             Lancaster          CA     93535
   39         40     650785-9    Cedarwood Apartments              2880 Beverly Hills Rd.            Memphis            TN     38128
   40         41     642944-5    Colebrook Manor                   2456 Iverson Street               Temple Hills       MD     20748
   41         42     644046-3    Valley View                       5,6,8 &11 Secora Raod             Monsey             NY     10952
   42         43     650692-8    Quarry Apartments                 270 Quarry Street                 Quincy             MA     02171
   43         45     650693-1    Park Drive Limited Partnership    149-151 Park Drive                Boston             MA     02115
   44         46     643232-2    Haven Manor Apartments            905 West 26th Street              Lynn Haven         FL     32444
   45         47     643765-7    Willow Trail Apartments           4801 Clyde Morris Blvd            Port Orange        FL     32119
   46         48     643051-5    One And Only Apartments           3602/3619 Bolivar Drive           Dallas             TX     75220
   47         49     650795-6    Pratton Arms Apartments           20 Eames Street                   Framingham         MA     01701
   48         50     642967-8    Quilliams Noble Apartments        2481-2487 Noble Road              Cleveland Heights  OH     44121
   49         51     643775-4    Chugach South Apartments          9540 & 9600 Morningside Loop      Anchorage          AK     99502
   50         52     8           Lakeview Manor                    1700 Newcombtown Road             Millville          NJ     8332 
   51         53     643774-1    Chugach West Apartments           1340 & 1402 West 26th Avenue      Anchorage          AK     99503
   52         54     3           Eldorado Gardens                  200 Mill Street                   Belleville         NJ     7109 
   53         55     650694-4    Pembroke Apartments               2051-2061 NW 81 Street            Pembroke Pines     FL     33024
   54         90     650523-3    Great Northeast Plaza             2201-2235 Cottman Avenue and 
                                                                     2290 Bleigh Street              Philadelphia       PA     19149
   55         56     642895-4    Village Square at Kiln Creek      5007 Victory Blvd.                York County        VA     23602
   56         57     644081-9    Promenade Shopping Center         9810 Alternate Route A1A          Palm Beach Gardens FL     33410
   57         59     643091-3    Escada                            7 East 57th Street                New York           NY     10022
   58         60     650656-2    Santa Fe Springs Market Place     Washington Blvd./Norwalk Blvd.    Santa Fe Springs   CA     90605
   59         61     642963-6    Plaza Del Rienzi                  North Canal Blvd/Rue London       Thibodaux          LA     70301
   60         62     650578-3    Battlefield Plaza                 313 East Battlefield Road         Springfield        MO     65807
   61         63     643327-9    Harnett Crossing Shopping Center  2106-2330 Cumberland Street       Dunn               NC     28334
   62         65     650460-3    Grand Union Shopping Center       402-430 Union Blvd                West Islip         NY     11795
   63         67     643016-2    Village II (Indian Wells)         Highway 111                       Indian Wells       CA     92210
   64         68     642940-3    Eckerd Plaza                      N.E.Corner Of Golden Gate Pkwy    Naples             FL     33999
   65         70     650698-6    MVP Sports                        1207 Washington Street (Route 53) Hanover            MA     01887
   66         71     650695-7    IRG Waltham Limited               101 First Avenue                  Waltham            MA     02154
   67         72     643017-5    Ritchey Business Centre           1831 S. Ritchey St.               Santa Ana          CA     92705
   68         73     643015-9    Highland Plaza Sc                 3001-3051 Nicollet Avenue         Minneapolis        MN     55408
   69         74     643789-3    Regency Pointe                    940 Arlington Expressway          Jackonsonville     FL     75231
   70         75     643186-0    Cohaire Plaza                     Inter.Of Westover Rd & Sunset     Clinton            NC     28328
   71         76     650867-0    Tokeneke Center                   23-25 Tokeneke Road               Darien             CT     06490
   72         77     650796-9    Quincy Flagship/Mithell           625 Southern Artery               Quincy             MA     02169
   73         78     643762-8    Ecor Rouge Shopping Center        49 North Greeno Road              Fairhope           AL     36532
   74         79     650874-8    Great Falls Shopping Center       Highway 158                       Roanoke Rapids     NC     27870
   75         80     643085-8    Yancey Commons Shopping Center    Us Highway 19E/Dogwood Lane       Burnsville         NC     28714
   76         81     643790-3    Foxmoor Center                    5660 Foxmoor Bayshore Road, N.    North Ft. Meyers   FL     15212
   77         82     650797-2    Eleven Hurley                     11 Hurley Street                  Cambridge          MA     02141
   78         83     4           University Plaza                  Highway 22                        Martin             TN     38237
   79         84     650696-0    Dudley Plaza Realty               Airport Road                      Dudley             MA     01571
   80         85     642962-3    Parkside Plaza                    Highway 15 & West 10th Street     Laurel             MS     39441
   81         86     642947-4    Heritage Plaza Shopping Center    2410 North Heritage St.           Kinston            NC     28502
   82         87     643792-9    Everything Organized              310 North Pointe Parkway          Alpharetta         GA     30202
   83         88     650697-3    CVS Clinton                       14-16 East Main Street            Clinton            CT     06413

<CAPTION>
 Counter    Control   Loan       Original      Cut-Off-Date      Cut-Off-Date              
 Number     Number    Number     Balance           UPB               Rate       Note Date
- -----------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>            <C>                 <C>         <C>
   36         36     643766-0     1,867,500      1,857,858          8.310%      10/18/95 
   37         37     643018-8     1,750,000      1,735,499          8.240%      10/6/95  
   38         38     643099-7     1,650,000      1,640,952          8.010%      10/4/95  
   39         40     650785-9     1,525,000      1,523,587          8.770%      5/24/96  
   40         41     642944-5     1,465,000      1,447,496          8.120%      11/30/95 
   41         42     644046-3     1,450,000      1,441,783          8.260%      5/1/96   
   42         43     650692-8     1,450,000      1,437,907          8.200%      10/31/95 
   43         45     650693-1     1,350,000      1,332,144          9.820%      2/15/95  
   44         46     643232-2     1,275,000      1,269,592          8.010%      2/12/96  
   45         47     643765-7     1,233,000      1,231,614          8.880%      4/29/96  
   46         48     643051-5     1,275,000      1,263,400          9.080%      8/21/95  
   47         49     650795-6     1,026,000      1,019,301          7.890%      12/21/95 
   48         50     642967-8       975,000        957,914          8.070%      12/4/95  
   49         51     643775-4       950,000        943,617          7.710%      12/8/95  
   50         52     8              900,000        898,394          9.020%      4/25/96  
   51         53     643774-1       835,000        829,478          7.810%      12/8/95  
   52         54     3              825,000        823,583          9.250%      5/1/96   
   53         55     650694-4       750,000        741,218          8.700%      6/8/95   
   54         90     650523-3    18,000,000     17,990,250          9.040%      5/17/96  
   55         56     642895-4    15,375,000     15,314,180          8.170%      12/26/95 
   56         57     644081-9    13,160,671     12,423,775          9.000%      12/29/92 
   57         59     643091-3    10,600,000     10,475,650          8.270%      11/13/95 
   58         60     650656-2     7,475,000      7,471,197          9.340%      5/10/96  
   59         61     642963-6     6,270,000      6,263,528          9.290%      4/30/96  
   60         62     650578-3     6,225,000      6,186,080          8.160%      12/15/95 
   61         63     643327-9     6,200,000      6,189,109          8.700%      3/18/96  
   62         65     650460-3     5,750,000      5,726,697          8.050%      12/18/95 
   63         67     643016-2     4,750,000      4,726,315          8.410%      1/3/96   
   64         68     642940-3     4,200,000      4,176,487          8.840%      12/19/95 
   65         70     650698-6     3,650,000      3,625,239          8.630%      11/10/95 
   66         71     650695-7     3,100,000      3,065,527          9.020%      6/23/95  
   67         72     643017-5     3,080,000      3,071,460          8.830%      3/26/96  
   68         73     643015-9     3,000,000      2,984,523          8.200%      1/24/96  
   69         74     643789-3     3,000,000      2,515,288          9.375%      8/17/93  
   70         75     643186-0     2,475,000      2,461,855          8.020%      1/19/96  
   71         76     650867-0     2,250,000      2,231,265          8.960%      9/28/95  
   72         77     650796-9     1,810,000      1,795,214          8.420%      1/17/96  
   73         78     643762-8     1,800,000      1,794,934          8.740%      3/7/96   
   74         79     650874-8     1,800,000      1,793,007          8.550%      3/5/96   
   75         80     643085-8     1,750,000      1,738,659          8.910%      11/30/95 
   76         81     643790-3     1,600,000      1,384,229          9.000%      11/29/93 
   77         82     650797-2     1,400,000      1,388,858          8.630%      1/30/96  
   78         83     4            1,440,000      1,438,839          9.600%      5/23/96  
   79         84     650696-0     1,330,000      1,319,225          8.380%      10/19/95 
   80         85     642962-3     1,180,000      1,178,142          9.766%      4/30/96  
   81         86     642947-4     1,135,000      1,129,482          8.565%      1/11/96  
   82         87     643792-9     1,100,000      1,067,363          9.740%      7/22/94  
   83         88     650697-3       840,000        831,767          8.450%      12/14/95 
</TABLE>


                                       2
<PAGE>

<TABLE>
<CAPTION>
 Counter    Control   Loan            Property                           Property
 Number     Number    Number            Name                              Address                        City          State    Zip
- -----------------------------------------------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>                               <C>                               <C>                <C>    <C>
    84        89     643722-0    Bonnie Brea Shopping Center       5030-5080 Benita Road/5037 
                                                                     Central Avenue                  San Diego          CA     91902
    85        CO9    P00676      Mott - 76 S. Bergen Place         76 S. Bergen Place                Freeport           NY     11520
    86        CO10   P00722      Mott - 655 Nassau Road            655 Nassau Road                   Hempstead          NY     11550
    87        CO11   P00686      Mott - 45 Broadway                45 Broadway                       Freeport           NY     11520
    88        CO12   P00670      Mott - 35 N. Long Beach Avenue    35 N. Long Beach Avenue           Freeport           NY     11520
    89        CO13   P00692      Mott - 56 N. Long Beach Avenue    56 N. Long Beach Avenue           Freeport           NY     11520
    90        CO14   P00720      Mott - 27 Attorney Street         27 Attorney Street                Hempstead          NY     11550
    91        CO15   P00682      Mott - 95 Jerusalem Avenue        95 Jerusalem Avenue               Hempstead          NY     11550
    92        CO16   P00708      Mott - 271 Washington Street      271 Washington Street             Hempstead          NY     11550
    93        CO17   P00678      Mott - 155 Pine Street            155 Pine Street                   Freeport           NY     11520
    94        CO18   P00690      Mott - 40 Graffing Place          40 Graffing Place                 Freeport           NY     11520
    95        CO19   P00704      Mott - 260 Belmont Parkway        260 Belmont Parkway               Hempstead          NY     11550
    96        CO20   P00710      Mott - 360 Washington Street      360 Washington Street             Hempstead          NY     11530
    97        CO21   P00706      Mott - 55 Nassau Place            55 Nassau Place                   Hempstead          NY     11550
    98        CO22   P00714      Mott - 25 Peninsula Boulevard     25-27 Peninsula Boulevard         Hempstead          NY     11550
    99        CO23   P00684      Mott - 1100 Ward Place            1100 Ward Place                   Woodmere           NY     11598
   100        CO24   P00610      Ridgecrest Retirement Center      1900 Highway 6 West               Waco               TX     76712
   101        CO25   941-0103    Morningstar Mini - Charlotte      3912  Wilkinson Boulevard         Charlotte          NC     28208
   102        CO26   941-0095    Morningstar Mini - Hickory        1970 Tate Boulevard S.E.          Hickory            NC     28601
   103        CO27   941-0104    Morningstar Mini - Winston Salem  5713 Robin Wood Lane              Winston-Salem      NC     27105
   104        CO28   941-0094    Morningstar Mini - Florence       753 N. Cashua Drive               Florence           SC     29502
   105        CO29   941-0096    Morningstar Mini - Lexington      951 N. Main Street                Lexington          NC     27292
   106        CO30   941-0097    Morningstar Mini - Sumter         1277 Camden Highway               Sumter             SC     29150
   107        CO31   941-0086    Thousand Oaks Self Storage        3485 Old Conejo Road              Thousand Oaks      CA     91320
   108        CO32   P00638      King Shopping Center              7001-7101 Martin Luther 
                                                                     King, Jr. Hwy.                  Palmer Park        MD     20875
   109        CO33   941-0062    Starr Avenue                      30-28 Starr Avenue                Long Island City   NY     11101
   110A       CO34a  P00630      Kmart/Elizabeth City              683 South Hughes Blvd.            Elizabeth City     NC     27909
   110B       CO34b  P00628      Kmart/Rocky Mount                 720 Sutters Creek Boulevard       Rocky Mount        NC     27804
   111        CO35   P00664      Regency Park-El Molino            245 South El Molino Avenue        Pasadena           CA     91101
   112        CO36   P00640      Millburn Common                   225 Millburn Avenue               Millburn           NJ     7041 
   113A       CO37a  941-0075    Sentry SS - Williamsburg          5393 Moorestown Road              Williamsburg       VA     23188
   113B       CO37b  941-0075    Sentry SS - Chesapeake            4815 Station House Road           Chesapeake         VA     23321
   113C       CO37c  941-0075    Sentry SS - Newport               5868 Jefferson Avenue             Newport News       VA     23605
   113D       CO37d  941-0075    Sentry SS - Whitestone            Eastside Route 3                  White Stone        VA     22578
   114        CO38   P00578      The Drake Tower Apartments        1512-1514 Spruce Street           Philadelphia       PA     19102
   115        CO39   941-0061    Snyder Avenue                     40 Snyder Avenue                  Brooklyn           NY     11226
   116        CO40   941-0063    Diamond Mini Storage              7741 Brayton Drive                Anchorage          AK     99507
   117        CO41   941-0064    International Self Storage        130 & 150 West International
                                                                     Airport Road                    Anchorage          AK     99518
   118        CO42   P00540      Eastgate Shopping Center          2830 North Avenue                 Grand Junction     CO     81501
   119        CO43   941-0090    AZ Storage Inns - Country Club    1750 N. Country Club Drive        Mesa               AZ     85201
   120        CO44   941-0091    AZ Storage Inns - Greenfield      139 North Greenfield Road         Mesa               AZ     85205
   121        CO45   941-0089    AZ Storage Inns - Broadway        837 East Broadway Road            Mesa               AZ     85204
   122        CO46   98-1000159  Sterling Meadows Apartments       33433 Schoenherr Road             Sterling Heights   MI     48312
   123        CO47   941-0074    Coldwater Self Storage            7215 Coldwater Canyon Avenue      North Hollywood    CA     91605
   124        CO48   P00658      Picador Plaza                     1270 - 1290 Picador Boulevard     San Diego          CA     92154
   125        CO49   941-0116    Security Public Storage           471 C Street                      Chula Vista        CA     91910
   126        CO50   P00626      Cedar Grove Apartments            800 E. South Street               Alvin              TX     77511
   127        CO51   P00612      Canyon Pointe Apartmens           3621 N. Black Canyon Hwy.         Phoenix            AZ     85015

<CAPTION>
 Counter    Control   Loan       Original     Cut-Off-Date      Cut-Off-Date
 Number     Number    Number     Balance          UPB               Rate         Note Date
- ------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>            <C>                 <C>          <C>
    84        89     643722-0    4,015,000      4,011,605           9.320%       5/16/96 
    85        CO9    P00676      3,232,500      3,219,268           8.000%       12/21/95
    86        CO10   P00722      2,238,750      2,229,586           8.000%       12/21/95
    87        CO11   P00686      2,045,560      2,037,186           8.000%       12/21/95
    88        CO12   P00670      1,279,000      1,273,764           8.000%       12/21/95
    89        CO13   P00692      1,106,250      1,101,721           8.000%       12/21/95
    90        CO14   P00720        648,750        646,094           8.000%       12/21/95
    91        CO15   P00682        570,000        567,667           8.000%       12/21/95
    92        CO16   P00708        529,500        527,332           8.000%       12/21/95
    93        CO17   P00678        502,500        500,443           8.000%       12/21/95
    94        CO18   P00690        450,000        448,158           8.000%       12/21/95
    95        CO19   P00704        392,250        390,644           8.000%       12/21/95
    96        CO20   P00710        390,000        388,404           8.000%       12/21/95
    97        CO21   P00706        378,000        376,453           8.000%       12/21/95
    98        CO22   P00714        351,750        350,310           8.000%       12/21/95
    99        CO23   P00684        316,800        315,503           8.000%       12/21/95
   100        CO24   P00610      9,300,000      9,227,221          10.000%       8/3/95  
   101        CO25   941-0103    2,150,000      2,134,249           9.000%       10/31/95
   102        CO26   941-0095    1,875,000      1,861,376           9.050%       10/31/95
   103        CO27   941-0104    1,800,000      1,786,813           9.000%       10/31/95
   104        CO28   941-0094    1,481,000      1,470,239           9.050%       10/31/95
   105        CO29   941-0096      990,000        982,807           9.050%       10/31/95
   106        CO30   941-0097      911,250        904,629           9.050%       10/31/95
   107        CO31   941-0086    7,400,000      7,341,236           9.250%       9/27/95 
   108        CO32   P00638      7,200,000      7,163,256           8.250%       1/12/96 
   109        CO33   941-0062    7,150,000      7,113,352           9.375%       12/21/95
   110A       CO34a  P00630      3,575,000      3,551,698           8.875%       11/14/95
   110B       CO34b  P00628      3,425,000      3,402,676           8.875%       11/14/95
   111        CO35   P00664      6,000,000      5,947,602           9.375%       12/21/95
   112        CO36   P00640      5,500,000      5,474,056           8.750%       1/15/96 
   113A       CO37a  941-0075    1,896,000      1,881,846           9.625%       9/27/95 
   113B       CO37b  941-0075    1,206,000      1,196,997           9.625%       9/27/95 
   113C       CO37c  941-0075    1,146,000      1,137,445           9.625%       9/27/95 
   113D       CO37d  941-0075      222,000        220,343           9.625%       9/27/95 
   114        CO38   P00578      4,250,000      4,199,631           8.625%       6/23/95 
   115        CO39   941-0061    4,100,000      4,059,534           9.750%       6/15/95 
   116        CO40   941-0063    2,200,000      2,178,701          10.375%       5/23/95 
   117        CO41   941-0064    1,550,000      1,534,994          10.375%       5/23/95 
   118        CO42   P00540      3,400,000      3,366,058           9.125%       7/28/95 
   119        CO43   941-0090    1,400,000      1,389,627           9.670%       9/27/95 
   120        CO44   941-0091    1,050,000      1,042,220           9.670%       9/27/95 
   121        CO45   941-0089      900,000        893,331           9.670%       9/27/95 
   122        CO46   98-1000159  3,059,000      3,034,000          10.220%       12/28/94
   123        CO47   941-0074    2,910,000      2,886,749           9.875%       8/23/95 
   124        CO48   P00658      2,900,000      2,882,839           8.500%       12/13/95
   125        CO49   941-0116    2,600,000      2,585,822           9.000%       12/18/95
   126        CO50   P00626      2,560,000      2,549,781           8.125%       12/8/95 
   127        CO51   P00612      2,450,000      2,441,842           8.125%       1/3/96  
</TABLE>                                                                   


