CHASE COMMERCIAL MORTGAGE SECURITIES CORP
8-K, 1997-12-29
ASSET-BACKED SECURITIES
Previous: FRIEDMANS INC, 10-K, 1997-12-29
Next: CHELSEA GCA REALTY INC, S-3/A, 1997-12-29



                       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 (Date of earliest event reported): December 18, 1997


                   Chase Commercial Mortgage Securities Corp.
                    (Issuer in respect of Commercial Mortgage
                    Pass-Through Certificates, Series 1997-2)
                          (Exact name of registrant as
                            specified in its charter)


           New York                         333-18961             13-3728743
- --------------------------------------------------------------------------------
(State or other jurisdiction of     (Commission File Number)    (IRS Employer
        incorporation)                                       Identification No.)


     270 Park Avenue, New York, New York                     10017
- --------------------------------------------------------------------------------
  (Address of principal executive offices)                (Zip Code)


<PAGE>

Item 5.   Other Events.

     Attached as Exhibit 4 is the Pooling and  Servicing  Agreement  (as defined
below) for Chase  Commercial  Mortgage  Securities  Corp.,  Commercial  Mortgage
Pass-Through Certificates, Series 1997-2. On December 18, 1997, Chase Commercial
Mortgage  Securities  Corp. (the "Company")  caused the issuance,  pursuant to a
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing Agreement"), by and among the Company, as depositor, State Street Bank
and Trust Company, as trustee, The Chase Manhattan Bank, as servicer, and Lennar
Partners,  Inc., as special servicer,  of Chase Commercial  Mortgage  Securities
Corp.  Commercial  Mortgage  Pass-Through   Certificates,   Series  1997-2  (the
"Certificates"),  issued in fourteen classes. The Class A-1, Class A-2, Class X,
Class B, Class C, Class D and Class E Certificates,  with an aggregate scheduled
principal  balance as of  December  1, 1997 of  $724,453,212  were sold to Chase
Securities  Inc.,  Bear,  Stearns  &  Co.  Inc.  and  PaineWebber   Incorporated
(collectively, the "Underwriters"),  pursuant to an Underwriting Agreement dated
as of December 9, 1997, by and among the Company and the Underwriters.

     Capitalized terms used herein and not defined herein have the same meanings
ascribed to such terms in the Pooling and Servicing Agreement.



<PAGE>



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

(c)   Exhibits

Exhibit 4         Pooling and Servicing Agreement




<PAGE>




SIGNATURES

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



Date: December  29, 1997

                                   CHASE COMMERCIAL MORTGAGE 
                                   SECURITIES CORPORATION



                                   By:      /s/ Jacqueline R. Slater
                                            ------------------------
                                   Name:    Jacqueline R. Slater
                                   Title:   President

<PAGE>




                                INDEX TO EXHIBITS

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

4                           Pooling and Servicing Agreement       6


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


                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.,
                                    Depositor



                            THE CHASE MANHATTAN BANK,
                                    Servicer



                              LENNAR PARTNERS, INC.
                                Special Servicer



                                       and



                      STATE STREET BANK AND TRUST COMPANY,
                                     Trustee



                         POOLING AND SERVICING AGREEMENT

                          Dated as of December 1, 1997


                                  $813,992,373

                  Commercial Mortgage Pass-Through Certificates

                                  Series 1997-2

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



<PAGE>






                                TABLE OF CONTENTS
                                           



ARTICLE I  DEFINITIONS

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

ARTICLE II  CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES
SECTION 2.01.  Conveyance of Mortgage Loans....................................
SECTION 2.02.  Acceptance by Trustee...........................................
SECTION  2.03.  Representations,  Warranties  and  Covenants  of the  Depositor;
Mortgage  Loan  Seller's  Repurchase  of Mortgage  Loans for Defects in Mortgage
Files and Breaches of Representations and Warranties ..........................
SECTION 2.04.  Execution of Certificates.......................................

ARTICLE III  ADMINISTRATION AND SERVICING OF THE TRUST FUND
SECTION 3.01.  Servicer to Act as Servicer;  Special  Servicer to Act as Special
Servicer; Administration of the Mortgage Loans. ...............................
SECTION 3.02.  Collection of Mortgage Loan Payments............................
SECTION 3.03.  Collection of Taxes,  Assessments  and Similar  Items;  Servicing
Accounts ......................................................................
SECTION  3.04.  The  Certificate  Account  and  the  Lower-Tier  and  Upper-Tier
Distribution Accounts .........................................................
SECTION  3.05.  Permitted  Withdrawals  From  the  Certificate  Account  and the
Distribution Accounts .........................................................
SECTION 3.06.  Investment of Funds in the Certificate  Account, the Distribution
Accounts and the REO Account ..................................................
SECTION  3.07.  Maintenance  of Insurance  Policies;  Errors and  Omissions  and
Fidelity Coverage .............................................................
SECTION 3.08.  Enforcement of Due-On-Sale Clauses; Assumption Agreements ......
SECTION 3.09.  Realization Upon Defaulted Mortgage Loans ......................
SECTION 3.10.  Trustee to Cooperate; Release of Mortgage Files ................
SECTION 3.11.  Servicing Compensation .........................................
SECTION 3.12.  Inspections; Collection of Financial Statements ................
SECTION 3.13.  Annual Statement as to Compliance ..............................
SECTION 3.14.  Reports by Independent Public Accountants ......................
SECTION 3.15.  Access to Certain Information .................................. 
SECTION 3.16.  Title to REO Property; REO Account .............................
SECTION 3.17.  Management of REO Property .....................................
SECTION 3.18.  Sale of Defaulted Mortgage Loans and REO Properties ............
SECTION 3.19.  [Intentionally Omitted] ........................................
SECTION 3.20.  Modifications, Waivers, Amendments and Consents ................
SECTION  3.21.  Transfer of Servicing  Between  Servicer  and Special  Servicer;
Record Keeping; Asset Status Report ...........................................
SECTION 3.22.  Sub-Servicing Agreements .......................................
SECTION 3.23.  Representations and Warranties of the Servicer .................
SECTION 3.24.  Representations and Warranties of the Special Servicer .........
SECTION 3.25.  Interest Reserve Account .......................................

ARTICLE IV  PAYMENTS TO CERTIFICATEHOLDERS
SECTION 4.01.  Distributions .................................................. 
SECTION 4.02.  Statements to Certificateholders; Collection Reports ...........
SECTION 4.03.  P&I Advances ...................................................
SECTION 4.04.  Allocation of Collateral Support Deficit .......................
SECTION 4.05.  Appraisal Reductions ...........................................
SECTION 4.06.  Certificate Deferred Interest ..................................

ARTICLE V  THE CERTIFICATES
SECTION 5.01.  The Certificates ...............................................
SECTION 5.02.  Registration of Transfer and Exchange of Certificates ..........
SECTION 5.03.  Book-Entry Certificates ........................................
SECTION 5.04.  Mutilated, Destroyed, Lost or Stolen Certificates ..............
SECTION 5.05.  Persons Deemed Owners ..........................................
SECTION 5.06.  Appointment of Paying Agent ....................................