                                       3
<PAGE>

<TABLE>
<CAPTION>
 Counter    Control    Loan        Property                           Property
 Number     Number     Number        Name                              Address                        City              State   Zip
- -----------------------------------------------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>                               <C>                               <C>                <C>    <C>
   128        CO52   941-0085    Central Avenue Self Storage       3399 Central Avenue               Riverside          CA     92506
   129        CO53   P00660      Country Brook Apartments          5 Country Brook Lane              Rochester          NH     3839 
   130        CO54   941-0099    Atlantic Self Storage             2401 Build America Drive          Hampton            VA     23666
   131        CO55   P00546      Delicare Convalescent Center      1340 East Madison Avenue          El Cajon           CA     92021
   132        CO56   P00642      Midwest Distribution Center       3300 Lockbourne Road              Columbus           OH     43207
   133        CO57   941-0073    Ranchos Stor-All                  813 Short Court                   Gardnerville       NV     89410
   134        CO58   941-0072    Stor-All                          3395 West T. Quarter Circle Road  Winnemucca         NV     89445
   135        CO59   941-0106    Morningstar Mini - Charlotte      5301 North Sharon Amity Road      Charlotte          NC     28215
   136        CO60   P00534      215 East Gunhill                  215 East Gunhill Road             Bronx              NY     10467
   137        CO61   P00155      The Corners Apartments            4150 Winchester Road              Memphis            TN     38115
   138        CO62   941-0088    Palo Verde Mini Storage           255 McKellips Road                Mesa               AZ     85201
   139        CO63   941-0071    Stop & Stor                       1700 Shore Parkway                Brooklyn           NY     11214
   140        CO64   P00150      Urbanwood Apartments              3816 106th Street                 Urbandale          IA     50322
   141        CO65   P00514      Lexington Avenue Apartments       801 Lexington Avenue              Lakewood           NJ     8701 
   142        CO66   P00512      485 Front Street                  485 Front Street                  Hempstead          NY     11550
   143        CO67   941-0068    Safeguard Self Storage #11        300 23rd Street                   Kenner             LA     70062
   144        CO68   941-0102    AZ Storage Inns - Apache Trails   5253 East Main Street             Mesa               AZ     85204
   145        CO69   P00582      Longwood Retirement Village       480 East Church Avenue            Longwood           FL     32750
   146        CO70   P00614      Euclid Convalescent Center        1350 Euclid Avenue                San Diego          CA     92105
   147        CO71   941-0058    Safeguard                         9642/9705 South Padre Island 
                                                                     Drive                           Corpus Christi     TX     78418
   148        CO72   P00588      Homeland Grocery Store            12508 North May Avenue            Oklahoma City      OK     73120
   149        CO73   941-0098    Conyers Self Storage              1840 Iris Drive                   Conyers            GA     30207
   150        CO74   P00648      Le Shoppe                         90 W.  Mount Pleasant Avenue      Livingston         NJ     7039 
   151        CO75   P00502      Briarwood Apartments              13600 Horizon Boulevard           El Paso            TX     79927
   152        CO76   P00503      Lakeway Apartments                1600 McMahon Avenue & 14790 
                                                                     Breaux Street                   El Paso            TX     79927
   153        CO77   941-0082    Regency Mini Storage              8740 Atlantic Boulevard           Jacksonville       FL     32211
   154        CO78   98-1000160  Bellamar Apartments               1470 West 40th Street             Hialeah            FL     33012
   155        CO79   941-0083    Normandy Mini Storage             8204 Normandy Boulevard           Jacksonville       FL     32221
   156        CO80   941-0114    Stor-A-Lot Self Storage           17108 Main Street                 Hesperia           CA     92345
   157        CO81   P00646      Perth Amboy Industrial Center     31-63 Pennsylvania Avenue         Kearny             NJ     7032 
   158        CO82   941-0105    Handy Mini Storage                2445 Main Street                  Chula Vista        CA     91911
   159        CO83   941-0107    Morningstar Mini - Matthews       10716 Monroe Road                 Matthews           NC     28105
   160        CO84   941-0057    A Storage #2                      7413 W. Saint Bernard Highway     Arabi              LA     70032
   161        CO85   941-0093    Ironwood Self Storage             1678 West Superstition Boulevard  Apache Junction    AZ     85220
   162        CO86   P00272      Carriage House Apartments         131-139 North Bend Road           Baltimore          MD     21229
- ------------------------------------------------------------------------------------------------------------------------------------
               176
====================================================================================================================================

<CAPTION>                        
 Counter    Control    Loan      Original     Cut-Off-Date      Cut-Off-Date              
 Number     Number     Number    Balance          UPB               Rate       Note Date
- ----------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>            <C>                 <C>        <C>      
   128        CO52   941-0085      2,450,000      2,440,995          9.300%    11/20/95
   129        CO53   P00660        2,400,000      2,391,840          8.000%    1/8/96  
   130        CO54   941-0099      2,400,000      2,380,941          9.250%    9/26/95 
   131        CO55   P00546        2,250,000      2,211,352         10.375%    5/12/95 
   132        CO56   P00642        2,200,000      2,169,162          8.500%    1/15/96 
   133        CO57   941-0073      1,200,000      1,181,298          9.750%    7/17/95 
   134        CO58   941-0072      1,000,000        984,895         10.000%    7/26/95 
   135        CO59   941-0106      2,000,000      1,987,017          8.900%    11/28/95
   136        CO60   P00534        2,000,000      1,975,349         10.250%    2/27/95 
   137        CO61   P00155        2,100,000      1,856,915         10.000%    8/16/94 
   138        CO62   941-0088      1,750,000      1,737,695          9.250%    10/3/95 
   139        CO63   941-0071      1,700,000      1,684,039          9.500%    7/5/95  
   140        CO64   P00150        1,700,000      1,668,577          9.875%    8/11/94 
   141        CO65   P00514        1,650,000      1,634,562         10.375%    9/30/94 
   142        CO66   P00512        1,636,000      1,614,114         10.875%    11/10/94
   143        CO67   941-0068      1,550,000      1,534,994         10.375%    5/8/95  
   144        CO68   941-0102      1,500,000      1,490,087          9.625%    10/11/95
   145        CO69   P00582        1,500,000      1,488,569          9.500%    9/22/95 
   146        CO70   P00614        1,500,000      1,484,169          9.125%    11/29/95
   147        CO71   941-0058      1,450,000      1,429,684          9.875%    1/27/95 
   148        CO72   P00588        1,300,000      1,288,799          8.750%    9/27/95 
   149        CO73   941-0098      1,200,000      1,191,734          9.375%    10/26/95
   150        CO74   P00648        1,200,000      1,182,994          8.375%    1/15/96 
   151        CO75   P00502          805,000        791,417         10.125%    9/6/94  
   152        CO76   P00503          360,000        353,926         10.125%    9/8/94  
   153        CO77   941-0082      1,120,000      1,100,168          9.750%    11/30/95
   154        CO78   98-1000160    1,097,558      1,088,476         10.160%    12/30/94
   155        CO79   941-0083      1,100,000      1,080,522          9.750%    11/30/95
   156        CO80   941-0114      1,025,000      1,019,411          9.000%    12/19/95
   157        CO81   P00646        1,000,000        983,119          8.500%    12/27/95
   158        CO82   941-0105        930,000        925,133          9.250%    12/19/95
   159        CO83   941-0107        900,000        894,158          8.900%    11/27/95
   160        CO84   941-0057        850,000        837,934          9.750%    1/30/95 
   161        CO85   941-0093        600,000        587,808          9.750%    10/27/95
   162        CO86   P00272          547,000        536,043         10.250%    5/10/94 
- ---------------------------------------------------------------------------------------
                                 486,998,842    482,357,812          8.685%        
=======================================================================================
</TABLE>

     Footnote - The adjustment dates for the floating rate loans are as follows:

     *    For 6 Month Libor index floaters, April 1, and October 1, are the
          interest rate adjustment dates with payment adjustment dates of May 1,
          and November 1, respectively. The first interest rate adjustment date
          is October 1, 1996.

     *    For 1 Month Libor index floaters, the interest rate adjustment date is
          two business days prior to the beginning of each calendar month, with
          interest paid in arrears by the first of the subsequent calendar month
          (e.g. June 27th rate set is for July payment due on August 1 etc.)

<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
04-1000001      Woodhaven                           1st        59,623.15    0/1/04        99          No       Floating   6 mo Libor
04-1000009      Sandstone                           1st        49,041.22    0/1/04        99          No       Floating   6 mo Libor
06-1000001      Green Tree                          1st        38,276.64    9/1/01        62          No       Floating   6 mo Libor
04-1000002      Hunters Glen                        1st        27,335.89    0/1/04        99          No       Floating   6 mo Libor
04-1000012      Oak Hollow                          1st        23,957.38    0/1/04        99          No       Floating   6 mo Libor
04-1000003      Stone Ridge                         1st        13,635.11    0/1/04        99          No       Floating   6 mo Libor
06-1000004      Holme Circle                        1st        10,421.37    2/1/01        65          No       Floating   6 mo Libor
06-1000003      Washington Crossing                 1st         7,996.60    2/1/01        65          No       Floating   6 mo Libor
                                                                                                                                    
643802-5        Ginger Creek Apartments             1st        28,506.77    3/1/06       116        Yes(i)       Fixed              
643802-5        Continental Plaza Apartments        1st        16,142.83    3/1/06       116        Yes(i)       Fixed              
643802-5        Stoneleigh Court                    1st         8,805.18    3/1/06       116        Yes(i)       Fixed              
643802-5        Colonial Village Apartments         1st         8,364.92    3/1/06       116        Yes(i)       Fixed              
643802-5        Healey Street Apartments            1st         7,631.15    3/1/06       116        Yes(i)       Fixed              
643802-5        Clark Street Apartments             1st         5,943.50    3/1/06       116        Yes(i)       Fixed              
643802-5        Green Street Apartments             1st         5,503.24    3/1/06       116        Yes(i)       Fixed              
643802-5        Anthony Drive Apartments            1st         4,586.03    3/1/06       116        Yes(i)       Fixed              
643802-5        Colonial South Apartments           1st         2,935.06    3/1/06       116        Yes(i)       Fixed              
644135-5        Hampton Court Apartments            1st        83,879.86    4/1/06       117          No         Fixed              
650901-9        Eagle Court Apartments              1st        76,157.65    5/1/06       118          No         Fixed              
644111-9        Latham Village Apartments           1st        58,645.41    12/31/10     174          No         Fixed              
643277-5        Navajo Bluffs Apartments            1st        50,146.38    2/1/06       115          No         Fixed              
650647-8        Lantana Apartments                  1st        48,377.46    5/1/06       118          No         Fixed              
650565-7        Bren Mar Apartments                 1st        40,004.87    3/1/06       116          No         Fixed              
644048-2        Newport Apartments                  1st        38,063.91    4/1/06       117          No         Fixed              
642968-1        Wyoga Lake Apartments               1st        50,986.70    1/1/11       174          No         Fixed              
2               Greenbriar Village                  1st        38,907.28    4/1/06       117          No         Fixed              
642996-6        Winbranch Apaprtments               1st        37,015.39    12/1/05      113          No         Fixed              
643812-2        Crystal Village                     1st        31,430.97    1/1/06       114          No         Fixed              
650675-3        Saratoga Lake Apartments            1st        33,797.41    5/1/06       118          No         Fixed              
643000-7        Trenton Place Apartments            1st        32,416.28    1/1/03        78          No         Fixed              
644109-6        Prospect Point Apts                 1st        28,105.66    2/1/06       115          No         Fixed              
642952-6        Garden Village Apartments           1st        25,947.56    2/1/06       115          No         Fixed              
642000-4        City Terrace Apartments             1st        26,874.60    1/1/06       114          No         Fixed              
644143-6        Hidden Oaks Apartments              1st        24,076.68    3/1/06       116          No         Fixed              
644122-9        Foxglove Apartments                 1st        24,007.50    4/1/03        81          No         Fixed              
650513-6        Shannon View Apartments             1st        25,373.45    6/1/06       119          No         Fixed              
642885-7        Brighton Properties I               1st         6,926.20    7/1/05       108        Yes(j)       Fixed              
642885-7        Brighton Properties II              1st        11,333.77    7/1/05       108        Yes(j)       Fixed              
642885-7        Brighton Properties III             1st         8,500.33    7/1/05       108        Yes(j)       Fixed              
650518-1        Courtyard Apartments                1st        24,925.25    4/1/06       117          No         Fixed              
650553-4        Montrose Square Apartments          1st        23,077.12    4/1/06       117          No         Fixed              
650570-9        Hunter Chase Apartments             1st        20,826.05    5/1/06       118          No         Fixed              
643773-8        Wildwood East Apartments            1st        14,233.22    1/1/11       174        Yes(k)       Fixed              
11              Fairfield Apartments                1st        16,075.04    6/1/06       119          No         Fixed              
650800-7        Bedford Crossing Apartments         1st        15,504.47    6/1/06       119          No         Fixed              

<CAPTION>
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
04-1000001           2.750%       11.750%         6.000%              0.270%               1      
04-1000009           2.750%       11.750%         6.000%              0.270%               1      
06-1000001           2.750%       12.560%         7.813%              0.270%               1      
04-1000002           2.750%       11.750%         6.000%              0.270%               1      
04-1000012           2.750%       11.750%         6.000%              0.270%               1      
04-1000003           2.750%       11.750%         6.000%              0.270%               1      
06-1000004           2.750%       12.630%         6.375%              0.270%               1      
06-1000003           2.750%       12.880%         8.625%              0.270%               1      
                                                                                                  
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
644135-5                                                              0.185%               2      
650901-9                                                              0.140%               2      
644111-9                                                              0.185%               2      
643277-5                                                              0.185%               2      
650647-8                                                              0.185%               2      
650565-7                                                              0.185%               2      
644048-2                                                              0.185%               2      
642968-1                                                              0.185%               2      
2                                                                     0.185%               2      
642996-6                                                              0.185%               2      
643812-2                                                              0.185%               2      
650675-3                                                              0.185%               2      
643000-7                                                              0.185%               2      
644109-6                                                              0.185%               2      
642952-6                                                              0.185%               2      
642000-4                                                              0.185%               2      
644143-6                                                              0.185%               2      
644122-9                                                              0.185%               2      
650513-6                                                              0.185%               2      
642885-7                                                              0.185%               2      
642885-7                                                              0.185%               2      
642885-7                                                              0.185%               2      
650518-1                                                              0.185%               2      
650553-4                                                              0.185%               2      
650570-9                                                              0.185%               2      
643773-8                                                              0.185%               2      
11                                                                    0.185%               2      
650800-7                                                              0.185%               2      
</TABLE>


                                       5
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
643766-0        Silver Terrace Apartments           1st        14,108.75    11/1/05      112          No         Fixed              
643018-8        Flamingo Apartments                 1st        13,786.19    11/1/05      112          No         Fixed              
643099-7        Torrey Pines Apartments             1st        12,118.62    11/1/05      112          No         Fixed              
650785-9        Cedarwood Apartments                1st        12,558.42    6/1/06       119          No         Fixed              
642944-5        Colebrook Manor                     1st        12,363.48    12/1/05      113          No         Fixed              
644046-3        Valley View                         1st        14,075.47    5/1/11       178          No         Fixed              
650692-8        Quarry Apartments                   1st        11,384.12    10/1/02       75          No         Fixed              
650693-1        Park Drive Limited Partnership      1st        12,096.58    3/1/02        68          No         Fixed              
643232-2        Haven Manor Apartments              1st         9,849.11    3/1/06       116          No         Fixed              
643765-7        Willow Trail Apartments             1st         9,814.72    5/1/06       118          No         Fixed              
643051-5        One And Only Apartments             1st        10,767.69    9/1/05       110          No         Fixed              
650795-6        Pratton Arms Apartments             1st         7,844.22    1/1/03        78          No         Fixed              
642967-8        Quilliams Noble Apartments          1st         9,357.05    1/1/11       174          No         Fixed              
643775-4        Chugach South Apartments            1st         7,150.69    1/1/11       174        Yes(k)       Fixed              
8               Lakeview Manor                      1st         7,565.10    5/1/06       118          No         Fixed              
643774-1        Chugach West Apartments             1st         6,339.92    1/1/11       174        Yes(k)       Fixed              
3               Eldorado Gardens                    1st         7,065.15    5/1/06       118          No         Fixed              
650694-4        Pembroke Apartments                 1st         6,140.62    6/1/05       107          No         Fixed              
650523-3        Great Northeast Plaza               1st       145,350.43    6/1/06       119          No         Fixed              
642895-4        Village Square at Kiln Creek        1st       114,643.68    12/31/05     114          No         Fixed              
644081-9        Promenade Shopping Center           1st       107,110.37    1/1/00        42          No         Fixed              
643091-3        Escada                              1st        90,452.07    12/1/02       77          No         Fixed              
650656-2        Santa Fe Springs Market Place       1st        61,983.11    6/1/06       119          No         Fixed              
642963-6        Plaza Del Rienzi                    1st        51,763.60    5/1/06       118          No         Fixed              
650578-3        Battlefield Plaza                   1st        48,707.22    1/1/06       114          No         Fixed              
643327-9        Harnett Crossing Shopping Center    1st        48,554.19    4/1/06       117          No         Fixed              
650460-3        Grand Union Shopping Center         1st        42,392.06    1/1/06       114          No         Fixed              
643016-2        Village II (Indian Wells)           1st        37,960.63    2/1/06       115          No         Fixed              
642940-3        Eckerd Plaza                        1st        34,787.22    1/1/06       114          No         Fixed              
650698-6        MVP Sports                          1st        29,711.24    12/1/05      113          No         Fixed              
650695-7        IRG Waltham Limited                 1st        26,057.56    7/1/05       108          No         Fixed              
643017-5        Ritchey Business Centre             1st        25,489.64    4/1/06       117          No         Fixed              
643015-9        Highland Plaza Sc                   1st        23,553.35    2/1/06       115          No         Fixed              
643789-3        Regency Pointe                      1st        34,165.78    9/1/05       110          No         Fixed              
643186-0        Cohaire Plaza                       1st        19,135.25    2/1/06       115          No         Fixed              
650867-0        Tokeneke Center                     1st        18,820.13    10/1/02       75          No         Fixed              
650796-9        Quincy Flagship/Mithell             1st        15,616.07    2/1/03        79          No         Fixed              
643762-8        Ecor Rouge Shopping Center          1st        14,786.36    4/1/06       117          No         Fixed              
650874-8        Great Falls Shopping Center         1st        14,554.79    3/1/06       116          No         Fixed              
643085-8        Yancey Commons Shopping Center      1st        14,578.23    12/1/05      113          No         Fixed              
643790-3        Foxmoor Center                      1st        18,208.49    12/1/05      113          No         Fixed              
650797-2        Eleven Hurley                       1st        12,264.96    2/1/06       115          No         Fixed              
4               University Plaza                    1st        12,681.48    6/1/06       119          No         Fixed              
650696-0        Dudley Plaza Realty                 1st        10,602.18    11/1/05      112          No         Fixed              
642962-3        Parkside Plaza                      1st        10,528.64    5/1/06       118          No         Fixed              
642947-4        Heritage Plaza Shopping Center      1st         9,189.10    2/1/06       115          No         Fixed              
643792-9        Everything Organized                1st        10,479.72    2/1/05       103          No         Fixed              
650697-3        CVS Clinton                         1st         7,263.15    12/1/05      113          No         Fixed              

<CAPTION>       
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
643766-0                                                              0.185%               2
643018-8                                                              0.185%               2
643099-7                                                              0.185%               2
650785-9                                                              0.185%               2
642944-5                                                              0.185%               2
644046-3                                                              0.185%               2
650692-8                                                              0.185%               2
650693-1                                                              0.185%               2
643232-2                                                              0.185%               2
643765-7                                                              0.185%               2
643051-5                                                              0.185%               2
650795-6                                                              0.185%               2
642967-8                                                              0.185%               2
643775-4                                                              0.185%               2
8                                                                     0.310%               2
643774-1                                                              0.185%               2
3                                                                     0.310%               2
650694-4                                                              0.185%               2
650523-3                                                              0.185%               2
642895-4                                                              0.185%               2
644081-9                                                              0.160%               2
643091-3                                                              0.185%               2
650656-2                                                              0.185%               2
642963-6                                                              0.185%               2
650578-3                                                              0.185%               2
643327-9                                                              0.185%               2
650460-3                                                              0.185%               2
643016-2                                                              0.185%               2
642940-3                                                              0.185%               2
650698-6                                                              0.185%               2
650695-7                                                              0.185%               2
643017-5                                                              0.185%               2
643015-9                                                              0.185%               2
643789-3                                                              0.465%               2
643186-0                                                              0.185%               2
650867-0                                                              0.185%               2
650796-9                                                              0.185%               2
643762-8                                                              0.185%               2
650874-8                                                              0.185%               2
643085-8                                                              0.185%               2
643790-3                                                              0.560%               2
650797-2                                                              0.185%               2
4                                                                     0.210%               2
650696-0                                                              0.185%               2
642962-3                                                              0.185%               2
642947-4                                                              0.185%               2
643792-9                                                              2.005%               2
650697-3                                                              0.185%               2
</TABLE>


                                       6
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
643722-0        Bonnie Brea Shopping Center         1st        34,577.87    6/1/06       119          No         Fixed              
P00676          Mott - 76 S. Bergen Place           1st        23,718.94    1/1/06       114        Yes(c)       Fixed              
P00722          Mott - 655 Nassau Road              1st        16,427.15    1/1/06       114        Yes(c)       Fixed              
P00686          Mott - 45 Broadway                  1st        15,009.59    1/1/06       114        Yes(c)       Fixed              
P00670          Mott - 35 N. Long Beach Avenue      1st         9,384.85    1/1/06       114        Yes(c)       Fixed              
P00692          Mott - 56 N. Long Beach Avenue      1st         8,117.27    1/1/06       114        Yes(c)       Fixed              
P00720          Mott - 27 Attorney Street           1st         4,760.30    1/1/06       114        Yes(c)       Fixed              
P00682          Mott - 95 Jerusalem Avenue          1st         4,182.46    1/1/06       114        Yes(c)       Fixed              
P00708          Mott - 271 Washington Street        1st         3,885.28    1/1/06       114        Yes(c)       Fixed              
P00678          Mott - 155 Pine Street              1st         3,687.17    1/1/06       114        Yes(c)       Fixed              
P00690          Mott - 40 Graffing Place            1st         3,301.94    1/1/06       114        Yes(c)       Fixed              
P00704          Mott - 260 Belmont Parkway          1st         2,878.19    1/1/06       114        Yes(c)       Fixed              
P00710          Mott - 360 Washington Street        1st         2,861.68    1/1/06       114        Yes(c)       Fixed              
P00706          Mott - 55 Nassau Place              1st         2,773.63    1/1/06       114        Yes(c)       Fixed              
P00714          Mott - 25 Peninsula Boulevard       1st         2,581.02    1/1/06       114        Yes(c)       Fixed              
P00684          Mott - 1100 Ward Place              1st         2,324.57    1/1/06       114        Yes(c)       Fixed              
P00610          Ridgecrest Retirement Center        1st        84,509.17    9/1/05       110          No         Fixed              
941-0103        Morningstar Mini - Charlotte        1st        18,042.72    12/1/05      113        Yes(h)       Fixed              
941-0095        Morningstar Mini - Hickory          1st        15,799.18    12/1/05      113        Yes(h)       Fixed              
941-0104        Morningstar Mini - Winston Salem    1st        15,105.53    12/1/05      113        Yes(h)       Fixed              
941-0094        Morningstar Mini - Florence         1st        12,479.25    12/1/05      113        Yes(h)       Fixed              
941-0096        Morningstar Mini - Lexington        1st         8,341.97    12/1/05      113        Yes(h)       Fixed              
941-0097        Morningstar Mini - Sumter           1st         7,678.40    12/1/05      113        Yes(h)       Fixed              
941-0086        Thousand Oaks Self Storage          1st        63,372.26    11/1/05      112          No         Fixed              
P00638          King Shopping Center                1st        56,748.41    2/1/06       115          No         Fixed              
941-0062        Starr Avenue                        1st        61,849.17    2/1/06       115          No         Fixed              
P00630          Kmart/Elizabeth City                1st        29,695.85    12/1/10      173        Yes(a)       Fixed              
P00628          Kmart/Rocky Mount                   1st        28,449.87    12/1/10      173        Yes(a)       Fixed              
P00664          Regency Park-El Molino              1st        55,439.02    1/1/06       114          No         Fixed              
P00640          Millburn Common                     1st        45,217.90    2/1/06       115          No         Fixed              
941-0075        Sentry SS - Williamsburg            1st        16,730.33    11/1/02       76        Yes(f)       Fixed              
941-0075        Sentry SS - Chesapeake              1st        10,641.76    11/1/02       76        Yes(f)       Fixed              
941-0075        Sentry SS - Newport                 1st        10,112.32    11/1/02       76        Yes(f)       Fixed              
941-0075        Sentry SS - Whitestone              1st         1,958.93    11/1/02       76        Yes(f)       Fixed              
P00578          The Drake Tower Apartments          1st        34,580.90    7/1/02        72          No         Fixed              
941-0061        Snyder Avenue                       1st        36,536.63    6/15/05      108          No         Fixed              
941-0063        Diamond Mini Storage                1st        20,575.90    5/16/05      107        Yes(d)       Fixed              
941-0064        International Self Storage          1st        14,496.66    5/16/05      107        Yes(d)       Fixed              
P00540          Eastgate Shopping Center            1st        28,824.27    8/1/02        73          No         Fixed              
941-0090        AZ Storage Inns - Country Club      1st        12,397.60    11/1/05      112        Yes(g)       Fixed              
941-0091        AZ Storage Inns - Greenfield        1st         9,298.20    11/1/05      112        Yes(g)       Fixed              
941-0089        AZ Storage Inns - Broadway          1st         7,969.89    11/1/05      112        Yes(g)       Fixed              
98-1000159      Sterling Meadows Apartments         1st        27,343.54    1/1/02        66          No         Fixed              
941-0074        Coldwater Self Storage              1st        26,187.20    10/1/05      111          No         Fixed              
P00658          Picador Plaza                       1st        23,351.59    1/1/03        78          No         Fixed              
941-0116        Security Public Storage             1st        21,819.11    2/1/06       115          No         Fixed              
P00626          Cedar Grove Apartments              1st        19,007.93    1/1/03        78          No         Fixed              
P00612          Canyon Pointe Apartmens             1st        18,191.18    2/1/06       115          No         Fixed              

<CAPTION>       
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
643722-0                                                              0.185%               2 
P00676                                                                0.270%               2 
P00722                                                                0.270%               2 
P00686                                                                0.270%               2 
P00670                                                                0.270%               2 
P00692                                                                0.270%               2 
P00720                                                                0.270%               2 
P00682                                                                0.270%               2 
P00708                                                                0.270%               2 
P00678                                                                0.270%               2 
P00690                                                                0.270%               2 
P00704                                                                0.270%               2 
P00710                                                                0.270%               2 
P00706                                                                0.270%               2 
P00714                                                                0.270%               2 
P00684                                                                0.270%               2 
P00610                                                                0.270%               2 
941-0103                                                              0.270%               2 
941-0095                                                              0.270%               2 
941-0104                                                              0.270%               2 
941-0094                                                              0.270%               2 
941-0096                                                              0.270%               2 
941-0097                                                              0.270%               2 
941-0086                                                              0.270%               2 
P00638                                                                0.270%               2 
941-0062                                                              0.270%               2 
P00630                                                                0.270%               2 
P00628                                                                0.270%               2 
P00664                                                                0.270%               2 
P00640                                                                0.270%               2 
941-0075                                                              0.270%               2 
941-0075                                                              0.270%               2 
941-0075                                                              0.270%               2 
941-0075                                                              0.270%               2 
P00578                                                                0.270%               2 
941-0061                                                              0.270%               2 
941-0063                                                              0.270%               2 
941-0064                                                              0.270%               2 
P00540                                                                0.270%               2 
941-0090                                                              0.270%               2 
941-0091                                                              0.270%               2 
941-0089                                                              0.270%               2 
98-1000159                                                            0.270%               2 
941-0074                                                              0.270%               2 
P00658                                                                0.270%               2 
941-0116                                                              0.270%               2 
P00626                                                                0.270%               2 
P00612                                                                0.270%               2 
</TABLE>


                                       7
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
941-0085        Central Avenue Self Storage         1st        20,244.38    1/1/06       114          No         Fixed              
P00660          Country Brook Apartments            1st        17,610.35    2/1/03        79          No         Fixed              
941-0099        Atlantic Self Storage               1st        20,553.16    11/1/05      112          No         Fixed              
P00546          Delicare Convalescent Center        1st        22,274.94    6/1/02        71          No         Fixed              
P00642          Midwest Distribution Center         1st        21,664.27    2/1/06       115          No         Fixed              
941-0073        Ranchos Stor-All                    1st        11,382.20    8/1/05       109        Yes(e)       Fixed              
941-0072        Stor-All                            1st         9,650.22    8/1/05       109        Yes(e)       Fixed              
941-0106        Morningstar Mini - Charlotte        1st        16,647.18    1/1/06       114          No         Fixed              
P00534          215 East Gunhill                    1st        18,527.67    3/1/02        68          No         Fixed              
P00155          The Corners Apartments              1st        19,082.72    9/1/01        62          No         Fixed              
941-0088        Palo Verde Mini Storage             1st        14,986.68    12/1/05      113          No         Fixed              
941-0071        Stop & Stor                         1st        14,852.84    6/30/02       72          No         Fixed              
P00150          Urbanwood Apartments                1st        15,298.37    9/1/00        50          No         Fixed              
P00514          Lexington Avenue Apartments         1st        14,939.22    10/1/01       63          No         Fixed              
P00512          485 Front Street                    1st        15,887.02    12/1/04      101          No         Fixed              
941-0068        Safeguard Self Storage #11          1st        14,496.66    5/7/02        71          No         Fixed              
941-0102        AZ Storage Inns - Apache Trails     1st        13,236.02    12/1/05      113          No         Fixed              
P00582          Longwood Retirement Village         1st        13,105.45    10/1/05      111          No         Fixed              
P00614          Euclid Convalescent Center          1st        13,616.71    12/1/05      113          No         Fixed              
941-0058        Safeguard                           1st        13,048.28    1/26/02       67          No       Floating   1 mo Libor
P00588          Homeland Grocery Store              1st        10,687.87    10/1/05      111          No         Fixed              
941-0098        Conyers Self Storage                1st        10,380.28    12/1/05      113          No         Fixed              
P00648          Le Shoppe                           1st        11,729.11    2/1/06       115          No         Fixed              
P00502          Briarwood Apartments                1st         7,386.09    10/1/19      279        Yes(b)       Fixed              
P00503          Lakeway Apartments                  1st         3,303.10    10/1/19      279        Yes(b)       Fixed              
941-0082        Regency Mini Storage                1st        11,864.86    1/1/11       174          No         Fixed              
98-1000160      Bellamar Apartments                 1st         9,761.88    1/1/02        66          No         Fixed              
941-0083        Normandy Mini Storage               1st        11,652.99    1/1/11       174          No         Fixed              
941-0114        Stor-A-Lot Self Storage             1st         8,601.76    2/1/03        79          No         Fixed              
P00646          Perth Amboy Industrial Center       1st         9,847.40    1/1/06       114          No         Fixed              
941-0105        Handy Mini Storage                  1st         7,964.35    2/1/03        79          No         Fixed              
941-0107        Morningstar Mini - Matthews         1st         7,491.23    1/1/06       114          No         Fixed              
941-0057        A Storage #2                        1st         7,575.27    1/29/02       67          No       Floating   1 mo Libor
941-0093        Ironwood Self Storage               1st         6,356.18    12/1/10      173          No         Fixed              
P00272          Carriage House Apartments           1st         5,067.32    6/1/01        59          No         Fixed              
- ------------------------------------------------------------------------------------------------------------------------------------
                                                            3,964,097.68
====================================================================================================================================

<CAPTION>       
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
941-0085                                                              0.270%               2 
P00660                                                                0.270%               2 
941-0099                                                              0.270%               2 
P00546                                                                0.270%               2 
P00642                                                                0.270%               2 
941-0073                                                              0.270%               2 
941-0072                                                              0.270%               2 
941-0106                                                              0.270%               2 
P00534                                                                0.270%               2 
P00155                                                                0.270%               2 
941-0088                                                              0.270%               2 
941-0071                                                              0.270%               2 
P00150                                                                0.270%               2 
P00514                                                                0.270%               2 
P00512                                                                0.270%               2 
941-0068                                                              0.270%               2 
941-0102                                                              0.270%               2 
P00582                                                                0.270%               2 
P00614                                                                0.270%               2 
941-0058             3.750%       13.880%         9.875%              0.270%               2 
P00588                                                                0.270%               2 
941-0098                                                              0.270%               2 
P00648                                                                0.270%               2 
P00502                                                                0.270%               2 
P00503                                                                0.270%               2 
941-0082                                                              0.270%               2 
98-1000160                                                            0.270%               2 
941-0083                                                              0.270%               2 
941-0114                                                              0.270%               2 
P00646                                                                0.270%               2 
941-0105                                                              0.270%               2 
941-0107                                                              0.270%               2 
941-0057             3.750%       13.750%         9.750%              0.270%               2 
941-0093                                                              0.270%               2 
P00272                                                                0.270%               2 
- ---------------------------------------------------------------------------------------------

=============================================================================================
</TABLE>

          Footnote - The adjustment dates for the floating rate loans are as
          follows:

          *    For 6 Month Libor index floaters, April 1, and October 1, are the
               interest rate adjustment dates with payment adjustment dates of
               May 1, and November 1, respectively. The first interest rate
               adjustment date is October 1, 1996.

          *    For 1 Month Libor index floaters, the interest rate adjustment
               date is two business days prior to the beginning of each calendar
               month, with interest paid in arrears by the first of the
               subsequent calendar month (e.g. June 27th rate set is for July
               payment due on August 1 etc.)


                                       8

                                MORTGAGE LOAN PURCHASE AGREEMENT


          This Mortgage Loan Purchase Agreement (this "Agreement"), is dated and
effective as of June 27, 1996,  between Citibank,  N.A. as seller (the "Seller")
and Mortgage Capital Funding, Inc. as purchaser (the "Purchaser").

               The Seller desires to sell, assign, transfer and otherwise convey
to or at the direction of the Purchaser,  and the Purchaser  desires to purchase
(for its own benefit or on behalf of the Trust Fund (as defined below)), subject
to the terms and conditions  set forth herein,  the  multifamily  and commercial
mortgage loans (the "Mortgage Loans")  identified on the schedule annexed hereto
as Exhibit A (the  "Mortgage  Loan  Schedule"),  as such schedule may be amended
from time to time  pursuant to the terms hereof.  Certain of the Mortgage  Loans
(the "PNC Mortgage Loans") were purchased by the Seller from PNC Bank,  National
Association ("PNC Bank") pursuant to a mortgage loan purchase  agreement,  dated
the date hereof (the "PNC Mortgage Loan Purchase  Agreement"),  between PNC Bank
and the Seller.  Certain of the Mortgage  Loans (the "CTS Mortgage  Loans";  all
Mortgage  Loans which are not CTS  Mortgage  Loans and PNC Mortgage  Loans,  the
"Citibank Mortgage Loans") were purchased by the Seller from ContiTrade Services
L.L.C.  ("CTS") pursuant to a mortgage loan purchase  agreement,  dated the date
hereof (the "CTS Mortgage Loan Purchase Agreement"), between CTS and the Seller.

               The Purchaser  intends to create a trust fund (the "Trust Fund"),
the primary assets of which will be the Mortgage Loans, and beneficial ownership
of which will be  evidenced  by a series of mortgage  pass-through  certificates
(the  "Certificates").  Certain  classes  of the  Certificates  will be rated by
Standard & Poor's  Ratings  Services  and/or  Fitch  Investor's  Services,  L.P.
(together,  the "Rating  Agencies").  Certain classes of the  Certificates  (the
"Registered  Certificates") will be registered under the Securities Act of 1933,
as amended  (the  "Securities  Act").  The Trust  Fund will be  created  and the
Certificates will be issued pursuant to a pooling and servicing agreement, dated
as of July 1, 1996 (the "Pooling and Servicing Agreement"),  among the Purchaser
as  sponsor,  the Seller as  mortgage  loan  seller,  GMAC  Commercial  Mortgage
Corporation  as master  servicer,  Hanford/Healy  Asset  Management  Company  as
special  servicer  (the  "Special  Servicer")  and State  Street  Bank and Trust
Company as trustee (in such capacity, the "Trustee") and REMIC administrator (in
such  capacity,  the  "REMIC  Administrator").  Capitalized  terms  used but not
otherwise  defined herein have the respective  meanings  assigned to them in the
Pooling and Servicing Agreement.

               The Purchaser  intends to sell the Certificates to the Seller and
Goldman,  Sachs & Co.  ("Goldman")  pursuant  to, in the case of the  Registered
Certificates, an underwriting agreement dated the date hereof (the "Underwriting
Agreement") and, in the case of the remaining  Certificates (the "Non-Registered
Certificates"),  a  certificate  purchase  agreement  dated the date hereof (the
"Certificate Purchase Agreement").

               Now,  therefore,  in consideration of the premises and the mutual
agreements set forth herein, the parties agree as follows:
<PAGE>
               SECTION 1.     Agreement to Purchase.

               (a) The Seller  agrees to sell,  assign,  transfer and  otherwise
convey to or at the  direction of the  Purchaser,  and the  Purchaser  agrees to
purchase  (for its own  benefit or on behalf of the Trust  Fund),  the  Mortgage
Loans.  The purchase and sale of the Mortgage Loans shall take place on July 10,
1996 or such other date as shall be mutually  acceptable  to the parties  hereto
(the "Closing Date").  As of the close of business on July 1, 1996 (the "Cut-off
Date"),  the  Mortgage  Loans  will have an  aggregate  principal  balance  (the
"Initial  Pool  Balance"),  after  application  of all payments of principal due
thereon  on or before  such  date,  whether or not  received,  of  $482,357,812,
subject to a variance of plus or minus 5%. The  purchase  price for the Mortgage
Loans shall be equal to 99.91% of the Initial Pool Balance ($481,921,743),  plus
accrued interest in an amount equal to $966,683, and shall be paid to the Seller
by wire transfer in immediately  available funds on the Closing Date (or by such
other method as the Purchaser and the Seller may agree).