ARTICLE VI  THE DEPOSITOR, THE SERVICER AND THE SPECIAL SERVICER
SECTION 6.01. Liability of the Depositor, the Servicer and the 
Special Servicer ..............................................................
SECTION 6.02. Merger, Consolidation or Conversion of the Depositor, the Servicer
or the Special Servicer .......................................................
SECTION  6.03.  Limitation  on Liability of the  Depositor,  the  Servicer,  the
Special Servicer and Others ................................................... 
SECTION 6.04.  Depositor, Servicer and Special Servicer Not to Resign .........
SECTION 6.05. Rights of the Depositor in Respect of the Servicer and the Special
Servicer ......................................................................

ARTICLE VII  DEFAULT
SECTION 7.01.  Events of Default; Servicer and Special Servicer Termination ...
SECTION 7.02.  Trustee to Act; Appointment of Successor .......................
SECTION 7.03.  Notification to Certificateholders .............................
SECTION 7.04.  Waiver of Events of Default ....................................
SECTION 7.05.  Trustee as Maker of Advances ...................................

ARTICLE VIII  CONCERNING THE TRUSTEE
SECTION 8.01.  Duties of Trustee ..............................................
SECTION 8.02.  Certain Matters Affecting the Trustee ..........................
SECTION 8.03.  Trustee Not Liable for Validity or Sufficiency of Certificates or
Mortgage Loans ................................................................
SECTION 8.04.  Trustee May Own Certificates ...................................
SECTION 8.05.  Fees and Expenses of Trustee; Indemnification of Trustee .......
SECTION 8.06.  Eligibility Requirements for Trustee ...........................
SECTION 8.07.  Resignation and Removal of the Trustee .........................
SECTION 8.08.  Successor Trustee ..............................................
SECTION 8.09.  Merger or Consolidation of Trustee .............................
SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee ..................
SECTION 8.11.  Appointment of Custodians ......................................
SECTION 8.12.  Access to Certain Information ..................................
SECTION 8.13.  Representations and Warranties of the Trustee ..................

ARTICLE IX  TERMINATION
SECTION 9.01.  Termination Upon Repurchase or Liquidation of All 
Mortgage Loans ................................................................
SECTION 9.02.  Additional Termination Requirements ............................

ARTICLE X  ADDITIONAL REMIC PROVISIONS
SECTION 10.01.  REMIC Administration ..........................................
SECTION  10.02.  Depositor,  Special  Servicer,  Paying  Agent  and  Trustee  to
Cooperate with Servicer .......................................................
SECTION 10.03.  Use of Agents .................................................

ARTICLE XI  MISCELLANEOUS PROVISIONS
SECTION 11.01.  Amendment .....................................................
SECTION 11.02.  Recordation of Agreement; Counterparts ........................
SECTION 11.03.  Limitation on Rights of Certificateholders ....................
SECTION 11.04.  Governing Law .................................................
SECTION 11.05.  Notices .......................................................
SECTION 11.06.  Severability of Provisions ....................................
SECTION 11.07.  Grant of a Security Interest ..................................
SECTION 11.08.  Successors and Assigns; Beneficiaries .........................
SECTION 11.09.  Article and Section Headings ..................................
SECTION 11.10.  Notices to the Rating Agencies ................................


<PAGE>



                                    EXHIBITS

Exhibit A-1                Form of Class A-1 Certificate
Exhibit A-2                Form of Class A-2 Certificate
Exhibit A-3                Form of Class B Certificate
Exhibit A-4                Form of Class C Certificate
Exhibit A-5                Form of Class D Certificate
Exhibit A-6                Form of Class E Certificate
Exhibit A-7                Form of Class F Certificate
Exhibit A-8                Form of Class G Certificate
Exhibit A-9                Form of Class H Certificate
Exhibit A-10               Form of Class I Certificate
Exhibit A-11               Form of Class J Certificate
Exhibit A-12               Form of Class X Certificate
Exhibit A-13               Form of Class R Certificate
Exhibit A-14               Form of Class LR Certificate
Exhibit B                  Mortgage Loan Schedule
Exhibit C                  Form of Investment Representation Letter
Exhibit D-1                Form of Transfer Affidavit
Exhibit D-2                Form of Transferor Letter
Exhibit E                  [Intentionally Omitted]
Exhibit F                  Form of Request for Release
Exhibit G                  Form of ERISA Representation Letter
Exhibit H                  Form of Distribution Date Statement


                                    SCHEDULES

Schedule 1                 Computerized Database Information
Schedule 2                 Mortgage Loans Containing Additional Debt
Schedule 3                 Mortgage Loans Which Initially Pay Interest Only
Schedule 4                 Defeasance Mortgage Loans



<PAGE>




     This  Pooling  and  Servicing  Agreement  (the  "Agreement"),  is dated and
effective as of December 1, 1997,  among Chase  Commercial  Mortgage  Securities
Corp. as Depositor,  The Chase  Manhattan  Bank, as Servicer,  Lennar  Partners,
Inc., as Special Servicer and State Street Bank and Trust Company, as Trustee.

                             PRELIMINARY STATEMENT:

     The Depositor intends to sell commercial 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,
the primary assets of which will be a pool of commercial, multifamily and mobile
home community  mortgage loans (the "Mortgage  Loans").  As provided herein, the
Servicer  shall  elect or shall  cause an  election  to be made that each of the
Upper-Tier  REMIC and the  Lower-Tier  REMIC be treated for  federal  income tax
purposes as a real estate mortgage investment conduit (a "REMIC").

     The following table sets forth the designation,  the pass-through rate (the
"Pass-Through  Rate"),  the aggregate  initial  principal  amount (the "Original
Certificate  Balance")  or Notional  Amount  ("Original  Notional  Amount"),  as
applicable, and the initial ratings given each Class by the Rating Agencies (the
"Original  Ratings") for each Class of Certificates  comprising the interests in
the Upper-Tier REMIC created hereunder:

                                UPPER-TIER REMIC

                                                                    Original
      Class                                  Original                Rating
   Designation   Pass-Through Rate     Certificate Balance        Fitch/S&P(1)
   -----------   -----------------     -------------------        ------------

Class A-1             6.45%              $    196,000,000           AAA/AAA
Class A-2             6.60%              $    390,074,509           AAA/AAA
Class B               6.60%              $     32,559,695            AA/AA
Class C               6.60%              $     48,839,542             A/A
Class D               6.60%              $     44,769,581           BBB/BBB
Class E               6.60%              $     12,209,885          BBB-/BBB-
Class F               6.60%              $     48,839,542              BB
Class G               6.60%              $      6,104,943             BB-
Class H               6.60%              $     12,209,886              B
Class I               6.60%              $      8,139,924              B-
Class J               6.60%              $     14,244,866             */*
Class X                 (2)                    (3)                   AAA/*
Class R                 None                   (4)                     */*

- ----------
(1)  The  Certificates  marked  with an  asterisk  have  not  been  rated by the
     applicable Rating Agency.

(2)  The Class X Certificates  will not have a  Pass-Through  Rate but will bear
     interest  in an  amount  for  any  Distribution  Date  equal  to the sum of
     one-month's  interest  at the  then  applicable  Pass-Through  Rates on the
     Notional  Amounts of the WAC Component  and the A-1  Component  immediately
     prior  to  such  Distribution  Date.  The  Pass-Through  Rate  for  the WAC
     Component for any Distribution  Date will equal the excess,  if any, of the
     Weighted Average Net Mortgage Rate over 6.60%. The Pass-Through Rate of the
     WAC  Component  for  the  first   Distribution   Date  is  expected  to  be
     approximately  1.54923%  per  annum.  The  Pass-Through  Rate  for  the A-1
     Component for any Distribution Date will equal 0.15% per annum.