               (b)  Pursuant  to  the  Pooling  and  Servicing  Agreement,   the
Purchaser will assign, or will direct the Seller to assign, to the Trustee,  and
the  Trustee  will  succeed  to, all of the  right,  title and  interest  of the
assigning party in and to the Mortgage Loans.

               SECTION 2.     Conveyance of Mortgage Loans.

               (a) On the Closing Date,  subject only to receipt of the purchase
price referred to in Section 1 hereof,  the Seller shall transfer,  assign,  set
over and otherwise  convey to the Purchaser or, if so directed,  to the Trustee,
without recourse,  all the right, title and interest of the Seller in and to the
Mortgage  Loans  identified on the Mortgage  Loan Schedule as of such date.  The
Mortgage Loan Schedule, as it may be amended,  shall conform to the requirements
set forth in this Agreement and the Pooling and Servicing Agreement.

               (b) The  Purchaser or the  Trustee,  as the case may be, shall be
entitled to receive all scheduled  payments of principal and interest due on the
Mortgage Loans after the Cut-off Date, and all other recoveries of principal and
interest  collected  thereon after the Cut-off Date.  All scheduled  payments of
principal  and interest due thereon on or before the Cut-off Date and  collected
after the Cut-off Date shall belong to the Seller.

               (c) On or before the Closing  Date,  the Seller shall  deliver or
cause to be delivered to the Trustee or to a custodian designated by the Trustee
(a "Custodian")  all documents  required to be delivered by the Seller under the
Pooling and Servicing  Agreement and shall otherwise  comply with all conveyance
requirements thereof.

               (d)     The Seller's  records will reflect the transfer of the
Mortgage  Loans to the Purchaser or the Trustee, as the case may be, as a sale.

                                       2
<PAGE>

     SECTION 3. Examination of Mortgage Loan Files and Due Diligence Review.

        The  Seller  shall  reasonably  cooperate  with any  examination  of the
Mortgage Files and Servicing Files for the Mortgage Loans that may be undertaken
by or on behalf of the  Purchaser.  The fact that the Purchaser has conducted or
has failed to conduct any partial or complete  examination of the Mortgage Files
and/or  Servicing  Files  relating  to the  Mortgage  Loans shall not affect the
Purchaser's or the Trustee's  right to pursue any remedy  available in equity or
at law for a breach of the Seller's  representations and warranties contemplated
by Section 4.

       SECTION 4. Representations, Warranties and Covenants of the Seller.

               (a) The Seller  shall make such  representations  and  warranties
regarding  itself and the Mortgage  Loans as are required  under the Pooling and
Servicing Agreement.

               (b) In addition,  the Seller  hereby  represents  and warrants 
to, and covenants with, the Purchaser as of the date hereof that:

               (i) The Seller is a national banking  association duly organized,
        validly  existing  and in good  standing  under  the laws of the  United
        States,  and is in  compliance  with the laws of each State in which any
        Mortgaged  Property  is located to the  extent  necessary  to ensure the
        enforceability  of each  Mortgage  Loan and to perform  its  obligations
        under this Agreement.

               (ii) The execution and delivery of this  Agreement by the Seller,
        and the  performance  and compliance with the terms of this Agreement by
        the Seller,  will not violate the Seller's  articles of association  and
        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  agreement or other  instrument to which it is a
        party or which is applicable to it or any of its assets.

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

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

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

               (vi) No  litigation  is pending  or, to the best of the  Seller's
        knowledge, threatened against the Seller which would prohibit the Seller
        from  entering  into this  Agreement  or, in the Seller's good faith and
        reasonable judgment, is likely 


                                       3
<PAGE>

        to  materially   and   adversely   affect   either  the  ability  of the
        Seller  to   perform   its  obligations  under  this  Agreement  or  the
        financial  condition of the Seller.

               (vii)  To the  extent  of the  information  included  therein  in
        reliance  on the  Seller's  Information,  none  of the  Prospectus,  the
        Memorandum  or,  insofar as they are required to be filed as part of the
        Registration   Statement   pursuant  to  the  No-Action   Letters,   any
        Computational   Materials  or  ABS  Term  Sheets  with  respect  to  the
        Registered  Certificates,  contains  any untrue  statement of a material
        fact or omits to state any material fact  required to be stated  therein
        or  necessary  to  make  the  statements   therein,   in  light  of  the
        circumstances under which they were made, not misleading (in the case of
        any Computational Materials or ABS Term Sheets, when read in conjunction
        with the  Prospectus  and,  in the  case of the  Memorandum,  when  read
        together with the other information specified therein as being available
        for  review  by  investors).   (Prospectus,   Memorandum,   Registration
        Statement,  No-Action Letters,  Computational Materials, ABS Term Sheets
        and Seller's Information are each defined in Section 8.)

               SECTION 5.     Repurchases.

               The Seller shall  repurchase  (or cause an affiliate to purchase)
any Mortgage  Loan  required to be  repurchased  by it under,  and in accordance
with, the Pooling and Servicing Agreement.

               SECTION 6.     Closing.

               The  closing of the sale of the  Mortgage  Loans (the  "Closing")
shall be held at the offices of Thacher Proffitt & Wood, Two World Trade Center,
New York, New York 10048 at 10:00 a.m., New York City time, on the Closing Date.

               The Closing shall be subject to each of the following conditions:

                            (i) All of the representations and  arranties of the
               Seller specified herein and in the Pooling and Servicing 
               Agreement  shall be true and correct as of the Closing Date;

                           (ii) All documents specified in Section 7  of  this
               Agreement (the "Closing Documents"),  in such forms as are agreed
               upon and acceptable to the Purchaser,  shall be duly executed and
               delivered  by  all  signatories  as  required   pursuant  to  the
               respective terms thereof;

                                       4
<PAGE>

                           (iii) The Seller shall have delivered and released to
               the Trustee, the Master Servicer or a Custodian, as applicable,  
               all documents and funds required to be so delivered pursuant to 
               the  Pooling and  Servicing Agreement;

                           (iv) The result of any  examination of  the  Mortgage
               Files  and  Servicing  Files  performed  by or on  behalf  of the
               Purchaser  pursuant to Section 3 hereof shall be  satisfactory to
               the Purchaser in its sole determination;

                           (v) All other terms and conditions of this  Agreement
               required to be complied  with on or before the Closing Date shall
               have been complied with, and the Seller shall have the ability to
               comply with all terms and  conditions  and perform all duties and
               obligations  required to be complied with or performed  after the
               Closing Date;

                           (vi) The Seller shall have paid all fees and expenses
               payable by it to the Purchaser or otherwise pursuant to this 
               Agreement; and

                           (vii) Neither the Underwriting Agreement   nor  the
               Certificate  Purchase  Agreement  shall have been  terminated  in
               accordance with its terms.

               Both  parties  agree to use their best  efforts to perform  their
respective  obligations  hereunder in a manner that will enable the Purchaser to
purchase the Mortgage Loans on the Closing Date.

               SECTION 7.     Closing Documents.

               The Closing Documents shall consist of the following:

               (a) This  Agreement  duly executed and delivered by the Purchaser
and the Seller,  and the Pooling  and  Servicing  Agreement  duly  executed  and
delivered by the Purchaser, the Seller and the other parties thereto;

               (b) An Officer's Certificate substantially in the form of Exhibit
B-1 hereto,  executed by the Secretary or an assistant  secretary of the Seller,
in his or her  individual  capacity,  and dated the Closing Date, and upon which
the  Purchaser  and  each   underwriter  or  other  initial   purchaser  of  the
Certificates  (each, a "Certificate  Purchaser") may rely,  attaching thereto as
exhibits the articles of association and by-laws of the Seller;

               (c) A certificate of good standing  regarding the Seller from the
Comptroller of the Currency, dated not earlier than 45 days prior to the Closing
Date;

               (d) A  certificate  of the  Seller  substantially  in the form of
Exhibit B-2 hereto,  executed by an executive officer or authorized signatory of
the Seller and dated the Closing  Date,  and upon which the  Purchaser  and each
Certificate Purchaser may rely;

               (e) A written opinion of Stephen E. Dietz,  Esq., counsel for the
Seller,  substantially in the form of Exhibit B-3 hereto (with any modifications
required by either Rating Agency, 


                                       5
<PAGE>

and  subject  to  such  reasonable  assumptions  and  qualifications  as  may be
requested  by  counsel  for  the  Seller  and  acceptable  to  counsel  for  the
Purchaser),  dated  the  Closing  Date  and  addressed  to the  Purchaser,  each
Certificate  Purchaser and each Rating Agency,  together with such other written
opinions as may be required by a Rating Agency;

               (f) One or more  accountant's  comfort  letters  relating  to the
information  regarding the Mortgage  Loans  contained in the Offering  Documents
that is of a statistical nature; and

               (g) Such  further  certificates,  opinions  and  documents as the
Purchaser may reasonably request.

               SECTION 8.     Indemnification.

               (a)  The  Seller  agrees  to  indemnify  and  hold  harmless  the
Purchaser, its officers and directors, and each person, if any, who controls the
Purchaser  within the  meaning of either  Section  15 of the  Securities  Act or
Section 20 of the  Securities  Exchange Act of 1934,  as amended (the  "Exchange
Act"),  against any and all losses,  claims,  damages or  liabilities,  joint or
several,  to which they or any of them may become  subject under the  Securities
Act, the Exchange Act or other federal or state statutory law or regulation,  at
common law, by  contractual  arrangement  or otherwise,  insofar as such losses,
claims,  damages or liabilities (or actions in respect  thereof) arise out of or
are based upon any untrue  statement or alleged  untrue  statement of a material
fact contained in the Registration Statement,  the Prospectus or the Memorandum,
or in any revision or amendment thereof or supplement  thereto,  or in any other
filing  incorporated by reference therein, or arise out of or are based upon the
omission or alleged omission (in the case of any Computational  Materials or ABS
Term Sheets,  when read in conjunction  with the Prospectus  and, in the case of
the Memorandum,  when read together with the other information specified therein
as being  available  for review by  investors)  to state therein a material fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the circumstances under which they were made, not misleading;  but only
if and to the extent  that such  untrue  statement,  alleged  untrue  statement,
omission  or alleged  omission  was made in  reliance  upon (i)  written or oral
information  regarding the Mortgage Loans, the related  Mortgaged  Properties or
the related Mortgagors,  furnished to the Purchaser and/or Goldman,  directly or
indirectly,  by the Seller or approved by the Seller and used in connection with
the preparation of the Memorandum, the Prospectus or any Computational Materials
or ABS Term  Sheets  with  respect to the  Registered  Certificates  or (ii) any
documents delivered to the Purchaser and/or Goldman,  directly or indirectly, by
the Seller or (iii) any representations,  warranties, statements or covenants of
the Seller contained in this Agreement or any document or certificate  delivered
pursuant  hereto  (the  foregoing  items  (i),  (ii)  and  (iii),  the  "Sellers
Information").  For purposes of the foregoing,  "Registration  Statement"  shall
mean collectively the registration  statement No. 33-25068 filed by MCFI on Form
S-11 and declared  effective on October 25, 1988 and the registration  statement
No.  33-63924  filed by MCFI on Form S-3 and  declared  effective  on August 24,
1993;   "Prospectus"   shall  mean  the  prospectus  dated  June  18,  1996,  as
supplemented by the prospectus  supplement dated June 27, 1996,  relating to the
Registered   Certificates;   "Memorandum"   shall  mean  the  private  placement
memorandum  dated June 27, 1996,  relating to the  Non-Registered  Certificates;
"Computational  Materials"  shall  have  the  meaning  assigned  thereto  in the
no-action  letter  dated May 20,  1994  issued by the  Division  of  Corporation
Finance of the Securities and Exchange  Commission (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


                                       6
<PAGE>

of Corporation  Finance of the Commission to the Public  Securities  Association
(together,  the "Kidder Letters");  and "ABS Term Sheets" shall have the meaning
assigned  thereto in 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").  This  indemnity  agreement  will be in  addition  to any
liability which the Seller may otherwise have.

               (b)   Promptly   after   receipt  by  any  person   entitled   to
indemnification under this Section 8 (each, an "indemnified party") of notice of
the  commencement  of any action,  such  indemnified  party will,  if a claim in
respect  thereof is to be made  against  the Seller (the  "indemnifying  party")
under  this  Section  8,  notify  the  indemnifying  party  in  writing  of  the
commencement thereof; but the omission to notify the indemnifying party will not
relieve  it from  any  liability  that  it may  have  to any  indemnified  party
otherwise  than under this Section 8;  provided,  however,  that any increase in
such  liability as a result of such failure to notify shall not be an expense of
the  indemnifying  party.  In case  any  such  action  is  brought  against  any
indemnified  party and it notifies the  indemnifying  party of the  commencement
thereof,  the indemnifying party will be entitled to participate therein, and to
the extent  that it may elect by written  notice  delivered  to the  indemnified
party promptly after receiving the aforesaid notice from such indemnified party,
to assume the defense  thereof,  with counsel  satisfactory to such  indemnified
party; provided, however, that if the defendants in any such action include both
the indemnified  party and the indemnifying  party and the indemnified  party or
parties  shall  have  reasonably  concluded  that  there  may be legal  defenses
available to it or them and/or other indemnified parties that are different from
or additional to those  available to the  indemnifying  party,  the  indemnified
party or parties shall have the right to select separate  counsel to assert such
legal  defenses  and to otherwise  participate  in the defense of such action on
behalf of such  indemnified  party or parties.  Upon  receipt of notice from the
indemnifying  party to such  indemnified  party of its  election  to assume  the
defense of such action and  approval by the  indemnified  party of counsel,  the
indemnifying  party  will  not  be  liable  for  any  legal  or  other  expenses
subsequently  incurred by such indemnified  party in connection with the defense
thereof,  unless (i) the indemnified  party shall have employed separate counsel
in  connection  with the  assertion  of legal  defenses in  accordance  with the
proviso  to the  preceding  sentence  (it being  understood,  however,  that the
indemnifying  party  shall  not be  liable  for the  expenses  of more  than one
separate  counsel,  approved by the Purchaser,  representing all the indemnified
parties  under  Section  8(a)  who  are  parties  to  such  action),   (ii)  the
indemnifying  party  shall  not  have  employed  counsel   satisfactory  to  the
indemnified  party to represent the  indemnified  party within a reasonable time
after notice of commencement of the action or (iii) the  indemnifying  party has
authorized the employment of counsel for the indemnified party at the expense of
the  indemnifying  party; and except that, if clause (i) or (iii) is applicable,
such  liability  shall  only be in respect of the  counsel  referred  to in such
clause (i) or (iii).

               (c) If the indemnification  provided for in this Section 8 is due
in  accordance  with  its  terms  but is for any  reason  held by a court  to be
unavailable to an indemnified party on grounds of policy or otherwise,  then the
indemnifying  party,  in lieu of  indemnifying  such  indemnified  party,  shall
contribute to the amount paid or payable by such  indemnified  party as 


                                       7
<PAGE>

a result of such losses, claims,  damages or liabilities,  in such proportion as
is appropriate to reflect the relative fault of the indemnified and indemnifying
parties in connection  with the  statements or omissions  which resulted in such
losses, claims, damages or liabilities,  as well as any other relevant equitable
considerations.  The relative fault of the indemnified and indemnifying  parties
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 such parties.

               (d) The  Purchaser and the Seller agree that it would not be just
and equitable if  contribution  pursuant to Section 8(c) were  determined by pro
rata  allocation or by any other method of allocation that does not take account
of the  considerations  referred to in Section  8(c)  above.  The amount paid or
payable by an indemnified party as a result of the losses,  claims,  damages and
liabilities referred to in this Section 8 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such indemnified party in connection with investigating or defending any such
action or claim,  except  where the  indemnified  party is required to bear such
expenses pursuant to this Section 8, which expenses the indemnifying party shall
pay as and when incurred, at the request of the indemnified party, to the extent
that the indemnifying  party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the indemnifying party are subsequently determined to
not be required to be borne by the indemnifying party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within the meaning of Section 11(f) of the Securities Act) shall be entitled to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

               (e) The indemnity and contribution  agreements  contained in this
Section 8 shall remain operative and in full force and effect  regardless of (i)
any termination of this Agreement, (ii) any investigation made by the Purchaser,
any of its directors or officers,  or any person  controlling  the Purchaser and
(iii) acceptance of and payment for any of the Certificates.

               SECTION 9.     Costs.

               All  costs  and  expenses  in  connection  with the  transactions
contemplated  hereunder  (including  without  limitation,  the  issuance  of the
Certificates as contemplated  by the Pooling and Servicing  Agreement)  shall be
paid in accordance with the Allocation Agreement, dated as of June 27, 1996 (the
"Allocation Agreement"), between ContiTrade Services L.L.C. and Citibank, N.A.

               SECTION 10.    Notices.

               All demands,  notices and  communications  hereunder  shall be in
writing and shall be deemed to have been duly given if  personally  delivered to
or mailed,  by registered  mail,  postage  prepaid,  or  transmitted by telex or
telegraph  and  confirmed  by a similar  mailed  writing,  if to the  Purchaser,
addressed  to the  Purchaser  at 399 Park  Avenue,  New  York,  New York  10043,
Attention: Mortgage Finance, or such other address as may hereafter be furnished
to the Seller in writing by the  Purchaser;  and if to the Seller,  addressed to
the Seller at 399 Park


                                       8
<PAGE>

Avenue,  New York, New York 10043,  Attention:  Mr. Richard Jarocki,  or to such
other address as the Seller may designate in writing to the Purchaser.

                   SECTION 11. Representations, Warranties and
                         Agreements to Survive Delivery.

               All representations,  warranties and agreements contained in this
Agreement,  incorporated herein by reference or contained in the certificates of
officers of the Seller submitted pursuant hereto,  shall remain operative and in
full force and effect and shall  survive  delivery of the Mortgage  Loans by the
Seller to the Purchaser or, at the direction of the Purchaser, to the Trustee.

               SECTION 12.    Severability of Provisions.

               Any part, provision, representation, warranty or covenant of this
Agreement that is prohibited or which is held to be void or unenforceable  shall
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
unenforceable  or  is  held  to be  void  or  unenforceable  in  any  particular
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
particular  jurisdiction  shall  not  invalidate  or render  unenforceable  such
provision in any other jurisdiction.  To the extent permitted by applicable law,
the parties hereto waive any provision of law which prohibits or renders void or
unenforceable any provision hereof.

               SECTION 13.    Counterparts.

               This  Agreement  may be executed  in any number of  counterparts,
each of which shall be deemed to be an original, but all of which together shall
constitute one and the same instrument.

               SECTION 14.                  GOVERNING LAW.

               THIS   AGREEMENT  AND  THE  RIGHTS,   DUTIES,   OBLIGATIONS   AND
RESPONSIBILITIES  OF THE PARTIES HERETO SHALL BE GOVERNED IN ACCORDANCE WITH THE
INTERNAL LAWS AND DECISIONS OF THE STATE OF NEW YORK.  THE PARTIES HERETO INTEND
THAT THE  PROVISIONS OF SECTION 5-1401 OF THE NEW YORK GENERAL  OBLIGATIONS  LAW
SHALL
APPLY TO THIS AGREEMENT.

               SECTION 15.    Further Assurances.

               The Seller and the  Purchaser  agree to execute and deliver  such
instruments  and take such further  actions as the other party may, from time to
time,  reasonably  request in order to effectuate  the purposes and to carry out
the terms of this Agreement.

               SECTION 16.    Successors and Assigns.

                                       9
<PAGE>

               The rights and  obligations  of the Seller  under this  Agreement
shall not be assigned by the Seller  without  the prior  written  consent of the
Purchaser,  except  that any  person  into  which  the  Seller  may be merged or
consolidated,  or any  corporation  or other entity  resulting  from any merger,
conversion  or  consolidation  to which  the  Seller is a party,  or any  person
succeeding to all or substantially  all of the business of the Seller,  shall be
the successor to the Seller hereunder. The Purchaser has the right to assign its
interest under this Agreement, in whole or in part, as may be required to effect
the purposes of the Pooling and Servicing Agreement,  and the assignee shall, to
the extent of such assignment,  succeed to the rights and obligations  hereunder
of the Purchaser.  Subject to the foregoing, this Agreement shall bind and inure
to the benefit of and be enforceable by the Seller and the Purchaser,  and their
permitted  successors and assigns,  and the officers,  directors and controlling
persons referred to in Section 8.

               SECTION 17.    Amendments.

               No term or provision of this  Agreement may be waived or modified
unless such waiver or modification is in writing and signed by a duly authorized
officer of the party  against whom such waiver or  modification  is sought to be
enforced.


                                       10
<PAGE>


               IN WITNESS  WHEREOF,  the Seller and the  Purchaser  have  caused
their names to be signed hereto by their respective duly authorized  officers as
of the date first above written.

                                 CITIBANK, N.A.



                          By:            /s/ Gary L. Greenberg
                          Name:  Gary L. Greenberg
                          Title:         Vice President



                          MORTGAGE CAPITAL FUNDING, INC.



                          By:            /s/ Richard L. Jarocki, Jr.
                          Name:          Richard L. Jarocki, Jr.
                          Title:         Vice President



                                       11
<PAGE>





                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE


                              MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
      Counter    Control   Loan           Property                         Property
      Number     Number    Number           Name                            Address                     City          State    Zip
- -----------------------------------------------------------------------------------------------------------------------------------
      <S>          <C>    <C>         <C>                           <C>                             <C>                 <C>   <C>
      Group 1                                                                                                                
         1         CO1    04-1000001  Woodhaven                     625 S Redwood Road              Salt Lake City      UT    84104 
         2         CO2    04-1000009  Sandstone                     405 East Prince Road            Tuscon              AZ    85032 
         3         CO3    06-1000001  Green Tree                    50 Jadwin Avenue                Richland            WA    99352 
         4         CO4    04-1000002  Hunters Glen                  1201 Bacon Ranch Road           Killeen             TX    76542 
         5         CO5    04-1000012  Oak Hollow                    2601 Bill Owens Parkway         Longview            TX    75601 
         6         CO6    04-1000003  Stone Ridge                   1000 South Danville Road        Kilgore             TX    75662 
         7         CO7    06-1000004  Holme Circle                  2740-2800 Axe Factory Road      Philadelphia        PA    19152 
         8         CO8    06-1000003  Washington Crossing           614-15 E. Mosser Street         Allentown           PA    18103 
      Group 2                                                                                                                
         9A          2A   643802-5    Ginger Creek Apartments       2800 Springfield Avenue         Champaign           IL    61821 
         9B          2B   643802-5    Continental Plaza Apartments  907 South Mattis Avenue         Champaign           IL    61821 
         9C          2C   643802-5    Stoneleigh Court              800 South Mattis Avenue         Champaign           IL    61821 
         9D          2D   643802-5    Colonial Village Apartments   1003 South Mattis Avenue        Champaign           IL    61821 
         9E          2E   643802-5    Healey Street Apartments      607,609,611,613 West Healey St  Champaign           IL    61820 
         9F          2F   643802-5    Clark Street Apartments       307,311,312,402 West Clark St   Champaign           IL    61820 
         9G          2G   643802-5    Green Street Apartments       507-509 West Green Street       Champaign           IL    61820 
         9H          2H   643802-5    Anthony Drive Apartments      1500 Anthony Drive              Champaign           IL    61821 
         9I          2I   643802-5    Colonial South Apartments     1101 South Mattis Avenue        Champaign           IL    61821 
        10           3    644135-5    Hampton Court Apartments      3955 Swenson Ave                Las Vegas           NV    89119 
        11           4    650901-9    Eagle Court Apartments        215 West 84th St                New York            NY    10024 
        12           6    644111-9    Latham Village Apartments     Latham Village Lane             Latham              NY    12110 
        13           7    643277-5    Navajo Bluffs Apartments      6575 Jaffe Court                San Diego           CA    92119 
        14           9    650647-8    Lantana Apartments            4103 Wesley Club Drive          Atlanta             GA    30034 
        15          10    650565-7    Bren Mar Apartments           6374 Beryl Road                 Alexandria          VA    23212 
        16          11    644048-2    Newport Apartments            415 South Pine Island Rd        Plantation          FL    33324 
        17          12    642968-1    Wyoga Lake Apartments         4260-4261 Americana Drive       Cuyahoga Falls      OH    44224 
        18          13    2           Greenbriar Village            Township Line Road              Bath (Allentown)    PA    18104 
        19          14    642996-6    Winbranch Apaprtments         3551 Dalebranch Drive           Memphis             TN    38116 
        20          15    643812-2    Crystal Village               2610-A Camellia Street          Durham              NC    27705 
        21          16    650675-3    Saratoga Lake Apartments      3552 Panthersville Road         Decatur             GA    30034 
        22          17    643000-7    Trenton Place Apartments      34188 Euclid Avenue             Willoughby          OH    44094 
        23          18    644109-6    Prospect Point Apts           200-300 West Curtis             Savoy               IL    68121 
        24          20    642952-6    Garden Village Apartments     2000 North Mattis Ave           Champaign           IL    61821 
        25          21    642000-4    City Terrace Apartments       425 East 3rd Street             Long Beach          CA    90802 
        26          22    644143-6    Hidden Oaks Apartments        1329 Northwest Military Highwy  San Antonio         TX    78231 
        27          23    644122-9    Foxglove Apartments           210 Redd Road                   El Paso             TX    79932 
        28          24    650513-6    Shannon View Apartments       University Drive                Fort Lauderdale     FL    33324 
        29A         25A   642885-7    Brighton Properties I         88 Washington Street            Boston              MA    02135 
        29B         25B   642885-7    Brighton Properties II        119-127 Sutherland Road         Boston              MA    02135 
        29C         25C   642885-7    Brighton Properties III       1687 Commonwealth Ave.          Boston              MA    02135 
        30          27    650518-1    Courtyard Apartments          3222-3294 E. Dakota Avenue      Fresno              CA    93726 
        31          28    650553-4    Montrose Square Apartments    6531 Emmons Drive               Fort Wayne          IN    46255 
        32          30    650570-9    Hunter Chase Apartments       1897 Madison Street             Clarksville         TN    37043 
        33          32    643773-8    Wildwood East Apartments      2237 East 56th Avenue           Anchorage           AK    99502 
        34          91    11          Fairfield Apartments          18 Country Club Drive           Newark              DE    19711 
        35          35    650800-7    Bedford Crossing Apartments   550 Old Hickory Blvd            Jackson             TN    38301 
                                                                                                                           

<CAPTION>
      Counter    Control  Loan        Original     Cut-Off-Date   Cut-Off-Date
      Number     Number   Number      Balance         UPB            Rate         Note Date
- ----------------------------------------------------------------------------------------
      <S>          <C>    <C>         <C>           <C>               <C>         <C>
      Group 1
         1         CO1    04-1000001   7,951,729     7,844,670        8.21        9/9/94
         2         CO2    04-1000009   6,540,454     6,452,395        8.21        9/9/94
         3         CO3    06-1000001   4,950,000     4,836,173        8.00        8/23/94
         4         CO4    04-1000002   3,645,692     3,596,608        8.21        9/9/94
         5         CO5    04-1000012   3,195,112     3,152,094        8.21        9/9/94
         6         CO6    04-1000003   1,818,466     1,793,983        8.21        9/9/94
         7         CO7    06-1000004   1,300,000     1,275,221        8.43        11/30/94
         8         CO8    06-1000003   1,030,000     1,015,808        8.62        11/28/94
      Group 2                                                                    
         9A          2A   643802-5     3,885,000     3,874,468        8.00        2/28/96
         9B          2B   643802-5     2,200,000     2,194,036        8.00        2/28/96
         9C          2C   643802-5     1,200,000     1,196,747        8.00        2/28/96
         9D          2D   643802-5     1,140,000     1,136,910        8.00        2/28/96
         9E          2E   643802-5     1,040,000     1,037,181        8.00        2/28/96
         9F          2F   643802-5       810,000       807,804        8.00        2/28/96
         9G          2G   643802-5       750,000       747,967        8.00        2/28/96
         9H          2H   643802-5       625,000       623,306        8.00        2/28/96
         9I          2I   643802-5       400,000       398,916        8.00        2/28/96
        10           3    644135-5    11,000,000    10,979,492        8.41        3/21/96
        11           4    650901-9    10,000,000     9,978,364        7.84        4/5/96
        12           6    644111-9     8,000,000     7,967,186        7.99        12/21/95
        13           7    643277-5     7,200,000     7,172,731        7.46        1/5/96
        14           9    650647-8     6,155,000     6,147,877        8.74        4/17/96
        15          10    650565-7     5,350,000     5,336,072        8.20        2/22/96
        16          11    644048-2     5,100,000     5,090,036        8.18        3/28/96
        17          12    642968-1     5,300,000     5,207,443        8.11        12/4/95
        18          13    2            5,000,000     4,991,089        8.63        3/28/96
        19          14    642996-6     4,800,000     4,763,898        7.99        11/22/95
        20          15    643812-2     4,400,000     4,380,950        7.72        12/28/95
        21          16    650675-3     4,300,000     4,295,024        8.74        4/17/96
        22          17    643000-7     4,200,000     4,173,057        8.00        12/7/95
        23          18    644109-6     4,000,000     3,985,119        7.55        1/25/96
        24          20    642952-6     3,650,000     3,636,742        7.67        1/23/96
        25          21    642000-4     3,500,000     3,477,330        7.94        12/1/95
        26          22    644143-6     3,400,000     3,390,072        7.63        2/15/96
        27          23    644122-9     3,300,000     3,293,190        7.91        3/8/96
        28          24    650513-6     3,225,300     3,223,444        8.75        5/9/96
        29A         25A   642885-7       825,000       815,803        9.00        6/22/95
        29B         25B   642885-7     1,350,000     1,334,951        9.00        6/22/95
        29C         25C   642885-7     1,012,500     1,001,213        9.00        6/22/95
        30          27    650518-1     3,154,000     3,148,573        8.80        3/26/96
        31          28    650553-4     2,800,000     2,792,172        8.78        3/21/96
        32          30    650570-9     2,500,000     2,495,456        8.91        4/3/96
        33          32    643773-8     1,950,000     1,936,150        7.36        12/8/95
        34          91    11           1,900,000     1,898,333        9.10        5/30/96
        35          35    650800-7     1,875,000     1,873,277        8.82        5/24/96
</TABLE>


                                       1
<PAGE>

<TABLE>
<CAPTION>
 Counter    Control   Loan             Property                           Property
 Number     Number    Number             Name                              Address                     City           State     Zip
- -----------------------------------------------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>                               <C>                               <C>                <C>    <C>
   36         36     643766-0    Silver Terrace Apartments         4697 Rose Coral Drive             Orlando            FL     32808
   37         37     643018-8    Flamingo Apartments               1650 West 44th Place              Hialeah            FL     33012
   38         38     643099-7    Torrey Pines Apartments           45235 7Th Street East             Lancaster          CA     93535
   39         40     650785-9    Cedarwood Apartments              2880 Beverly Hills Rd.            Memphis            TN     38128
   40         41     642944-5    Colebrook Manor                   2456 Iverson Street               Temple Hills       MD     20748
   41         42     644046-3    Valley View                       5,6,8 &11 Secora Raod             Monsey             NY     10952
   42         43     650692-8    Quarry Apartments                 270 Quarry Street                 Quincy             MA     02171
   43         45     650693-1    Park Drive Limited Partnership    149-151 Park Drive                Boston             MA     02115
   44         46     643232-2    Haven Manor Apartments            905 West 26th Street              Lynn Haven         FL     32444
   45         47     643765-7    Willow Trail Apartments           4801 Clyde Morris Blvd            Port Orange        FL     32119
   46         48     643051-5    One And Only Apartments           3602/3619 Bolivar Drive           Dallas             TX     75220
   47         49     650795-6    Pratton Arms Apartments           20 Eames Street                   Framingham         MA     01701
   48         50     642967-8    Quilliams Noble Apartments        2481-2487 Noble Road              Cleveland Heights  OH     44121
   49         51     643775-4    Chugach South Apartments          9540 & 9600 Morningside Loop      Anchorage          AK     99502
   50         52     8           Lakeview Manor                    1700 Newcombtown Road             Millville          NJ     8332 
   51         53     643774-1    Chugach West Apartments           1340 & 1402 West 26th Avenue      Anchorage          AK     99503
   52         54     3           Eldorado Gardens                  200 Mill Street                   Belleville         NJ     7109 
   53         55     650694-4    Pembroke Apartments               2051-2061 NW 81 Street            Pembroke Pines     FL     33024
   54         90     650523-3    Great Northeast Plaza             2201-2235 Cottman Avenue and 
                                                                     2290 Bleigh Street              Philadelphia       PA     19149
   55         56     642895-4    Village Square at Kiln Creek      5007 Victory Blvd.                York County        VA     23602
   56         57     644081-9    Promenade Shopping Center         9810 Alternate Route A1A          Palm Beach Gardens FL     33410
   57         59     643091-3    Escada                            7 East 57th Street                New York           NY     10022
   58         60     650656-2    Santa Fe Springs Market Place     Washington Blvd./Norwalk Blvd.    Santa Fe Springs   CA     90605
   59         61     642963-6    Plaza Del Rienzi                  North Canal Blvd/Rue London       Thibodaux          LA     70301
   60         62     650578-3    Battlefield Plaza                 313 East Battlefield Road         Springfield        MO     65807
   61         63     643327-9    Harnett Crossing Shopping Center  2106-2330 Cumberland Street       Dunn               NC     28334
   62         65     650460-3    Grand Union Shopping Center       402-430 Union Blvd                West Islip         NY     11795
   63         67     643016-2    Village II (Indian Wells)         Highway 111                       Indian Wells       CA     92210
   64         68     642940-3    Eckerd Plaza                      N.E.Corner Of Golden Gate Pkwy    Naples             FL     33999
   65         70     650698-6    MVP Sports                        1207 Washington Street (Route 53) Hanover            MA     01887
   66         71     650695-7    IRG Waltham Limited               101 First Avenue                  Waltham            MA     02154
   67         72     643017-5    Ritchey Business Centre           1831 S. Ritchey St.               Santa Ana          CA     92705
   68         73     643015-9    Highland Plaza Sc                 3001-3051 Nicollet Avenue         Minneapolis        MN     55408
   69         74     643789-3    Regency Pointe                    940 Arlington Expressway          Jackonsonville     FL     75231
   70         75     643186-0    Cohaire Plaza                     Inter.Of Westover Rd & Sunset     Clinton            NC     28328
   71         76     650867-0    Tokeneke Center                   23-25 Tokeneke Road               Darien             CT     06490
   72         77     650796-9    Quincy Flagship/Mithell           625 Southern Artery               Quincy             MA     02169
   73         78     643762-8    Ecor Rouge Shopping Center        49 North Greeno Road              Fairhope           AL     36532
   74         79     650874-8    Great Falls Shopping Center       Highway 158                       Roanoke Rapids     NC     27870
   75         80     643085-8    Yancey Commons Shopping Center    Us Highway 19E/Dogwood Lane       Burnsville         NC     28714
   76         81     643790-3    Foxmoor Center                    5660 Foxmoor Bayshore Road, N.    North Ft. Meyers   FL     15212
   77         82     650797-2    Eleven Hurley                     11 Hurley Street                  Cambridge          MA     02141
   78         83     4           University Plaza                  Highway 22                        Martin             TN     38237
   79         84     650696-0    Dudley Plaza Realty               Airport Road                      Dudley             MA     01571
   80         85     642962-3    Parkside Plaza                    Highway 15 & West 10th Street     Laurel             MS     39441
   81         86     642947-4    Heritage Plaza Shopping Center    2410 North Heritage St.           Kinston            NC     28502
   82         87     643792-9    Everything Organized              310 North Pointe Parkway          Alpharetta         GA     30202
   83         88     650697-3    CVS Clinton                       14-16 East Main Street            Clinton            CT     06413