(3)  The Class X Certificates  will not have a Certificate  Balance and will not
     be entitled to receive distributions of principal.  Interest will accrue on
     the  Components  of such  Class at the  Pass-Through  Rates  thereof on the
     Notional Amounts thereof.  The Notional Amount of the WAC Component for any
     Distribution  Date will be equal to the  Notional  Amount of the Class LWAC
     Uncertificated Interest, which will be equal to the aggregate of the Stated
     Principal  Balances of the Mortgage Loans as of the preceding  Distribution
     Date  (after  giving  effect  to the  distribution  of  principal  on  such
     Distribution  Date)  or, in the case of the first  Distribution  Date,  the
     Cut-off  Date.  The  original  Notional  Amount  of the  WAC  Component  is
     $813,992,373.  The  Notional  Amount of the A-1  Component  is equal to the
     Lower-Tier Principal Amount of the Class LA-1 Uncertificated Interest as of
     the preceding Distribution Date (after giving effect to the distribution of
     principal and allocation of Collateral Support Deficit on such Distribution
     Date)  or in  the  case  of  the  first  Distribution  Date,  the  original
     Lower-Tier Principal Amount of the Class LA-1 Uncertificated  Interest. The
     Original Notional Amount of the A-1 Component is $196,000,000.

(4)  The Class R  Certificates  do not have a  Certificate  Balance or  Notional
     Amount,  do not bear interest and will not be entitled to  distributions of
     Prepayment   Premiums  or  Yield   Maintenance   Charges.   Any   Available
     Distribution Amount remaining in the Upper-Tier Distribution Account, after
     all  required  distributions  under this  Agreement  have been made to each
     other  Class of  Certificates,  will be  distributed  to the Holders of the
     Class R Certificates.

     The Class  A-1,  Class  A-2,  Class B,  Class C, Class D, Class E, Class F,
Class G,  Class H,  Class I,  Class J and  Class X  Certificates  will  evidence
"regular interests" in the Upper-Tier REMIC created hereunder. The sole Class of
"residual interests" in the Upper-Tier REMIC created hereunder will be evidenced
by the Class R  Certificates.  The Class LA-1,  Class LA-2,  Class LB, Class LC,
Class LD,  Class LE,  Class LF, Class LG, Class LH, Class LI, Class LJ and Class
LWAC   Uncertificated   Interests  will  evidence  "regular  interests"  in  the
Lower-Tier REMIC created  hereunder.  The sole Class of "residual  interests" in
the  Lower-Tier  REMIC  created  hereunder  will be  evidenced  by the  Class LR
Certificates.

     The following table sets forth the initial Lower-Tier Principal Amounts and
per annum rates of interest for the Uncertificated Lower-Tier Interests:

                                LOWER-TIER REMIC

    Class                              Original Lower-Tier Principal Amount or
Designation        Interest Rate                   Notional Amount

Class LA-1            6.60%                 $    196,000,000
Class LA-2            6.60%                 $    390,074,509
Class LB              6.60%                 $     32,559,695
Class LC              6.60%                 $     48,839,542
Class LD              6.60%                 $     44,769,581
Class LE              6.60%                 $     12,209,885
Class LF              6.60%                 $     48,839,542
Class LG              6.60%                 $      6,104,943
Class LH              6.60%                 $     12,209,886
Class LI              6.60%                 $      8,139,924
Class LJ              6.60%                 $     14,244,866
Class LWAC              (5)                 $    813,992,373
Class LR              None(7)                          None(7)

- ----------

(5)  The interest rate of the Class LWAC Uncertificated Interest is the Weighted
     Average Net Mortgage Rate minus 6.60%.

(6)  The Class LWAC  Uncertificated  Interest  has a  Notional  Amount as of any
     Distribution  Date equal to the aggregate Stated Principal  Balances of the
     Mortgage Loans as of the preceding  Distribution  Date (after giving effect
     to the  distribution of principal and realized losses on such  Distribution
     Date), or the Cut-off Date in the case of the first Distribution Date.

(7)  The Class LR  Certificates  do not have a  Certificate  Balance or Notional
     Amount,  do not bear interest and will not be entitled to  distributions of
     Prepayment   Premiums  or  Yield   Maintenance   Charges.   Any   Available
     Distribution Amount remaining in the Lower-Tier  Distribution Account after
     distributing the Lower-Tier Distribution Amount shall be distributed to the
     Holders  of the  Class  LR  Certificates  (but  only to the  extent  of the
     Available  Distribution  Amount for such Distribution Date remaining in the
     Lower-Tier Distribution Account, if any).

     As of close of business  on the Cut-off  Date,  the  Mortgage  Loans had an
aggregate principal balance,  after application of all payments of principal due
on or before such date, whether or not received, equal to $813,992,373.

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

                                    ARTICLE I

                                   DEFINITIONS

     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.

     "A-1  Component":  One  of  the  two  components  comprising  the  Class  X
Certificates  representing a "specified portion" (within the meaning of Treasury
Regulations Section  1.860G-1(a)(2)(i)(C)) of the interest payments on the Class
LA-1 Uncertificated Interest.

     "A-1 Component Interest Accrual Amount":  With respect to each Distribution
Date, an amount equal to interest for the related Interest Accrual Period at the
A-1 Component  Pass-Through Rate, accrued on the A-1 Notional Amount outstanding
immediately  prior to such  Distribution  Date  commencing  in the  month of the
Closing Date.

     "A-1 Component  Pass-Through  Rate": With respect to any Distribution Date,
0.15% per annum.

     "A-1 Notional  Amount":  With respect to any  Distribution  Date, an amount
equal to the  Lower-Tier  Principal  Amount  of the  Class  LA-1  Uncertificated
Interest.

     "Accrued Certificate Interest":  With respect to each Distribution Date and
each Class of  Certificates  (other than Class X  Certificates  and the Residual
Certificates),  an amount  equal to interest  for the related  Interest  Accrual
Period at the  Pass-Through  Rate applicable to such Class of  Certificates  for
such Distribution Date, accrued on the related Certificate Balance of such Class
outstanding  immediately prior to such Distribution Date (i.e., such Certificate
Balance  is to be used for  accrual of  interest  during  the  related  Interest
Accrual Period  notwithstanding  the fact that such  Certificate  Balance may be
different  than the actual  Certificate  Balance  at the start of such  Interest
Accrual  Period)  commencing in the month of the Closing  Date.  With respect to
each  Distribution  Date and the  Class X  Certificates,  the  Class X  Interest
Accrual Amount. Accrued Certificate Interest shall be calculated on the basis of
a 360-day year consisting of twelve 30-day months.

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

     "Actual/365  Mortgage  Loans":  The Mortgage Loans indicated as such in the
Mortgage Loan Schedule.

     "Additional  Debt": With respect to any Mortgage Loan, any debt owed by the
related  Mortgagor to a party other than the lender under such  Mortgage Loan as
of the Closing Date as set forth on Schedule 2 hereto, as increased or decreased
from  time to  time  pursuant  to the  terms  of the  related  subordinate  loan
documents (including any subordination agreement).

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

     "Adverse REMIC Event":  As defined in Section 10.01(f).

     "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.

     "Agent":  As defined in Section 5.02(d)(i)(A).