<CAPTION>
 Counter    Control   Loan       Original      Cut-Off-Date      Cut-Off-Date              
 Number     Number    Number     Balance           UPB               Rate       Note Date
- -----------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>            <C>                 <C>         <C>
   36         36     643766-0     1,867,500      1,857,858          8.310%      10/18/95 
   37         37     643018-8     1,750,000      1,735,499          8.240%      10/6/95  
   38         38     643099-7     1,650,000      1,640,952          8.010%      10/4/95  
   39         40     650785-9     1,525,000      1,523,587          8.770%      5/24/96  
   40         41     642944-5     1,465,000      1,447,496          8.120%      11/30/95 
   41         42     644046-3     1,450,000      1,441,783          8.260%      5/1/96   
   42         43     650692-8     1,450,000      1,437,907          8.200%      10/31/95 
   43         45     650693-1     1,350,000      1,332,144          9.820%      2/15/95  
   44         46     643232-2     1,275,000      1,269,592          8.010%      2/12/96  
   45         47     643765-7     1,233,000      1,231,614          8.880%      4/29/96  
   46         48     643051-5     1,275,000      1,263,400          9.080%      8/21/95  
   47         49     650795-6     1,026,000      1,019,301          7.890%      12/21/95 
   48         50     642967-8       975,000        957,914          8.070%      12/4/95  
   49         51     643775-4       950,000        943,617          7.710%      12/8/95  
   50         52     8              900,000        898,394          9.020%      4/25/96  
   51         53     643774-1       835,000        829,478          7.810%      12/8/95  
   52         54     3              825,000        823,583          9.250%      5/1/96   
   53         55     650694-4       750,000        741,218          8.700%      6/8/95   
   54         90     650523-3    18,000,000     17,990,250          9.040%      5/17/96  
   55         56     642895-4    15,375,000     15,314,180          8.170%      12/26/95 
   56         57     644081-9    13,160,671     12,423,775          9.000%      12/29/92 
   57         59     643091-3    10,600,000     10,475,650          8.270%      11/13/95 
   58         60     650656-2     7,475,000      7,471,197          9.340%      5/10/96  
   59         61     642963-6     6,270,000      6,263,528          9.290%      4/30/96  
   60         62     650578-3     6,225,000      6,186,080          8.160%      12/15/95 
   61         63     643327-9     6,200,000      6,189,109          8.700%      3/18/96  
   62         65     650460-3     5,750,000      5,726,697          8.050%      12/18/95 
   63         67     643016-2     4,750,000      4,726,315          8.410%      1/3/96   
   64         68     642940-3     4,200,000      4,176,487          8.840%      12/19/95 
   65         70     650698-6     3,650,000      3,625,239          8.630%      11/10/95 
   66         71     650695-7     3,100,000      3,065,527          9.020%      6/23/95  
   67         72     643017-5     3,080,000      3,071,460          8.830%      3/26/96  
   68         73     643015-9     3,000,000      2,984,523          8.200%      1/24/96  
   69         74     643789-3     3,000,000      2,515,288          9.375%      8/17/93  
   70         75     643186-0     2,475,000      2,461,855          8.020%      1/19/96  
   71         76     650867-0     2,250,000      2,231,265          8.960%      9/28/95  
   72         77     650796-9     1,810,000      1,795,214          8.420%      1/17/96  
   73         78     643762-8     1,800,000      1,794,934          8.740%      3/7/96   
   74         79     650874-8     1,800,000      1,793,007          8.550%      3/5/96   
   75         80     643085-8     1,750,000      1,738,659          8.910%      11/30/95 
   76         81     643790-3     1,600,000      1,384,229          9.000%      11/29/93 
   77         82     650797-2     1,400,000      1,388,858          8.630%      1/30/96  
   78         83     4            1,440,000      1,438,839          9.600%      5/23/96  
   79         84     650696-0     1,330,000      1,319,225          8.380%      10/19/95 
   80         85     642962-3     1,180,000      1,178,142          9.766%      4/30/96  
   81         86     642947-4     1,135,000      1,129,482          8.565%      1/11/96  
   82         87     643792-9     1,100,000      1,067,363          9.740%      7/22/94  
   83         88     650697-3       840,000        831,767          8.450%      12/14/95 
</TABLE>


                                       2
<PAGE>

<TABLE>
<CAPTION>
 Counter    Control   Loan            Property                           Property
 Number     Number    Number            Name                              Address                        City          State    Zip
- -----------------------------------------------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>                               <C>                               <C>                <C>    <C>
    84        89     643722-0    Bonnie Brea Shopping Center       5030-5080 Benita Road/5037 
                                                                     Central Avenue                  San Diego          CA     91902
    85        CO9    P00676      Mott - 76 S. Bergen Place         76 S. Bergen Place                Freeport           NY     11520
    86        CO10   P00722      Mott - 655 Nassau Road            655 Nassau Road                   Hempstead          NY     11550
    87        CO11   P00686      Mott - 45 Broadway                45 Broadway                       Freeport           NY     11520
    88        CO12   P00670      Mott - 35 N. Long Beach Avenue    35 N. Long Beach Avenue           Freeport           NY     11520
    89        CO13   P00692      Mott - 56 N. Long Beach Avenue    56 N. Long Beach Avenue           Freeport           NY     11520
    90        CO14   P00720      Mott - 27 Attorney Street         27 Attorney Street                Hempstead          NY     11550
    91        CO15   P00682      Mott - 95 Jerusalem Avenue        95 Jerusalem Avenue               Hempstead          NY     11550
    92        CO16   P00708      Mott - 271 Washington Street      271 Washington Street             Hempstead          NY     11550
    93        CO17   P00678      Mott - 155 Pine Street            155 Pine Street                   Freeport           NY     11520
    94        CO18   P00690      Mott - 40 Graffing Place          40 Graffing Place                 Freeport           NY     11520
    95        CO19   P00704      Mott - 260 Belmont Parkway        260 Belmont Parkway               Hempstead          NY     11550
    96        CO20   P00710      Mott - 360 Washington Street      360 Washington Street             Hempstead          NY     11530
    97        CO21   P00706      Mott - 55 Nassau Place            55 Nassau Place                   Hempstead          NY     11550
    98        CO22   P00714      Mott - 25 Peninsula Boulevard     25-27 Peninsula Boulevard         Hempstead          NY     11550
    99        CO23   P00684      Mott - 1100 Ward Place            1100 Ward Place                   Woodmere           NY     11598
   100        CO24   P00610      Ridgecrest Retirement Center      1900 Highway 6 West               Waco               TX     76712
   101        CO25   941-0103    Morningstar Mini - Charlotte      3912  Wilkinson Boulevard         Charlotte          NC     28208
   102        CO26   941-0095    Morningstar Mini - Hickory        1970 Tate Boulevard S.E.          Hickory            NC     28601
   103        CO27   941-0104    Morningstar Mini - Winston Salem  5713 Robin Wood Lane              Winston-Salem      NC     27105
   104        CO28   941-0094    Morningstar Mini - Florence       753 N. Cashua Drive               Florence           SC     29502
   105        CO29   941-0096    Morningstar Mini - Lexington      951 N. Main Street                Lexington          NC     27292
   106        CO30   941-0097    Morningstar Mini - Sumter         1277 Camden Highway               Sumter             SC     29150
   107        CO31   941-0086    Thousand Oaks Self Storage        3485 Old Conejo Road              Thousand Oaks      CA     91320
   108        CO32   P00638      King Shopping Center              7001-7101 Martin Luther 
                                                                     King, Jr. Hwy.                  Palmer Park        MD     20875
   109        CO33   941-0062    Starr Avenue                      30-28 Starr Avenue                Long Island City   NY     11101
   110A       CO34a  P00630      Kmart/Elizabeth City              683 South Hughes Blvd.            Elizabeth City     NC     27909
   110B       CO34b  P00628      Kmart/Rocky Mount                 720 Sutters Creek Boulevard       Rocky Mount        NC     27804
   111        CO35   P00664      Regency Park-El Molino            245 South El Molino Avenue        Pasadena           CA     91101
   112        CO36   P00640      Millburn Common                   225 Millburn Avenue               Millburn           NJ     7041 
   113A       CO37a  941-0075    Sentry SS - Williamsburg          5393 Moorestown Road              Williamsburg       VA     23188
   113B       CO37b  941-0075    Sentry SS - Chesapeake            4815 Station House Road           Chesapeake         VA     23321
   113C       CO37c  941-0075    Sentry SS - Newport               5868 Jefferson Avenue             Newport News       VA     23605
   113D       CO37d  941-0075    Sentry SS - Whitestone            Eastside Route 3                  White Stone        VA     22578
   114        CO38   P00578      The Drake Tower Apartments        1512-1514 Spruce Street           Philadelphia       PA     19102
   115        CO39   941-0061    Snyder Avenue                     40 Snyder Avenue                  Brooklyn           NY     11226
   116        CO40   941-0063    Diamond Mini Storage              7741 Brayton Drive                Anchorage          AK     99507
   117        CO41   941-0064    International Self Storage        130 & 150 West International
                                                                     Airport Road                    Anchorage          AK     99518
   118        CO42   P00540      Eastgate Shopping Center          2830 North Avenue                 Grand Junction     CO     81501
   119        CO43   941-0090    AZ Storage Inns - Country Club    1750 N. Country Club Drive        Mesa               AZ     85201
   120        CO44   941-0091    AZ Storage Inns - Greenfield      139 North Greenfield Road         Mesa               AZ     85205
   121        CO45   941-0089    AZ Storage Inns - Broadway        837 East Broadway Road            Mesa               AZ     85204
   122        CO46   98-1000159  Sterling Meadows Apartments       33433 Schoenherr Road             Sterling Heights   MI     48312
   123        CO47   941-0074    Coldwater Self Storage            7215 Coldwater Canyon Avenue      North Hollywood    CA     91605
   124        CO48   P00658      Picador Plaza                     1270 - 1290 Picador Boulevard     San Diego          CA     92154
   125        CO49   941-0116    Security Public Storage           471 C Street                      Chula Vista        CA     91910
   126        CO50   P00626      Cedar Grove Apartments            800 E. South Street               Alvin              TX     77511
   127        CO51   P00612      Canyon Pointe Apartmens           3621 N. Black Canyon Hwy.         Phoenix            AZ     85015

<CAPTION>
 Counter    Control   Loan       Original     Cut-Off-Date      Cut-Off-Date
 Number     Number    Number     Balance          UPB               Rate         Note Date
- ------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>            <C>                 <C>          <C>
    84        89     643722-0    4,015,000      4,011,605           9.320%       5/16/96 
    85        CO9    P00676      3,232,500      3,219,268           8.000%       12/21/95
    86        CO10   P00722      2,238,750      2,229,586           8.000%       12/21/95
    87        CO11   P00686      2,045,560      2,037,186           8.000%       12/21/95
    88        CO12   P00670      1,279,000      1,273,764           8.000%       12/21/95
    89        CO13   P00692      1,106,250      1,101,721           8.000%       12/21/95
    90        CO14   P00720        648,750        646,094           8.000%       12/21/95
    91        CO15   P00682        570,000        567,667           8.000%       12/21/95
    92        CO16   P00708        529,500        527,332           8.000%       12/21/95
    93        CO17   P00678        502,500        500,443           8.000%       12/21/95
    94        CO18   P00690        450,000        448,158           8.000%       12/21/95
    95        CO19   P00704        392,250        390,644           8.000%       12/21/95
    96        CO20   P00710        390,000        388,404           8.000%       12/21/95
    97        CO21   P00706        378,000        376,453           8.000%       12/21/95
    98        CO22   P00714        351,750        350,310           8.000%       12/21/95
    99        CO23   P00684        316,800        315,503           8.000%       12/21/95
   100        CO24   P00610      9,300,000      9,227,221          10.000%       8/3/95  
   101        CO25   941-0103    2,150,000      2,134,249           9.000%       10/31/95
   102        CO26   941-0095    1,875,000      1,861,376           9.050%       10/31/95
   103        CO27   941-0104    1,800,000      1,786,813           9.000%       10/31/95
   104        CO28   941-0094    1,481,000      1,470,239           9.050%       10/31/95
   105        CO29   941-0096      990,000        982,807           9.050%       10/31/95
   106        CO30   941-0097      911,250        904,629           9.050%       10/31/95
   107        CO31   941-0086    7,400,000      7,341,236           9.250%       9/27/95 
   108        CO32   P00638      7,200,000      7,163,256           8.250%       1/12/96 
   109        CO33   941-0062    7,150,000      7,113,352           9.375%       12/21/95
   110A       CO34a  P00630      3,575,000      3,551,698           8.875%       11/14/95
   110B       CO34b  P00628      3,425,000      3,402,676           8.875%       11/14/95
   111        CO35   P00664      6,000,000      5,947,602           9.375%       12/21/95
   112        CO36   P00640      5,500,000      5,474,056           8.750%       1/15/96 
   113A       CO37a  941-0075    1,896,000      1,881,846           9.625%       9/27/95 
   113B       CO37b  941-0075    1,206,000      1,196,997           9.625%       9/27/95 
   113C       CO37c  941-0075    1,146,000      1,137,445           9.625%       9/27/95 
   113D       CO37d  941-0075      222,000        220,343           9.625%       9/27/95 
   114        CO38   P00578      4,250,000      4,199,631           8.625%       6/23/95 
   115        CO39   941-0061    4,100,000      4,059,534           9.750%       6/15/95 
   116        CO40   941-0063    2,200,000      2,178,701          10.375%       5/23/95 
   117        CO41   941-0064    1,550,000      1,534,994          10.375%       5/23/95 
   118        CO42   P00540      3,400,000      3,366,058           9.125%       7/28/95 
   119        CO43   941-0090    1,400,000      1,389,627           9.670%       9/27/95 
   120        CO44   941-0091    1,050,000      1,042,220           9.670%       9/27/95 
   121        CO45   941-0089      900,000        893,331           9.670%       9/27/95 
   122        CO46   98-1000159  3,059,000      3,034,000          10.220%       12/28/94
   123        CO47   941-0074    2,910,000      2,886,749           9.875%       8/23/95 
   124        CO48   P00658      2,900,000      2,882,839           8.500%       12/13/95
   125        CO49   941-0116    2,600,000      2,585,822           9.000%       12/18/95
   126        CO50   P00626      2,560,000      2,549,781           8.125%       12/8/95 
   127        CO51   P00612      2,450,000      2,441,842           8.125%       1/3/96  
</TABLE>                                                                   


                                       3
<PAGE>

<TABLE>
<CAPTION>
 Counter    Control    Loan        Property                           Property
 Number     Number     Number        Name                              Address                        City              State   Zip
- -----------------------------------------------------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>                               <C>                               <C>                <C>    <C>
   128        CO52   941-0085    Central Avenue Self Storage       3399 Central Avenue               Riverside          CA     92506
   129        CO53   P00660      Country Brook Apartments          5 Country Brook Lane              Rochester          NH     3839 
   130        CO54   941-0099    Atlantic Self Storage             2401 Build America Drive          Hampton            VA     23666
   131        CO55   P00546      Delicare Convalescent Center      1340 East Madison Avenue          El Cajon           CA     92021
   132        CO56   P00642      Midwest Distribution Center       3300 Lockbourne Road              Columbus           OH     43207
   133        CO57   941-0073    Ranchos Stor-All                  813 Short Court                   Gardnerville       NV     89410
   134        CO58   941-0072    Stor-All                          3395 West T. Quarter Circle Road  Winnemucca         NV     89445
   135        CO59   941-0106    Morningstar Mini - Charlotte      5301 North Sharon Amity Road      Charlotte          NC     28215
   136        CO60   P00534      215 East Gunhill                  215 East Gunhill Road             Bronx              NY     10467
   137        CO61   P00155      The Corners Apartments            4150 Winchester Road              Memphis            TN     38115
   138        CO62   941-0088    Palo Verde Mini Storage           255 McKellips Road                Mesa               AZ     85201
   139        CO63   941-0071    Stop & Stor                       1700 Shore Parkway                Brooklyn           NY     11214
   140        CO64   P00150      Urbanwood Apartments              3816 106th Street                 Urbandale          IA     50322
   141        CO65   P00514      Lexington Avenue Apartments       801 Lexington Avenue              Lakewood           NJ     8701 
   142        CO66   P00512      485 Front Street                  485 Front Street                  Hempstead          NY     11550
   143        CO67   941-0068    Safeguard Self Storage #11        300 23rd Street                   Kenner             LA     70062
   144        CO68   941-0102    AZ Storage Inns - Apache Trails   5253 East Main Street             Mesa               AZ     85204
   145        CO69   P00582      Longwood Retirement Village       480 East Church Avenue            Longwood           FL     32750
   146        CO70   P00614      Euclid Convalescent Center        1350 Euclid Avenue                San Diego          CA     92105
   147        CO71   941-0058    Safeguard                         9642/9705 South Padre Island 
                                                                     Drive                           Corpus Christi     TX     78418
   148        CO72   P00588      Homeland Grocery Store            12508 North May Avenue            Oklahoma City      OK     73120
   149        CO73   941-0098    Conyers Self Storage              1840 Iris Drive                   Conyers            GA     30207
   150        CO74   P00648      Le Shoppe                         90 W.  Mount Pleasant Avenue      Livingston         NJ     7039 
   151        CO75   P00502      Briarwood Apartments              13600 Horizon Boulevard           El Paso            TX     79927
   152        CO76   P00503      Lakeway Apartments                1600 McMahon Avenue & 14790 
                                                                     Breaux Street                   El Paso            TX     79927
   153        CO77   941-0082    Regency Mini Storage              8740 Atlantic Boulevard           Jacksonville       FL     32211
   154        CO78   98-1000160  Bellamar Apartments               1470 West 40th Street             Hialeah            FL     33012
   155        CO79   941-0083    Normandy Mini Storage             8204 Normandy Boulevard           Jacksonville       FL     32221
   156        CO80   941-0114    Stor-A-Lot Self Storage           17108 Main Street                 Hesperia           CA     92345
   157        CO81   P00646      Perth Amboy Industrial Center     31-63 Pennsylvania Avenue         Kearny             NJ     7032 
   158        CO82   941-0105    Handy Mini Storage                2445 Main Street                  Chula Vista        CA     91911
   159        CO83   941-0107    Morningstar Mini - Matthews       10716 Monroe Road                 Matthews           NC     28105
   160        CO84   941-0057    A Storage #2                      7413 W. Saint Bernard Highway     Arabi              LA     70032
   161        CO85   941-0093    Ironwood Self Storage             1678 West Superstition Boulevard  Apache Junction    AZ     85220
   162        CO86   P00272      Carriage House Apartments         131-139 North Bend Road           Baltimore          MD     21229
- ------------------------------------------------------------------------------------------------------------------------------------
               176
====================================================================================================================================

<CAPTION>                        
 Counter    Control    Loan      Original     Cut-Off-Date      Cut-Off-Date              
 Number     Number     Number    Balance          UPB               Rate       Note Date
- ----------------------------------------------------------------------------------------
   <S>        <C>    <C>         <C>            <C>                 <C>        <C>      
   128        CO52   941-0085      2,450,000      2,440,995          9.300%    11/20/95
   129        CO53   P00660        2,400,000      2,391,840          8.000%    1/8/96  
   130        CO54   941-0099      2,400,000      2,380,941          9.250%    9/26/95 
   131        CO55   P00546        2,250,000      2,211,352         10.375%    5/12/95 
   132        CO56   P00642        2,200,000      2,169,162          8.500%    1/15/96 
   133        CO57   941-0073      1,200,000      1,181,298          9.750%    7/17/95 
   134        CO58   941-0072      1,000,000        984,895         10.000%    7/26/95 
   135        CO59   941-0106      2,000,000      1,987,017          8.900%    11/28/95
   136        CO60   P00534        2,000,000      1,975,349         10.250%    2/27/95 
   137        CO61   P00155        2,100,000      1,856,915         10.000%    8/16/94 
   138        CO62   941-0088      1,750,000      1,737,695          9.250%    10/3/95 
   139        CO63   941-0071      1,700,000      1,684,039          9.500%    7/5/95  
   140        CO64   P00150        1,700,000      1,668,577          9.875%    8/11/94 
   141        CO65   P00514        1,650,000      1,634,562         10.375%    9/30/94 
   142        CO66   P00512        1,636,000      1,614,114         10.875%    11/10/94
   143        CO67   941-0068      1,550,000      1,534,994         10.375%    5/8/95  
   144        CO68   941-0102      1,500,000      1,490,087          9.625%    10/11/95
   145        CO69   P00582        1,500,000      1,488,569          9.500%    9/22/95 
   146        CO70   P00614        1,500,000      1,484,169          9.125%    11/29/95
   147        CO71   941-0058      1,450,000      1,429,684          9.875%    1/27/95 
   148        CO72   P00588        1,300,000      1,288,799          8.750%    9/27/95 
   149        CO73   941-0098      1,200,000      1,191,734          9.375%    10/26/95
   150        CO74   P00648        1,200,000      1,182,994          8.375%    1/15/96 
   151        CO75   P00502          805,000        791,417         10.125%    9/6/94  
   152        CO76   P00503          360,000        353,926         10.125%    9/8/94  
   153        CO77   941-0082      1,120,000      1,100,168          9.750%    11/30/95
   154        CO78   98-1000160    1,097,558      1,088,476         10.160%    12/30/94
   155        CO79   941-0083      1,100,000      1,080,522          9.750%    11/30/95
   156        CO80   941-0114      1,025,000      1,019,411          9.000%    12/19/95
   157        CO81   P00646        1,000,000        983,119          8.500%    12/27/95
   158        CO82   941-0105        930,000        925,133          9.250%    12/19/95
   159        CO83   941-0107        900,000        894,158          8.900%    11/27/95
   160        CO84   941-0057        850,000        837,934          9.750%    1/30/95 
   161        CO85   941-0093        600,000        587,808          9.750%    10/27/95
   162        CO86   P00272          547,000        536,043         10.250%    5/10/94 
- ---------------------------------------------------------------------------------------
                                 486,998,842    482,357,812          8.685%        
=======================================================================================
</TABLE>

     Footnote - The adjustment dates for the floating rate loans are as follows:

     *    For 6 Month Libor index floaters, April 1, and October 1, are the
          interest rate adjustment dates with payment adjustment dates of May 1,
          and November 1, respectively. The first interest rate adjustment date
          is October 1, 1996.