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

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

     "Appraisal":  An appraisal prepared by an Independent MAI appraiser with at
least five years  experience  in  properties  of like kind and in the same area,
prepared  in  accordance  with 12  C.F.R.  225.64,  or,  in  connection  with an
Appraisal  Reduction,  an appraisal meeting the requirements of clause (b)(i)(B)
in the definition of Appraisal Reduction.

     "Appraisal Reduction":  For any Distribution Date and for any Mortgage Loan
as to which an Appraisal  Reduction  Event has occurred,  an amount equal to the
excess,  if any, of (a) the Stated Principal  Balance of such Mortgage Loan over
(b) the  excess  of (i) 90% of the  Appraised  Value  of the  related  Mortgaged
Property  as  determined  (A) by one or more  independent  MAI  Appraisals  with
respect to any Mortgage Loan with an outstanding  principal  balance equal to or
in excess of $2,000,000  (the costs of which shall be paid by the Servicer as an
Advance),  and (B) by an internal  valuation  performed by the Special  Servicer
with respect to any Mortgage  Loan with an  outstanding  principal  balance less
than $2,000,000, over (ii) the sum of, as of the Due Date occurring in the month
of such  Distribution  Date,  (A) to the extent not  previously  advanced by the
Servicer or Trustee,  all unpaid  interest on such  Mortgage Loan at a per annum
rate equal to its  Mortgage  Rate,  (B) all  unreimbursed  Advances and interest
thereon at the  Reimbursement  Rate in respect of such Mortgage Loan and (C) all
currently due and unpaid real estate taxes, assessments,  insurance premiums and
ground rents and all other  amounts due and unpaid with respect to such Mortgage
Loan,  net of any amounts  currently  escrowed  for such amounts  (which  taxes,
premiums,  ground rents and other amounts have not been subject to an Advance by
the Servicer or the Trustee, as applicable); provided, however, without limiting
the Special Servicer's  obligation to order and obtain such Appraisal Reduction,
if the Special  Servicer has not obtained  the  appraisal  referred to in clause
(b)(A) or (b)(B)  above  within 60 days of the  Appraisal  Reduction  Event,  or
within 180 days with  respect to an  Appraisal  Reduction  Event as set forth in
clause (ii) of the definition of Appraisal  Reduction  Event,  the amount of the
Appraisal  Reduction shall be deemed to be an amount equal to 35% of the current
Stated  Principal  Balance of the related  Mortgage  Loan until such time as the
appraisal  referred  to in clause  (b)(A) or (b)(B)  above is  received  and the
Appraisal Reduction is calculated.  Within 60 days after the Appraisal Reduction
Event,  the Special  Servicer  shall order and receive an Appraisal (the cost of
which shall be paid as a Servicing Advance by the Servicer);  provided, however,
that with respect to an Appraisal Reduction Event as set forth in clause (ii) of
the definition of Appraisal  Reduction  Event,  the Special Servicer shall order
and receive  such  Appraisal  within the 120 day period set forth in such clause
(ii),  which  Appraisal  shall  be  delivered  by the  Special  Servicer  to the
Servicer,  and the Servicer  shall  deliver such  Appraisal to the Trustee,  the
Paying Agent and each Holder of a Class F, Class G, Class H, Class I and Class J
Certificate within 15 days of receipt by the Servicer of such Appraisal from the
Special Servicer.

     With respect to each Mortgage  Loan as to which an Appraisal  Reduction has
occurred (unless such Mortgage Loan has become a Corrected Mortgage Loan and has
remained  current for twelve  consecutive  Monthly  Payments  (for such purposes
taking into account any amendment or modification of such Mortgage  Loan)),  the
Special Servicer shall, within 30 days of each annual anniversary of the related
Appraisal Reduction Event, order an Appraisal (which may be an update of a prior
Appraisal),  the cost of  which  shall be paid by the  Servicer  as a  Servicing
Advance.  Based upon such Appraisal,  the Special Servicer shall redetermine and
report to the Paying Agent and the Trustee the amount of the Appraisal Reduction
with respect to such Mortgage  Loan and such  redetermined  Appraisal  Reduction
shall replace the prior Appraisal Reduction with respect to such Mortgage Loan.

     With respect to each Mortgage  Loan as to which an Appraisal  Reduction has
occurred and which has become a Corrected Mortgage Loan and has remained current
for twelve  consecutive  Monthly Payments (for such purposes taking into account
any amendment or modification of such Mortgage Loan),  and with respect to which
no other Appraisal  Reduction Event has occurred and is continuing,  the Special
Servicer may within 30 days of the date of such twelfth Monthly  Payment,  order
an Appraisal  (which may be an update of a prior  Appraisal),  the cost of which
shall be paid by the Servicer as a Servicing Advance. Based upon such Appraisal,
the Special  Servicer shall  redetermine  and report to the Paying Agent and the
Trustee the amount of the  Appraisal  Reduction  with  respect to such  Mortgage
Loan.  Notwithstanding the foregoing,  the Special Servicer will not be required
to obtain an Appraisal  with respect to a Mortgage  Loan which is the subject of
an Appraisal  Reduction Event to the extent the Special Servicer has obtained an
Appraisal  with respect to the related  Mortgaged  Property  within the 12-month
period  immediately  prior to the occurrence of such Appraisal  Reduction Event.
Instead,  the Special  Servicer may use such prior  Appraisal in calculating any
Appraisal Reduction with respect to such Mortgage Loan.

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

     "Appraisal Reduction Amount": With respect to any Distribution Date, (i) an
amount  equal to the  product  of (a)  6.60% per  annum,  and (b) the sum of all
Appraisal Reductions with respect to such Distribution Date or (ii) with respect
to each Mortgage Loan for such Distribution Date, an amount equal to the product
of (a) 6.60% per annum,  and (b) the  Appraisal  Reduction  with respect to such
Mortgage Loan with respect to such Distribution Date.

     "Appraisal  Reduction  Event":  With  respect  to any  Mortgage  Loan,  the
earliest of (i) the third  anniversary of the date on which the first  extension
of the Maturity Date of such  Mortgage  Loan becomes  effective as a result of a
modification of such Mortgage Loan by the Special Servicer pursuant to the terms
hereof,  which extension does not decrease the amount of Monthly Payments on the
Mortgage Loan, (ii) 120 days after an uncured delinquency (without regard to the
application of any grace period) occurs in respect of such Mortgage Loan,  (iii)
the date on which a reduction in the amount of Monthly Payments on such Mortgage
Loan,  or a change in any other  material  economic  term of such  Mortgage Loan
(other than an extension of the Maturity Date), becomes effective as a result of
a modification of such Mortgage Loan by the Special Servicer, (iv) 60 days after
a receiver has been appointed, (v) 60 days after a Mortgagor declares bankruptcy
and (vi)  immediately  after a  Mortgage  Loan  becomes  an REO Loan;  provided,
however,  that an Appraisal Reduction Event shall not occur at any time when the
aggregate  Certificate  Balances of all Classes of Certificates  (other than the
Class A  Certificates)  has been  reduced to zero.  The Special  Servicer  shall
notify the Servicer promptly upon the occurrence of any of the foregoing events.

     "Appraised Value":  With respect to any Mortgaged  Property,  the appraised
value thereof as determined by an Appraisal of the Mortgaged  Property  securing
such Mortgage Loan made by an Independent MAI appraiser selected by the Servicer
or Special Servicer, as applicable.

     "Asset Status Report": As defined in Section 3.21(e).

     "Assignment  of  Leases":  With  respect  to any  Mortgaged  Property,  any
assignment of leases,  rents and profits or similar  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":  For any Due Period and with  respect to any
Mortgage Loan that is delinquent  in respect of its Balloon  Payment  (including
any REO Loan as to which the  Balloon  Payment  would  have been past  due),  an
amount equal to the sum of (a) the principal portion of the Monthly Payment that
would have been due on such  Mortgage  Loan on the related Due Date based on the
constant  payment  required  by  the  related  Mortgage  Note  or  the  original
amortization  schedule  thereof  (as  calculated  with  interest  at the related
Mortgage Rate), if applicable, assuming such Balloon Payment has not become due,
after giving effect to any  modification of such Mortgage Loan, and (b) interest
on the Stated Principal Balance of such Mortgage Loan at the applicable Mortgage
Rate (net of interest at the Servicing Fee Rate).

     "Authenticating  Agent":  Any  agent  of the  Trustee  appointed  to act as
Authenticating Agent pursuant to Section 5.01.

     "Available  Distribution Amount": With respect to any Distribution Date, an
amount equal to the sum of (without duplication):

     (a)  the  aggregate  amount  relating  to the Trust  Fund on deposit in the
          Certificate Account and the Lower-Tier Distribution Account (exclusive
          of  any  investment  income  contained  therein)  as of the  close  of
          business on the Business Day  preceding  the related P&I Advance Date,
          exclusive of (without duplication):

        (i)     all Monthly  Payments paid by the  Mortgagors  that are due on a
                Due Date following the end of the related Due Period;

        (ii)    all Principal Prepayments (together with any related payments of
                interest  allocable to the period following the Due Date for the
                related  Mortgage  Loan during the related Due Period),  Balloon
                Payments,  Liquidation  Proceeds or Insurance  and  Condemnation
                Proceeds received after the end of the related Due Period;

        (iii)   allamounts  payable  or  reimbursable  to any  Person  from  the
                Certificate Account pursuant to clauses (ii) - (xvi), inclusive,
                and clause (xviii) of Section 3.05(a);

        (iv)    all  amounts  payable or  reimbursable  to any  Person  from the
                Lower-Tier  Distribution Account pursuant to clauses (ii) - (v),
                inclusive, of Section 3.05(b);

        (v)     all Prepayment Premiums and Yield Maintenance Charges; and

        (vi)    all  amounts  deposited  in  the  Certificate   Account  or  the
                Lower-Tier  Distribution  Account, as the case may be, in error;
                and

        (vii)   with respect to the Interest  Reserve Loans and any Distribution
                Date relating to each Interest Accrual Period ending in (1) each
                January or (2) any  December in a year  immediately  preceding a
                year  which is not a leap  year,  an amount  equal to one day of
                interest on the Stated  Principal  Balance of such Mortgage Loan
                as of the Due Date in the  month  preceding  the  month in which
                such  Distribution  Date occurs at the related  Mortgage Rate to
                the extent such  amounts  are to be  deposited  in the  Interest
                Reserve  Account  and held for future  distribution  pursuant to
                Section 3.25;

     (b)  if and to the extent not already  included  in clause (a) hereof,  the
          aggregate  amount  transferred from the REO Account to the Certificate
          Account for such Distribution Date pursuant to Section 3.16(c);

     (c)  the  aggregate  amount of any P&I Advances made by the Servicer or the
          Trustee, as applicable, for such Distribution Date pursuant to Section
          4.03 or 7.05  (net of the  related  Trustee  Fee with  respect  to the
          Mortgage Loans for which such P&I Advances are made); and

     (d)  for the  Distribution  Date  occurring  in each  March,  the  Withheld
          Amounts  remitted to the Lower-Tier  Distribution  Account pursuant to
          Section 3.25(b).

Notwithstanding  the investment of funds held in the Certificate  Account or the
Lower-Tier  Distribution  Account  pursuant  to Section  3.06,  for  purposes of
calculating the Available  Distribution Amount, the amounts so invested shall be
deemed to remain on deposit in such account.

     "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 Maturity Date.

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

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

     "Base Interest Fraction":  With respect to any Principal  Prepayment on any
Mortgage  Loan and with respect to any of the Class A, Class B, Class C, Class D
and Class E  Certificates,  a fraction (A) whose numerator is the greater of (x)
zero and (y) the difference  between (i) the Pass-Through  Rate on such Class of
Offered  Certificates  and (ii) the Yield Rate,  with respect to Mortgage  Loans
sold to the Depositor by The Chase Manhattan Bank,  Bear,  Stearns Funding Inc.,
and Residential  Funding Mortgage  Securities I, Inc. or the Discount Rate, with
respect to  Mortgage  Loans sold to the  Depositor  by Paine  Webber Real Estate
Securities Inc., used in calculating the Yield  Maintenance  Charge with respect
to such Principal Prepayment and (B) whose denominator is the difference between
(i) the Mortgage Rate on the related Mortgage Loan and (ii) the Yield Rate, with
respect to Mortgage  Loans sold to the  Depositor by The Chase  Manhattan  Bank,
Bear, Stearns Funding Inc. or Residential  Funding Mortgage  Securities I, Inc.,
or the Discount  Rate,  with respect to Mortgage  Loans sold to the Depositor by
Paine  Webber  Real  Estate  Securities  Inc.,  used in  calculating  the  Yield
Maintenance Charge with respect to such principal prepayment;  provided however,
that under no  circumstances  shall the Base  Interest  Fraction be greater than
one. If such Yield Rate or Discount  Rate,  as the case may be, is greater  than
the Mortgage Rate on the related Mortgage Loan, then the Base Interest  Fraction
shall equal zero.

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

     "Breach":  As defined in Section 2.03(b).

     "Business  Day": Any day other than a Saturday,  a Sunday or a day on which
banking  institutions  in New York, New York, or the city and state in which the
Corporate  Trust  Office of the  Trustee or  principal  place of business of the
Servicer or the Special Servicer is 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 Depositor's Commercial Mortgage Pass-Through
Certificates,  Series  1997-2,  as executed  and  delivered  by the  Certificate
Registrar and authenticated and delivered hereunder by the Authenticating Agent.

     "Certificate  Account":  The  custodial  account or  accounts  created  and
maintained  by the  Servicer  pursuant  to  Section  3.04(a)  in the name of the
Trustee on behalf of the Certificateholders, into which the amounts set forth in
Section 3.04(a) shall be deposited directly.  Any such account or accounts shall
be an Eligible Account.

     "Certificate  Balance":  With respect to any Class of  Certificates  (other
than the Residual Certificates and the Class X Certificates), (i) on or prior to
the first Distribution Date, an amount equal to the Original Certificate Balance
of such Class as specified in the Preliminary  Statement hereto,  and (ii) as of
any date of  determination  after the first  Distribution  Date, the Certificate
Balance of such Class on the Distribution Date immediately prior to such date of
determination (determined as adjusted pursuant to Section 1.02(iii)).

     "Certificate Deferred Interest":  For any Distribution Date with respect to
any Class of Certificates, the amount of Mortgage Deferred Interest allocated to
such Class pursuant to Section 4.06(a).