     *    For 1 Month Libor index floaters, the interest rate adjustment date is
          two business days prior to the beginning of each calendar month, with
          interest paid in arrears by the first of the subsequent calendar month
          (e.g. June 27th rate set is for July payment due on August 1 etc.)

<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
04-1000001      Woodhaven                           1st        59,623.15    0/1/04        99          No       Floating   6 mo Libor
04-1000009      Sandstone                           1st        49,041.22    0/1/04        99          No       Floating   6 mo Libor
06-1000001      Green Tree                          1st        38,276.64    9/1/01        62          No       Floating   6 mo Libor
04-1000002      Hunters Glen                        1st        27,335.89    0/1/04        99          No       Floating   6 mo Libor
04-1000012      Oak Hollow                          1st        23,957.38    0/1/04        99          No       Floating   6 mo Libor
04-1000003      Stone Ridge                         1st        13,635.11    0/1/04        99          No       Floating   6 mo Libor
06-1000004      Holme Circle                        1st        10,421.37    2/1/01        65          No       Floating   6 mo Libor
06-1000003      Washington Crossing                 1st         7,996.60    2/1/01        65          No       Floating   6 mo Libor
                                                                                                                                    
643802-5        Ginger Creek Apartments             1st        28,506.77    3/1/06       116        Yes(i)       Fixed              
643802-5        Continental Plaza Apartments        1st        16,142.83    3/1/06       116        Yes(i)       Fixed              
643802-5        Stoneleigh Court                    1st         8,805.18    3/1/06       116        Yes(i)       Fixed              
643802-5        Colonial Village Apartments         1st         8,364.92    3/1/06       116        Yes(i)       Fixed              
643802-5        Healey Street Apartments            1st         7,631.15    3/1/06       116        Yes(i)       Fixed              
643802-5        Clark Street Apartments             1st         5,943.50    3/1/06       116        Yes(i)       Fixed              
643802-5        Green Street Apartments             1st         5,503.24    3/1/06       116        Yes(i)       Fixed              
643802-5        Anthony Drive Apartments            1st         4,586.03    3/1/06       116        Yes(i)       Fixed              
643802-5        Colonial South Apartments           1st         2,935.06    3/1/06       116        Yes(i)       Fixed              
644135-5        Hampton Court Apartments            1st        83,879.86    4/1/06       117          No         Fixed              
650901-9        Eagle Court Apartments              1st        76,157.65    5/1/06       118          No         Fixed              
644111-9        Latham Village Apartments           1st        58,645.41    12/31/10     174          No         Fixed              
643277-5        Navajo Bluffs Apartments            1st        50,146.38    2/1/06       115          No         Fixed              
650647-8        Lantana Apartments                  1st        48,377.46    5/1/06       118          No         Fixed              
650565-7        Bren Mar Apartments                 1st        40,004.87    3/1/06       116          No         Fixed              
644048-2        Newport Apartments                  1st        38,063.91    4/1/06       117          No         Fixed              
642968-1        Wyoga Lake Apartments               1st        50,986.70    1/1/11       174          No         Fixed              
2               Greenbriar Village                  1st        38,907.28    4/1/06       117          No         Fixed              
642996-6        Winbranch Apaprtments               1st        37,015.39    12/1/05      113          No         Fixed              
643812-2        Crystal Village                     1st        31,430.97    1/1/06       114          No         Fixed              
650675-3        Saratoga Lake Apartments            1st        33,797.41    5/1/06       118          No         Fixed              
643000-7        Trenton Place Apartments            1st        32,416.28    1/1/03        78          No         Fixed              
644109-6        Prospect Point Apts                 1st        28,105.66    2/1/06       115          No         Fixed              
642952-6        Garden Village Apartments           1st        25,947.56    2/1/06       115          No         Fixed              
642000-4        City Terrace Apartments             1st        26,874.60    1/1/06       114          No         Fixed              
644143-6        Hidden Oaks Apartments              1st        24,076.68    3/1/06       116          No         Fixed              
644122-9        Foxglove Apartments                 1st        24,007.50    4/1/03        81          No         Fixed              
650513-6        Shannon View Apartments             1st        25,373.45    6/1/06       119          No         Fixed              
642885-7        Brighton Properties I               1st         6,926.20    7/1/05       108        Yes(j)       Fixed              
642885-7        Brighton Properties II              1st        11,333.77    7/1/05       108        Yes(j)       Fixed              
642885-7        Brighton Properties III             1st         8,500.33    7/1/05       108        Yes(j)       Fixed              
650518-1        Courtyard Apartments                1st        24,925.25    4/1/06       117          No         Fixed              
650553-4        Montrose Square Apartments          1st        23,077.12    4/1/06       117          No         Fixed              
650570-9        Hunter Chase Apartments             1st        20,826.05    5/1/06       118          No         Fixed              
643773-8        Wildwood East Apartments            1st        14,233.22    1/1/11       174        Yes(k)       Fixed              
11              Fairfield Apartments                1st        16,075.04    6/1/06       119          No         Fixed              
650800-7        Bedford Crossing Apartments         1st        15,504.47    6/1/06       119          No         Fixed              

<CAPTION>
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
04-1000001           2.750%       11.750%         6.000%              0.270%               1      
04-1000009           2.750%       11.750%         6.000%              0.270%               1      
06-1000001           2.750%       12.560%         7.813%              0.270%               1      
04-1000002           2.750%       11.750%         6.000%              0.270%               1      
04-1000012           2.750%       11.750%         6.000%              0.270%               1      
04-1000003           2.750%       11.750%         6.000%              0.270%               1      
06-1000004           2.750%       12.630%         6.375%              0.270%               1      
06-1000003           2.750%       12.880%         8.625%              0.270%               1      
                                                                                                  
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
643802-5                                                              0.185%               2      
644135-5                                                              0.185%               2      
650901-9                                                              0.140%               2      
644111-9                                                              0.185%               2      
643277-5                                                              0.185%               2      
650647-8                                                              0.185%               2      
650565-7                                                              0.185%               2      
644048-2                                                              0.185%               2      
642968-1                                                              0.185%               2      
2                                                                     0.185%               2      
642996-6                                                              0.185%               2      
643812-2                                                              0.185%               2      
650675-3                                                              0.185%               2      
643000-7                                                              0.185%               2      
644109-6                                                              0.185%               2      
642952-6                                                              0.185%               2      
642000-4                                                              0.185%               2      
644143-6                                                              0.185%               2      
644122-9                                                              0.185%               2      
650513-6                                                              0.185%               2      
642885-7                                                              0.185%               2      
642885-7                                                              0.185%               2      
642885-7                                                              0.185%               2      
650518-1                                                              0.185%               2      
650553-4                                                              0.185%               2      
650570-9                                                              0.185%               2      
643773-8                                                              0.185%               2      
11                                                                    0.185%               2      
650800-7                                                              0.185%               2      
</TABLE>


                                       5
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
643766-0        Silver Terrace Apartments           1st        14,108.75    11/1/05      112          No         Fixed              
643018-8        Flamingo Apartments                 1st        13,786.19    11/1/05      112          No         Fixed              
643099-7        Torrey Pines Apartments             1st        12,118.62    11/1/05      112          No         Fixed              
650785-9        Cedarwood Apartments                1st        12,558.42    6/1/06       119          No         Fixed              
642944-5        Colebrook Manor                     1st        12,363.48    12/1/05      113          No         Fixed              
644046-3        Valley View                         1st        14,075.47    5/1/11       178          No         Fixed              
650692-8        Quarry Apartments                   1st        11,384.12    10/1/02       75          No         Fixed              
650693-1        Park Drive Limited Partnership      1st        12,096.58    3/1/02        68          No         Fixed              
643232-2        Haven Manor Apartments              1st         9,849.11    3/1/06       116          No         Fixed              
643765-7        Willow Trail Apartments             1st         9,814.72    5/1/06       118          No         Fixed              
643051-5        One And Only Apartments             1st        10,767.69    9/1/05       110          No         Fixed              
650795-6        Pratton Arms Apartments             1st         7,844.22    1/1/03        78          No         Fixed              
642967-8        Quilliams Noble Apartments          1st         9,357.05    1/1/11       174          No         Fixed              
643775-4        Chugach South Apartments            1st         7,150.69    1/1/11       174        Yes(k)       Fixed              
8               Lakeview Manor                      1st         7,565.10    5/1/06       118          No         Fixed              
643774-1        Chugach West Apartments             1st         6,339.92    1/1/11       174        Yes(k)       Fixed              
3               Eldorado Gardens                    1st         7,065.15    5/1/06       118          No         Fixed              
650694-4        Pembroke Apartments                 1st         6,140.62    6/1/05       107          No         Fixed              
650523-3        Great Northeast Plaza               1st       145,350.43    6/1/06       119          No         Fixed              
642895-4        Village Square at Kiln Creek        1st       114,643.68    12/31/05     114          No         Fixed              
644081-9        Promenade Shopping Center           1st       107,110.37    1/1/00        42          No         Fixed              
643091-3        Escada                              1st        90,452.07    12/1/02       77          No         Fixed              
650656-2        Santa Fe Springs Market Place       1st        61,983.11    6/1/06       119          No         Fixed              
642963-6        Plaza Del Rienzi                    1st        51,763.60    5/1/06       118          No         Fixed              
650578-3        Battlefield Plaza                   1st        48,707.22    1/1/06       114          No         Fixed              
643327-9        Harnett Crossing Shopping Center    1st        48,554.19    4/1/06       117          No         Fixed              
650460-3        Grand Union Shopping Center         1st        42,392.06    1/1/06       114          No         Fixed              
643016-2        Village II (Indian Wells)           1st        37,960.63    2/1/06       115          No         Fixed              
642940-3        Eckerd Plaza                        1st        34,787.22    1/1/06       114          No         Fixed              
650698-6        MVP Sports                          1st        29,711.24    12/1/05      113          No         Fixed              
650695-7        IRG Waltham Limited                 1st        26,057.56    7/1/05       108          No         Fixed              
643017-5        Ritchey Business Centre             1st        25,489.64    4/1/06       117          No         Fixed              
643015-9        Highland Plaza Sc                   1st        23,553.35    2/1/06       115          No         Fixed              
643789-3        Regency Pointe                      1st        34,165.78    9/1/05       110          No         Fixed              
643186-0        Cohaire Plaza                       1st        19,135.25    2/1/06       115          No         Fixed              
650867-0        Tokeneke Center                     1st        18,820.13    10/1/02       75          No         Fixed              
650796-9        Quincy Flagship/Mithell             1st        15,616.07    2/1/03        79          No         Fixed              
643762-8        Ecor Rouge Shopping Center          1st        14,786.36    4/1/06       117          No         Fixed              
650874-8        Great Falls Shopping Center         1st        14,554.79    3/1/06       116          No         Fixed              
643085-8        Yancey Commons Shopping Center      1st        14,578.23    12/1/05      113          No         Fixed              
643790-3        Foxmoor Center                      1st        18,208.49    12/1/05      113          No         Fixed              
650797-2        Eleven Hurley                       1st        12,264.96    2/1/06       115          No         Fixed              
4               University Plaza                    1st        12,681.48    6/1/06       119          No         Fixed              
650696-0        Dudley Plaza Realty                 1st        10,602.18    11/1/05      112          No         Fixed              
642962-3        Parkside Plaza                      1st        10,528.64    5/1/06       118          No         Fixed              
642947-4        Heritage Plaza Shopping Center      1st         9,189.10    2/1/06       115          No         Fixed              
643792-9        Everything Organized                1st        10,479.72    2/1/05       103          No         Fixed              
650697-3        CVS Clinton                         1st         7,263.15    12/1/05      113          No         Fixed              

<CAPTION>       
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
643766-0                                                              0.185%               2
643018-8                                                              0.185%               2
643099-7                                                              0.185%               2
650785-9                                                              0.185%               2
642944-5                                                              0.185%               2
644046-3                                                              0.185%               2
650692-8                                                              0.185%               2
650693-1                                                              0.185%               2
643232-2                                                              0.185%               2
643765-7                                                              0.185%               2
643051-5                                                              0.185%               2
650795-6                                                              0.185%               2
642967-8                                                              0.185%               2
643775-4                                                              0.185%               2
8                                                                     0.310%               2
643774-1                                                              0.185%               2
3                                                                     0.310%               2
650694-4                                                              0.185%               2
650523-3                                                              0.185%               2
642895-4                                                              0.185%               2
644081-9                                                              0.160%               2
643091-3                                                              0.185%               2
650656-2                                                              0.185%               2
642963-6                                                              0.185%               2
650578-3                                                              0.185%               2
643327-9                                                              0.185%               2
650460-3                                                              0.185%               2
643016-2                                                              0.185%               2
642940-3                                                              0.185%               2
650698-6                                                              0.185%               2
650695-7                                                              0.185%               2
643017-5                                                              0.185%               2
643015-9                                                              0.185%               2
643789-3                                                              0.465%               2
643186-0                                                              0.185%               2
650867-0                                                              0.185%               2
650796-9                                                              0.185%               2
643762-8                                                              0.185%               2
650874-8                                                              0.185%               2
643085-8                                                              0.185%               2
643790-3                                                              0.560%               2
650797-2                                                              0.185%               2
4                                                                     0.210%               2
650696-0                                                              0.185%               2
642962-3                                                              0.185%               2
642947-4                                                              0.185%               2
643792-9                                                              2.005%               2
650697-3                                                              0.185%               2
</TABLE>


                                       6
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
643722-0        Bonnie Brea Shopping Center         1st        34,577.87    6/1/06       119          No         Fixed              
P00676          Mott - 76 S. Bergen Place           1st        23,718.94    1/1/06       114        Yes(c)       Fixed              
P00722          Mott - 655 Nassau Road              1st        16,427.15    1/1/06       114        Yes(c)       Fixed              
P00686          Mott - 45 Broadway                  1st        15,009.59    1/1/06       114        Yes(c)       Fixed              
P00670          Mott - 35 N. Long Beach Avenue      1st         9,384.85    1/1/06       114        Yes(c)       Fixed              
P00692          Mott - 56 N. Long Beach Avenue      1st         8,117.27    1/1/06       114        Yes(c)       Fixed              
P00720          Mott - 27 Attorney Street           1st         4,760.30    1/1/06       114        Yes(c)       Fixed              
P00682          Mott - 95 Jerusalem Avenue          1st         4,182.46    1/1/06       114        Yes(c)       Fixed              
P00708          Mott - 271 Washington Street        1st         3,885.28    1/1/06       114        Yes(c)       Fixed              
P00678          Mott - 155 Pine Street              1st         3,687.17    1/1/06       114        Yes(c)       Fixed              
P00690          Mott - 40 Graffing Place            1st         3,301.94    1/1/06       114        Yes(c)       Fixed              
P00704          Mott - 260 Belmont Parkway          1st         2,878.19    1/1/06       114        Yes(c)       Fixed              
P00710          Mott - 360 Washington Street        1st         2,861.68    1/1/06       114        Yes(c)       Fixed              
P00706          Mott - 55 Nassau Place              1st         2,773.63    1/1/06       114        Yes(c)       Fixed              
P00714          Mott - 25 Peninsula Boulevard       1st         2,581.02    1/1/06       114        Yes(c)       Fixed              
P00684          Mott - 1100 Ward Place              1st         2,324.57    1/1/06       114        Yes(c)       Fixed              
P00610          Ridgecrest Retirement Center        1st        84,509.17    9/1/05       110          No         Fixed              
941-0103        Morningstar Mini - Charlotte        1st        18,042.72    12/1/05      113        Yes(h)       Fixed              
941-0095        Morningstar Mini - Hickory          1st        15,799.18    12/1/05      113        Yes(h)       Fixed              
941-0104        Morningstar Mini - Winston Salem    1st        15,105.53    12/1/05      113        Yes(h)       Fixed              
941-0094        Morningstar Mini - Florence         1st        12,479.25    12/1/05      113        Yes(h)       Fixed              
941-0096        Morningstar Mini - Lexington        1st         8,341.97    12/1/05      113        Yes(h)       Fixed              
941-0097        Morningstar Mini - Sumter           1st         7,678.40    12/1/05      113        Yes(h)       Fixed              
941-0086        Thousand Oaks Self Storage          1st        63,372.26    11/1/05      112          No         Fixed              
P00638          King Shopping Center                1st        56,748.41    2/1/06       115          No         Fixed              
941-0062        Starr Avenue                        1st        61,849.17    2/1/06       115          No         Fixed              
P00630          Kmart/Elizabeth City                1st        29,695.85    12/1/10      173        Yes(a)       Fixed              
P00628          Kmart/Rocky Mount                   1st        28,449.87    12/1/10      173        Yes(a)       Fixed              
P00664          Regency Park-El Molino              1st        55,439.02    1/1/06       114          No         Fixed              
P00640          Millburn Common                     1st        45,217.90    2/1/06       115          No         Fixed              
941-0075        Sentry SS - Williamsburg            1st        16,730.33    11/1/02       76        Yes(f)       Fixed              
941-0075        Sentry SS - Chesapeake              1st        10,641.76    11/1/02       76        Yes(f)       Fixed              
941-0075        Sentry SS - Newport                 1st        10,112.32    11/1/02       76        Yes(f)       Fixed              
941-0075        Sentry SS - Whitestone              1st         1,958.93    11/1/02       76        Yes(f)       Fixed              
P00578          The Drake Tower Apartments          1st        34,580.90    7/1/02        72          No         Fixed              
941-0061        Snyder Avenue                       1st        36,536.63    6/15/05      108          No         Fixed              
941-0063        Diamond Mini Storage                1st        20,575.90    5/16/05      107        Yes(d)       Fixed              
941-0064        International Self Storage          1st        14,496.66    5/16/05      107        Yes(d)       Fixed              
P00540          Eastgate Shopping Center            1st        28,824.27    8/1/02        73          No         Fixed              
941-0090        AZ Storage Inns - Country Club      1st        12,397.60    11/1/05      112        Yes(g)       Fixed              
941-0091        AZ Storage Inns - Greenfield        1st         9,298.20    11/1/05      112        Yes(g)       Fixed              
941-0089        AZ Storage Inns - Broadway          1st         7,969.89    11/1/05      112        Yes(g)       Fixed              
98-1000159      Sterling Meadows Apartments         1st        27,343.54    1/1/02        66          No         Fixed              
941-0074        Coldwater Self Storage              1st        26,187.20    10/1/05      111          No         Fixed              
P00658          Picador Plaza                       1st        23,351.59    1/1/03        78          No         Fixed              
941-0116        Security Public Storage             1st        21,819.11    2/1/06       115          No         Fixed              
P00626          Cedar Grove Apartments              1st        19,007.93    1/1/03        78          No         Fixed              
P00612          Canyon Pointe Apartmens             1st        18,191.18    2/1/06       115          No         Fixed              