     "Certificate Factor": With respect to any Class of Certificates,  as of any
date of determination,  a fraction,  expressed as a decimal carried to 8 places,
the  numerator  of  which  is the  then  related  Certificate  Balance,  and the
denominator of which is the related Original Certificate Balance.

     "Certificateholder"  or "Holder": The Person in whose name a Certificate is
registered in the Certificate Register,  provided,  however, that solely for the
purposes of giving any consent,  approval or waiver  pursuant to this Agreement,
any Certificate  registered in the name of the Servicer,  the Special  Servicer,
the Depositor or any Affiliate of either 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, if such consent,
approval  or  waiver  sought  from  such  party  would in any way  increase  its
compensation  or  limit  its  obligations  as  Servicer,   Special  Servicer  or
Depositor, as applicable,  hereunder;  provided, however, so long as there is no
Event of Default  with  respect to the  Servicer  or the Special  Servicer,  the
Servicer and Special  Servicer  shall be entitled to exercise such Voting Rights
with respect to any issue which could reasonably be believed to adversely affect
such party's compensation or increase its obligations or liabilities  hereunder;
and provided  further,  however,  that such  restrictions  will not apply to the
exercise of the Special  Servicer's rights as a member of the Controlling Class.
The Trustee  shall be entitled  to request  and rely upon a  certificate  of the
Servicer,  the  Special  Servicer  or the  Depositor  in  determining  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 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 Register" and "Certificate Registrar": The register maintained
and registrar appointed pursuant to Section 5.02.

     "Class":  With respect to any  Certificates  or  Uncertificated  Lower-Tier
Interests,  all of  the  Certificates  or  Uncertificated  Lower-Tier  Interests
bearing the same alphabetical (and, if applicable, numerical) Class designation.

     "Class A Certificate": Any Class A-1 or Class A-2 Certificate.

     "Class A-1  Certificate":  A  Certificate  designated as "Class A-1" on the
face thereof, in the form of Exhibit A-1 hereto.

     "Class A-1 Pass-Through  Rate":  With respect to any  Distribution  Date, a
fixed rate per annum equal to 6.45%.

     "Class A-2  Certificate":  A  Certificate  designated as "Class A-2" on the
face thereof, in the form of Exhibit A-2 hereto.

     "Class A-2 Pass-Through  Rate":  With respect to any  Distribution  Date, a
fixed rate per annum equal to 6.60%.

     "Class B  Certificate":  A Certificate  designated as "Class B" on the face
thereof, in the form of Exhibit A-3 hereto.

     "Class B Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class C  Certificate":  A Certificate  designated as "Class C" on the face
thereof, in the form of Exhibit A-4 hereto.

     "Class C Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class D  Certificate":  A Certificate  designated as "Class D" on the face
thereof, in the form of Exhibit A-5 hereto.

     "Class D Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class E  Certificate":  A Certificate  designated as "Class E" on the face
thereof, in the form of Exhibit A-6 hereto.

     "Class E Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class F  Certificate":  A Certificate  designated as "Class F" on the face
thereof, in the form of Exhibit A-7 hereto.

     "Class F Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class G  Certificate":  A Certificate  designated as "Class G" on the face
thereof, in the form of Exhibit A-8 hereto.

     "Class G Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class H  Certificate":  A Certificate  designated as "Class H" on the face
thereof, in the form of Exhibit A-9 hereto.

     "Class H Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class I  Certificate":  A Certificate  designated as "Class I" on the face
thereof, in the form of Exhibit A-10 hereto.

     "Class I Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class J  Certificate":  A Certificate  designated as "Class J" on the face
thereof, in the form of Exhibit A-11 hereto.

     "Class J Pass-Through Rate": With respect to any Distribution Date, a fixed
rate per annum equal to 6.60%.

     "Class LA-1 Interest  Fraction":  With respect to any Distribution  Date, a
fraction,  the numerator of which is the A-1 Component  Interest  Accrual Amount
and the  denominator of which is the sum of the A-1 Component  Interest  Accrual
Amount and the WAC Component Interest Accrual Amount.

     "Class LA-1 Uncertificated  Interest": A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LA-2 Uncertificated  Interest": A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LB  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LC  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LD  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LE  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LF  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LG  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LH  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LI  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LJ  Uncertificated  Interest":  A regular interest in the Lower-Tier
REMIC which is held as an asset of the Upper-Tier  REMIC and having the Original
Lower-Tier  Principal  Amount  and per annum rate of  interest  set forth in the
Preliminary Statement hereto.

     "Class LR Certificate":  A Certificate designated as "Class LR" on the face
thereof, in the form of Exhibit A-14 hereto.

     "Class LWAC Notional Amount":  As of any Distribution Date, an amount equal
to the  aggregate  Stated  Principal  Balances of the  Mortgage  Loans as of the
preceding  Distribution  Date  (after  giving  effect  to  the  distribution  of
principal and realized losses on such Distribution Date), or the Cut-off Date in
the case of the first Distribution Date.

     "Class LWAC  Pass-Through  Rate": For any  Distribution  Date, the Weighted
Average Net Mortgage Rate for such Distribution Date minus 6.60%.

     "Class LWAC Uncertificated  Interest": A regular interest in the Lower-Tier
REMIC which is held as an asset of the  Upper-Tier  REMIC and having the initial
Notional  Amount and per annum  rate of  interest  set forth in the  Preliminary
Statement  hereto,  representing  a "specified  portion"  (within the meaning of
Treasury Regulations Section  1.860G-1(a)(2)(i)(C))  of the interest payments on
the Mortgage Loans.

     "Class R  Certificate":  A Certificate  designated as "Class R" on the face
thereof, in the form of Exhibit A-13 hereto.

     "Class Unpaid  Interest  Shortfall":  As to any  Distribution  Date and any
Class of Regular  Certificates,  the  excess,  if any, of (a) the sum of (i) the
Distributable  Certificate Interest in respect of such Class for the immediately
preceding  Distribution  Date and (ii) any  outstanding  Class  Unpaid  Interest
Shortfall payable to such Class on such preceding Distribution Date over (b) the
aggregate  amount in respect of interest  actually  distributed to such Class on
such  immediately  preceding   Distribution  Date.  The  Class  Unpaid  Interest
Shortfall  with  respect  to  any  Class  of  Certificates  as  of  the  initial
Distribution  Date is zero.  No interest  shall accrue on Class Unpaid  Interest
Shortfalls.

     "Class X  Certificate":  A Certificate  designated as "Class X" on the face
thereof, in the form of Exhibit A-12 hereto.

     "Class X Interest Accrual Amount":  With respect to any Distribution  Date,
the sum of the A-1  Component  Interest  Accrual  Amount  and the WAC  Component
Interest Accrual Amount.

     "Class X Notional Amount":  For any date of determination,  is equal to the
aggregate  Stated  Principal  Balance of the Mortgage  Loans as of the preceding
Distribution  Date (after giving effect to the distribution of principal on such
Distribution  Date) or, in the case of the first  Distribution Date, the Cut-off
Date.

     "Closing Date": December 18, 1997.

     "Code":  The Internal  Revenue Code of 1986,  as amended from time to time,
and  applicable  final or temporary  regulations  of the U.S.  Department of the
Treasury issued pursuant thereto.

     "Collateral Support Deficit":  As defined in Section 4.04.