<CAPTION>       
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
643722-0                                                              0.185%               2 
P00676                                                                0.270%               2 
P00722                                                                0.270%               2 
P00686                                                                0.270%               2 
P00670                                                                0.270%               2 
P00692                                                                0.270%               2 
P00720                                                                0.270%               2 
P00682                                                                0.270%               2 
P00708                                                                0.270%               2 
P00678                                                                0.270%               2 
P00690                                                                0.270%               2 
P00704                                                                0.270%               2 
P00710                                                                0.270%               2 
P00706                                                                0.270%               2 
P00714                                                                0.270%               2 
P00684                                                                0.270%               2 
P00610                                                                0.270%               2 
941-0103                                                              0.270%               2 
941-0095                                                              0.270%               2 
941-0104                                                              0.270%               2 
941-0094                                                              0.270%               2 
941-0096                                                              0.270%               2 
941-0097                                                              0.270%               2 
941-0086                                                              0.270%               2 
P00638                                                                0.270%               2 
941-0062                                                              0.270%               2 
P00630                                                                0.270%               2 
P00628                                                                0.270%               2 
P00664                                                                0.270%               2 
P00640                                                                0.270%               2 
941-0075                                                              0.270%               2 
941-0075                                                              0.270%               2 
941-0075                                                              0.270%               2 
941-0075                                                              0.270%               2 
P00578                                                                0.270%               2 
941-0061                                                              0.270%               2 
941-0063                                                              0.270%               2 
941-0064                                                              0.270%               2 
P00540                                                                0.270%               2 
941-0090                                                              0.270%               2 
941-0091                                                              0.270%               2 
941-0089                                                              0.270%               2 
98-1000159                                                            0.270%               2 
941-0074                                                              0.270%               2 
P00658                                                                0.270%               2 
941-0116                                                              0.270%               2 
P00626                                                                0.270%               2 
P00612                                                                0.270%               2 
</TABLE>


                                       7
<PAGE>

<TABLE>
<CAPTION>
                                                                                                   Related                          
                                                  Monthly      Monthly     Maturity    Remaining   Mortgage      Loan               
Loan Number         Property Name                 Due Date     Payment       Date        Term       Loans        Type        Index  
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                 <C>     <C>             <C>          <C>        <C>        <C>        <C>       
941-0085        Central Avenue Self Storage         1st        20,244.38    1/1/06       114          No         Fixed              
P00660          Country Brook Apartments            1st        17,610.35    2/1/03        79          No         Fixed              
941-0099        Atlantic Self Storage               1st        20,553.16    11/1/05      112          No         Fixed              
P00546          Delicare Convalescent Center        1st        22,274.94    6/1/02        71          No         Fixed              
P00642          Midwest Distribution Center         1st        21,664.27    2/1/06       115          No         Fixed              
941-0073        Ranchos Stor-All                    1st        11,382.20    8/1/05       109        Yes(e)       Fixed              
941-0072        Stor-All                            1st         9,650.22    8/1/05       109        Yes(e)       Fixed              
941-0106        Morningstar Mini - Charlotte        1st        16,647.18    1/1/06       114          No         Fixed              
P00534          215 East Gunhill                    1st        18,527.67    3/1/02        68          No         Fixed              
P00155          The Corners Apartments              1st        19,082.72    9/1/01        62          No         Fixed              
941-0088        Palo Verde Mini Storage             1st        14,986.68    12/1/05      113          No         Fixed              
941-0071        Stop & Stor                         1st        14,852.84    6/30/02       72          No         Fixed              
P00150          Urbanwood Apartments                1st        15,298.37    9/1/00        50          No         Fixed              
P00514          Lexington Avenue Apartments         1st        14,939.22    10/1/01       63          No         Fixed              
P00512          485 Front Street                    1st        15,887.02    12/1/04      101          No         Fixed              
941-0068        Safeguard Self Storage #11          1st        14,496.66    5/7/02        71          No         Fixed              
941-0102        AZ Storage Inns - Apache Trails     1st        13,236.02    12/1/05      113          No         Fixed              
P00582          Longwood Retirement Village         1st        13,105.45    10/1/05      111          No         Fixed              
P00614          Euclid Convalescent Center          1st        13,616.71    12/1/05      113          No         Fixed              
941-0058        Safeguard                           1st        13,048.28    1/26/02       67          No       Floating   1 mo Libor
P00588          Homeland Grocery Store              1st        10,687.87    10/1/05      111          No         Fixed              
941-0098        Conyers Self Storage                1st        10,380.28    12/1/05      113          No         Fixed              
P00648          Le Shoppe                           1st        11,729.11    2/1/06       115          No         Fixed              
P00502          Briarwood Apartments                1st         7,386.09    10/1/19      279        Yes(b)       Fixed              
P00503          Lakeway Apartments                  1st         3,303.10    10/1/19      279        Yes(b)       Fixed              
941-0082        Regency Mini Storage                1st        11,864.86    1/1/11       174          No         Fixed              
98-1000160      Bellamar Apartments                 1st         9,761.88    1/1/02        66          No         Fixed              
941-0083        Normandy Mini Storage               1st        11,652.99    1/1/11       174          No         Fixed              
941-0114        Stor-A-Lot Self Storage             1st         8,601.76    2/1/03        79          No         Fixed              
P00646          Perth Amboy Industrial Center       1st         9,847.40    1/1/06       114          No         Fixed              
941-0105        Handy Mini Storage                  1st         7,964.35    2/1/03        79          No         Fixed              
941-0107        Morningstar Mini - Matthews         1st         7,491.23    1/1/06       114          No         Fixed              
941-0057        A Storage #2                        1st         7,575.27    1/29/02       67          No       Floating   1 mo Libor
941-0093        Ironwood Self Storage               1st         6,356.18    12/1/10      173          No         Fixed              
P00272          Carriage House Apartments           1st         5,067.32    6/1/01        59          No         Fixed              
- ------------------------------------------------------------------------------------------------------------------------------------
                                                            3,964,097.68
====================================================================================================================================

<CAPTION>       
                                 Maximum         Minimum                                          
                                 Interest        Interest        Master, Trustee &                
Loan Number          Margin        Rate            Rate        Special Servicer Fees   Loan Group 
- --------------------------------------------------------------------------------------------------
<S>                  <C>          <C>             <C>                 <C>                  <C>    
941-0085                                                              0.270%               2 
P00660                                                                0.270%               2 
941-0099                                                              0.270%               2 
P00546                                                                0.270%               2 
P00642                                                                0.270%               2 
941-0073                                                              0.270%               2 
941-0072                                                              0.270%               2 
941-0106                                                              0.270%               2 
P00534                                                                0.270%               2 
P00155                                                                0.270%               2 
941-0088                                                              0.270%               2 
941-0071                                                              0.270%               2 
P00150                                                                0.270%               2 
P00514                                                                0.270%               2 
P00512                                                                0.270%               2 
941-0068                                                              0.270%               2 
941-0102                                                              0.270%               2 
P00582                                                                0.270%               2 
P00614                                                                0.270%               2 
941-0058             3.750%       13.880%         9.875%              0.270%               2 
P00588                                                                0.270%               2 
941-0098                                                              0.270%               2 
P00648                                                                0.270%               2 
P00502                                                                0.270%               2 
P00503                                                                0.270%               2 
941-0082                                                              0.270%               2 
98-1000160                                                            0.270%               2 
941-0083                                                              0.270%               2 
941-0114                                                              0.270%               2 
P00646                                                                0.270%               2 
941-0105                                                              0.270%               2 
941-0107                                                              0.270%               2 
941-0057             3.750%       13.750%         9.750%              0.270%               2 
941-0093                                                              0.270%               2 
P00272                                                                0.270%               2 
- ---------------------------------------------------------------------------------------------

=============================================================================================
</TABLE>

          Footnote - The adjustment dates for the floating rate loans are as
          follows:

          *    For 6 Month Libor index floaters, April 1, and October 1, are the
               interest rate adjustment dates with payment adjustment dates of
               May 1, and November 1, respectively. The first interest rate
               adjustment date is October 1, 1996.

          *    For 1 Month Libor index floaters, the interest rate adjustment
               date is two business days prior to the beginning of each calendar
               month, with interest paid in arrears by the first of the
               subsequent calendar month (e.g. June 27th rate set is for July
               payment due on August 1 etc.)


                                       8

<PAGE>


                                   EXHIBIT B-1

         FORM OF CERTIFICATE OF AN ASSISTANT SECRETARY OF CITIBANK, N.A.


                         MORTGAGE CAPITAL FUNDING, INC.
            Multifamily/Commercial Mortgage Pass-Through Certificates
                                 Series 1996-MC1

              Certificate of Assistant Secretary of Citibank, N.A.

               I,   ___________________,   a   ____________________________   of
Citibank, N.A. ("Citibank"), hereby certify as follows:

               1. Citibank is a national banking  association duly organized and
validly existing under the laws of the United States.

               2.  Attached  hereto as Exhibit I are true and correct  copies of
the  Articles  of  Association  and  By-Laws  of  Citibank,  which  Articles  of
Association and By-Laws are on the date hereof,  and have been at all times from
and including September 24, 1985, except as amended effective December 21, 1993,
in the case of the  Articles of  Association,  and January 15,  1991,  except as
amended effective April 18, 1994, in the case of the By-Laws,  in full force and
effect.

               3. To the best of my knowledge,  no  proceedings  looking  toward
liquidation or dissolution of Citibank are pending or contemplated.

               4. Each person  listed below is and has been the duly elected and
qualified officer or authorized  signatory of Citibank and his genuine signature
is set forth opposite his name:

Name                                        Office
Signature


               5. Each person  listed  above who signed,  either  manually or by
facsimile signature, (a) the mortgage loan purchase agreement,  dated as of June
27, 1996,  between PNC Bank,  National  Association  ("PNC Bank") and  Citibank,
providing  for the purchase by Citibank from PNC Bank of certain of the Mortgage
Loans,  (b) the mortgage  loan  purchase  agreement,  dated as of June 27, 1996,
between  ContiTrade  Services  L.L.C.  ("CTS") and  Citibank,  providing for the
purchase by Citibank from CTS of certain of the Mortgage Loans, (c) the mortgage
loan purchase  agreement,  dated as of June 27, 1996,  between  Mortgage Capital
Funding,  Inc.  ("MCFI") and  Citibank,  providing for the purchase by MCFI from
Citibank of the Mortgage Loans, (d) the Pooling and Servicing  Agreement,  dated
as of July 1, 1996 (the 


                                       2
<PAGE>

"Pooling Agreement"),  among MCFI as sponsor,  Citibank as mortgage loan seller,
GMAC Commercial  Mortgage  Corporation as master servicer,  Hanford/Healy  Asset
Management  Company as special  servicer and State Street Bank and Trust Company
as trustee and REMIC administrator,  (e) the Underwriting Agreement,  dated June
27, 1996, among MCFI, Citibank and Goldman,  Sachs & Co. ("Goldman"),  providing
for the purchase by Citibank and Goldman from MCFI of the Class X-1,  Class X-2,
Class A-1, Class A-2A,  Class A-2B, Class B, Class C, Class D, Class E and Class
F Certificates,  (f) the Certificate  Purchase  Agreement,  dated June 27, 1996,
among MCFI,  Citibank  and Goldman  providing  for the  purchase by Citibank and
Goldman from MCFI of the Class G, Class H, Class J, Class K, Class R-I and Class
R-II  Certificates,  and (g) any other document delivered prior hereto or on the
date hereof in connection  with the  transactions  contemplated by the foregoing
agreements  was, at the  respective  times of such  signing and  delivery,  duly
authorized  or  appointed to execute such  documents in such  capacity,  and the
signatures of such persons or facsimiles thereof appearing on such documents are
their genuine signatures.

               Capitalized  terms used but not otherwise defined herein have the
respective meanings assigned to them in the Pooling Agreement.



                                       3
<PAGE>

               IN WITNESS WHEREOF, the undersigned has executed this certificate
as of July 10, 1996.




                                                    By:
                                                    Name:
                                     Title:


               I, _______________________,  a  _____________________________  of
Citibank,  hereby certify that ___________________ is duly elected or appointed,
as the case may be,  qualified  and acting  ___________________  of Citibank and
that the signature appearing above is such officer's genuine signature.

               IN WITNESS WHEREOF, the undersigned has executed this certificate
as of July 10, 1996.




                                                    By:
                                                    Name:
                                     Title:



                                       4
<PAGE>



                                   EXHIBIT B-2

                      FORM OF CERTIFICATE OF CITIBANK, N.A.

                         MORTGAGE CAPITAL FUNDING, INC.
            Multifamily/Commercial Mortgage Pass-Through Certificates
                                 Series 1996-MC1

                          Certificate of Citibank, N.A.

               In connection  with the execution and delivery by Citibank,  N.A.
("Citibank") of, and the consummation of the various  transactions  contemplated
by, (a) the Mortgage  Loan  Purchase  Agreement,  dated as of June 27, 1996 (the
"Mortgage Loan Purchase  Agreement"),  between Mortgage  Capital  Funding,  Inc.
("MCFI") and  Citibank,  providing for the purchase by MCFI from Citibank of the
Mortgage Loans, and (b) the Pooling and Servicing Agreement, dated as of July 1,
1996 (the  "Pooling  Agreement"  and,  together  with the Mortgage Loan Purchase
Agreement,  the "Agreements"),  among the MCFI as sponsor,  Citibank as mortgage
loan  seller,   GMAC  Commercial   Mortgage   Corporation  as  master  servicer,
Hanford/Healy Asset Management Company as special servicer and State Street Bank
and Trust Company as trustee and REMIC administrator,  Citibank hereby certifies
that (i) the  representations  and  warranties of Citibank in the Agreements are
true and correct in all material  respects at and as of the date hereof with the
same  effect  as if made on the date  hereof,  and  (ii)  Citibank  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 date
hereof.  Capitalized  terms  used  but not  otherwise  defined  herein  have the
respective meanings assigned to them in the Agreements.

               Certified this 10th day of July, 1996.


                                 CITIBANK, N.A.


                                                    By:
                                                    Name:
                                     Title:


<PAGE>
                                   EXHIBIT B-3

                  FORM OF OPINION OF COUNSEL TO CITIBANK, N.A.






                                  July 10, 1996


Mortgage Capital Funding, Inc.                    Citibank, N.A.
399 Park Avenue                                   399 Park Avenue
New York, New York 10043                          New York, New York 10043

Goldman, Sachs & Co.                              Fitch Investors Services, L.P.
85 Broad Street                                   One State Street Plaza
New York, New York 10004                          New York, New York 10004

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

                       Re: Mortgage Capital Funding, Inc.
                  Multifamily/Commercial Mortgage Pass-Through
                          Certificates, Series 1996-MC1

Ladies and Gentlemen:

               This opinion is being provided to you by the  undersigned,  as an
Associate  General  Counsel of Citibank,  N.A. (the "Bank")  pursuant to Section
7(e) of the Mortgage  Loan  Purchase  Agreement,  dated as of June 27, 1996 (the
"Purchase  Agreement"),  between  Mortgage  Capital  Funding,  Inc.  ("MCFI") as
purchaser  and the Bank as  seller,  and the  Pooling  and  Servicing  Agreement
referenced  therein  (together with the Purchase  Agreement,  the  "Agreements")
relating to the sale by the Bank of certain  mortgage  loans and  various  other
related transactions  pursuant to and as contemplated by the Purchase Agreement.
Capitalized  terms used but not otherwise  defined  herein have the meanings set
forth in the Purchase Agreement.

               I (or attorneys under my supervision) have examined  originals or
copies, certified or otherwise identified to my satisfaction,  of such corporate
records of the Bank, certificates of public officials,  officers of the Bank and
other persons and other documents, agreements and instruments and have made such
other  investigations  as I have deemed necessary or appropriate for purposes of
this opinion.

               Based upon the foregoing, I am of the opinion that:
<PAGE>
                                       2


        1.     The Bank is a national banking association validly existing under
               the laws of the United States,  with full power  authority  under
               such laws to own its  properties  and assets  and to conduct  its
               business as  contemplated in the Agreements and to enter into and
               perform its obligations under the Agreements.

               2.  Each  Agreement  has  been  duly  authorized,   executed  and
               delivered by the Bank and, upon due authorization,  execution and
               delivery by the other parties  thereto,  will constitute a valid,
               legal and binding agreement of the Bank,  enforceable against the
               Bank in accordance with its terms,  except as enforceability  may
               be limited by bankruptcy, insolvency, liquidation,  receivership,
               moratorium,  reorganization  or other similar laws relating to or
               affecting the enforcement of creditors rights generally,  and the
               rights  of  creditors  of  banks  in   particular,   and  general
               principles  of  equity,   whether  enforcement  is  sought  in  a
               proceeding in equity or at law.

                3. Based upon my review of the laws,  rules and  regulations
               of the  State of New  York and the  securities  laws,  rules  and
               regulations  of the United States which,  in my  experience,  are
               normally  applicable to  transactions of the type provided for by
               the Agreements, no consent,  approval,  authorization or order of
               any court,  governmental agency or body is required in connection
               with the  execution  and delivery by the Bank of the  Agreements,
               except for those consents,  approvals,  authorizations  or orders
               that  previously  have been obtained.  

                4. Neither the transfer of the Mortgage Loans as provided in
               the  Agreements,  nor  the  fulfillment  of the  terms  of or the
               consummation of any other of the transactions contemplated by the
               Agreements,  will  conflict  with or result in a violation of the
               Articles  of  Association  or  the  By-laws  of the  Bank  or any
               agreement or instrument, order, writ, judgment or decree known to
               me to which the Bank is a party or is subject.

               5.  To  the  best  of my  knowledge,  there  are  no  actions  or
               proceedings  against the Bank,  pending or overtly  threatened in
               writing before any court, governmental agency or arbitrator which
               (i) affect the  enforceability  of any of the  Agreements or (ii)
               either  individually  or in the  aggregate,  would  result in any
               material  adverse change in the business,  operations,  financial
               condition,  properties  or assets of the Bank or in any  material
               impairment of any of the right or ability of the Bank to carry on
               its business substantially as now conducted,  or which would draw
               into  question  the validity of any of the  Agreements  or of any
               action   to  be  taken  in   connection   with  its   obligations
               contemplated  therein,  or  which  would  materially  impair  its
               ability to perform under the terms of any of the Agreements.

               The  opinions  expressed  herein  are  limited to the laws of the
State of New York and the Federal law of the United States.


<PAGE>
                                       3


               This opinion is given to you for your sole benefit,  and no other
person or entity is entitled to rely hereon without my express written consent.


                                                  Very truly yours,



                                                  Stephen E. Dietz, Esq.



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