     "Collection  Report": The monthly report to be prepared by the Servicer and
delivered to the Trustee, the Paying Agent, the Special Servicer,  the Depositor
and each Rating Agency pursuant to Section 4.02(b), in writing and in electronic
medium,  in form  reasonably  acceptable  to the Paying Agent,  containing  such
information as is set forth in Section 4.02(b)  regarding the Mortgage Loans and
such other  information as will permit the Paying Agent to calculate the amounts
to be  distributed  pursuant  to  Section  4.01  and to  furnish  statements  to
Certificateholders  pursuant  to Section  4.02 and  containing  such  additional
information as the Servicer,  the Special Servicer and the Paying Agent may from
time to time agree.

     "Commission": The Securities and Exchange Commission.

     "Component": The A-1 Component or the WAC Component.

     "Controlling Class": As of any date of determination,  the most subordinate
Class  of  Regular  Certificates  then  outstanding  that  has a then  aggregate
Certificate  Balance at least  equal to the lesser of (a) 1% of the  outstanding
aggregate  principal balance of the Mortgage Loans as of the Closing Date or (b)
20% of the  initial  Certificate  Balance  of such  Class in the case of Class J
Certificates,  or 25% of the  initial  Certificate  Balance of such Class in the
case of any  other  Class of  Certificates.  For  purposes  of  determining  the
identity of the Controlling  Class, the Certificate  Balance of each Class shall
be deemed to be reduced by the amount  allocated to such Class of any  Appraisal
Reductions relating to Mortgage Loans as to which Liquidation  Proceeds or other
final payment has not yet been received. As of the Closing Date, the Controlling
Class will be the Class J Certificates.

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

     "Corporate  Trust  Office":  The  principal  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 State Street Bank and Trust Company, 2
International  Place,  5th  Floor,  Boston,   Massachusetts  02110,   Attention:
Corporate Trust  Department-Chase  Commercial  Mortgage Securities Corp., Series
1997-2 (telecopy number 617-664-5367).

     "Corrected  Mortgage Loan": Any Specially  Serviced  Mortgage Loan that has
become current and remained current for three consecutive  Monthly Payments (for
such purposes taking into account any modification or amendment of such Mortgage
Loan) and (provided that no additional  default is foreseeable in the reasonable
judgment of the Special Servicer) the Special Servicer has returned servicing of
such Mortgage Loan to the Servicer pursuant to Section 3.21(a).

     "Credit File": Any documents,  other than documents  required to be part of
the related Mortgage File, in the possession of the Servicer and relating to the
origination and servicing of any Mortgage Loan.

     "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 Depositor,  either  Mortgage Loan Seller or an Affiliate of any
of them. The Trustee shall be the initial Custodian.

     "Cut-off  Date":  With respect to the Mortgage Loan  designated as Mortgage
Loan ID number 156 on the  Mortgage  Loan  Schedule,  December 10, 1997 and with
respect to each other Mortgage Loan, December 1, 1997.

     "Cut-off Date  Principal  Balance":  With respect to any Mortgage Loan, the
outstanding  principal  balance of such  Mortgage  Loan as of the Cut-off  Date,
after  application  of all  payments  of  principal  due on or before such date,
whether or not received.

     "Debt Service  Coverage  Ratio":  With respect to any Mortgage Loan for any
twelve month period  covered by an annual  operating  statement  for the related
Mortgaged  Property,  the  ratio of (i) Net  Operating  Income  produced  by the
related  Mortgaged  Property during such period to (ii) the aggregate  amount of
Monthly  Payments (other than any Balloon  Payment) due under such Mortgage Loan
during such period,  provided, that with respect to the Mortgage Loans indicated
on Schedule 3, which  initially pay interest only, the related  Monthly  Payment
will be calculated  (for purposes of this definition  only) to include  interest
and principal (based on the  amortization  schedule length indicated on Schedule
3).

     "Default  Interest":  With respect to any  defaulted  Mortgage Loan for any
related Due Period, all interest accrued in respect of such Mortgage Loan during
such Due Period  provided  for in the  related  Mortgage  Note or  Mortgage as a
result of the related  default  (exclusive  of late payment  charges) that is in
excess of interest at the related  Mortgage Rate accrued on the unpaid principal
balance of such  Mortgage  Loan  outstanding  from time to time  during such Due
Period.

     "Defaulted  Mortgage  Loan":  A Mortgage  Loan that is  delinquent at least
sixty  days in  respect  of its  Monthly  Payments  or  more  than  thirty  days
delinquent  in respect  of its  Balloon  Payment,  if any,  in either  case such
delinquency to be determined without giving effect to any grace period permitted
by the related  Mortgage or Mortgage Note and without regard to any acceleration
of payments under the related Mortgage and Mortgage Note.

     "Defaulting Party":  As defined in Section 7.01(b).

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

     "Deficient Valuation":  With respect to any Mortgage Loan, a valuation by a
court of competent jurisdiction of the Mortgaged Property in an amount less than
the then  outstanding  principal  balance of the Mortgage Loan,  which valuation
results from a proceeding initiated under the Bankruptcy Code.

     "Definitive Certificate":  As defined in Section 5.01(a).

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

     "Depositor":  Chase  Commercial  Mortgage  Securities  Corp.,  a  New  York
corporation, or its successor in interest.

     "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.

     "Depository Rules":  As defined in Section 5.02(b).

     "Determination  Date": With respect to any Distribution  Date, the 13th day
of the month in which such  Distribution Date occurs, or if such 13th day is not
a Business Day, the immediately preceding Business Day.

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

     "Directly  Operate":  With respect to any REO Property,  the  furnishing or
rendering of services to the tenants thereof,  that are not customarily provided
to tenants in connection  with the rental of space "for  occupancy  only" within
the meaning of Treasury Regulations Section 1.512(b)-1(c)(5),  the management or
operation of such REO Property,  the holding of such REO Property  primarily for
sale to customers, the use of such REO Property in a trade or business conducted
by the  Trust  Fund  or the  performance  of any  construction  work  on the REO
Property  (other than the  completion of a building or  improvement,  where more
than 10% of the  construction  of such  building or  improvement  was  completed
before default became imminent),  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  repairs  or  capital
expenditures with respect to such REO Property or takes other actions consistent
with Treasury Regulations Section 1.856-4(b)(5)(ii).

     "Discount Rate": A rate which,  when compounded  monthly,  is equivalent to
the Yield Rate when compounded semi-annually.

     "Disqualified  Organization":  Any of (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 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  Servicer  based  upon an
Opinion  of Counsel  that the  holding of an  Ownership  Interest  in a Residual
Certificate  by such  Person  may  cause  either  the  Upper-Tier  REMIC  or the
Lower-Tier REMIC to fail to qualify as a REMIC 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  Distribution
Date, as to any Class of Regular Certificates,  the Accrued Certificate Interest
in respect of such Class of Regular  Certificates  for such  Distribution  Date,
reduced (to not less than zero) by any allocations to such Class of Certificates
(other than in the case of the Class X Certificates) of any Certificate Deferred
Interest for such Distribution Date.

     "Distribution Accounts":  Collectively, the Upper-Tier Distribution Account
and the Lower-Tier Distribution Account.

     "Distribution  Date": The 19th day of any month, or if such 19th day is not
a Business Day, the Business Day  immediately  following,  commencing in January
1998.

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

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

     "Due Period":  With respect to any Distribution Date and any Mortgage Loan,
the period  commencing  on the second  day of the month  preceding  the month in
which such  Distribution Date occurs and ending on the first day of the month in
which such Distribution Date occurs;  provided however, that with respect to the
Mortgage  Loan  identified  as Mortgage  Loan ID number 156 on the Mortgage Loan
Schedule,  the period  commencing on the eleventh day of the month preceding the
month in which such  Distribution  Date  occurred and ending on the tenth day of
the month in which such Distribution Date occurs. Notwithstanding the foregoing,
in the  event  that the last day of a Due  Period  is not a  Business  Day,  any
payments received with respect to the Mortgage Loans relating to such Due Period
on the Business Day immediately  following such day shall be deemed to have been
received during such Due Period and not during any other Due Period.

     "Eligible  Account":  Either (i) an account or accounts  maintained  with a
federal or state chartered  depository  institution or trust company  (including
the Trustee) the  long-term  unsecured  debt  obligations  of which are rated at
least (A) "AA-" by S&P and (B) "AA-" by Fitch, or, if not rated by Fitch, as has
been  confirmed  in writing  by Fitch  would not cause a  downgrade  of the then
current  ratings  assigned to any of the  Certificates  that are then  currently
being rated by Fitch,  if the deposits are to be held in such account 30 days or
more or the short-term debt obligations of which have a short-term rating of not
less  than  "A-1"  from S&P and  "F-1+"  from  Fitch  (if rated by Fitch) if the
deposits  are to be held in such  account  for less than 30 days,  or such other
account or accounts with respect to which each of the Rating Agencies shall have
confirmed  in  writing  that  the then  current  rating  assigned  to any of the
Certificates  that are  currently  being rated by such Rating Agency will not be
qualified,  downgraded or withdrawn by reason thereof or (ii) a segregated trust
account or accounts  maintained with the corporate trust department of a federal
or state chartered depository institution or trust company that, in either case,
has a combined  capital and surplus of at least  $50,000,000  and has  corporate
trust  powers,  acting  in its  fiduciary  capacity,  provided  that  any  state
chartered  depository  institution  or trust  company is  subject to  regulation
regarding  fiduciary  funds  substantially  similar  to 12 C.F.R.  ss.  9.10(b).
Eligible Accounts may bear interest. No Eligible Account shall be evidenced by a
certificate of deposit, passbook or other similar instrument.

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

     "Environmental  Assessment":  A "Phase I  assessment"  as described in, and
meeting  the  criteria  of, (i) Chapter 5 of the FNMA  Multifamily  Guide or any
successor  provisions covering the same subject matter, in the case of Specially
Serviced  Mortgage  Loans  as  to  which  the  related  Mortgaged   Property  is
multifamily  property or (ii) the American  Society for Testing and Materials in
the case of Specially  Serviced Mortgage Loans as to which the related Mortgaged
Property is a non-multifamily property.

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

     "ERISA Prohibited Holder":  As defined in Section 5.02(d).

     "Escrow  Payment":  Any  payment  received  by the  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,  including amounts for deposit to any reserve
account.

     "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 from time
to time.

     "Excess Interest":  With respect to each of the Mortgage Loans indicated on
the Mortgage Loan Schedule as having a Revised  Rate,  interest  accrued on such
Mortgage  Loan  allocable to the Excess  Rate,  including  all interest  accrued
thereon.

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

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

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

     "Final Recovery  Determination":  A determination  by the Special  Servicer
with  respect to any  Defaulted  Mortgage  Loan or REO  Property  (other  than a
Mortgage  Loan or REO  Property,  as the case may be,  that was  purchased  by a
Mortgage Loan Seller pursuant to Section 3 of the related Mortgage Loan Purchase
Agreement,  by the Servicer or the Special Servicer pursuant to Section 3.18(b),
or by the Servicer,  the Special Servicer,  the Holders of the Controlling Class
or the Holders of the Class LR Certificates pursuant to Section 9.01) that there
has been a recovery of all  Insurance  and  Condemnation  Proceeds,  Liquidation
Proceeds,  REO Revenue and other  payments or  recoveries  that,  in the Special
Servicer's  judgment,  exercised without regard to any obligation of the Special
Servicer to make payments from its own funds pursuant to Section  3.07(b),  will
ultimately be recoverable.

     "Fitch": Fitch IBCA, Inc. and its successors in interest.

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

     "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,  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.

     "Independent":  When used with respect to any  specified  Person,  any such
Person  who (i) is in fact  independent  of the  Depositor,  the  Servicer,  the
Special  Servicer  and any and all  Affiliates  thereof,  (ii) does not have any
material  direct  financial  interest  in or  any  material  indirect  financial
interest in any of the  Depositor,  the  Servicer,  the Special  Servicer or any
Affiliate  thereof and (iii) is not connected with the Depositor,  the Servicer,
the Special Servicer 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
Depositor,  the Servicer,  the Special Servicer or any Affiliate  thereof merely
because  such  Person  is the  beneficial  owner  of 1% or less of any  Class of
securities  issued by the Depositor,  the Servicer,  the Special Servicer or any
Affiliate thereof, as the case may be.

     "Independent   Contractor":   Either  (i)  any  Person  that  would  be  an
"independent contractor" with respect to the Trust within the meaning of Section
856(d)(3) of the Code if the Trust 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% 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 be at no expense to the Trustee, the
Servicer or the Trust,  delivered to the Trustee and the  Servicer),  so long as
the Trust does not receive or derive any income  from such  Person and  provided
that the relationship  between such Person and the Trust is at arm's length, all
within the meaning of Treasury Regulation Section 1.856-4(b)(5) (except that the
Servicer or the Special  Servicer  shall not be considered to be an  Independent
Contractor  under the definition in this clause (i) unless an Opinion of Counsel
has been  delivered  to the  Trustee to that  effect)  or (ii) any other  Person
(including  the Servicer and the Special  Servicer)  upon receipt by the Trustee
and the  Servicer of an Opinion of Counsel,  which shall be at no expense to the
Trustee,  the  Servicer 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.

     "Institutional Accredited Investor":  As defined in Section 5.02(b).

     "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  and  Condemnation  Proceeds":   All  proceeds  paid  under  any
Insurance  Policy or in connection  with the full or partial  condemnation  of a
Mortgaged Property,  in either case, 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 Standards.

     "Interest   Accrual   Period":   With  respect  to  any  Class  of  Regular
Certificates or Uncertificated  Lower-Tier  Interests and any Distribution Date,
the  period  beginning  on the first day of the  calendar  month  preceding  the
calendar month in which the related  Distribution  Date occurs and ending on the
last day of the  calendar  month  preceding  the  calendar  month in which  such
Distribution Date occurs.

     "Interest  Distribution  Amount":  With  respect  to any  Class of  Regular
Certificates  for any  Distribution  Date,  an  amount  equal  to the sum of the
Distributable  Certificate Interest and the Class Unpaid Interest Shortfall with
respect to such Class of Regular Certificates for such Distribution Date.

     "Interest Reserve Account": The trust account created and maintained by the
Paying  Agent  pursuant to Section  3.25 in the name of the Trustee on behalf of
the  Certificateholders,  into which the amounts set forth in Section 3.25 shall
be deposited directly and which must be an Eligible Account.

     "Interest Reserve Loans": The Mortgage Loans designated as Mortgage Loan ID
numbers 48, 58, 83, 118, 136 and 143 on the Mortgage Loan Schedule.

     "Interested Person": The Depositor, the Servicer, the Special Servicer, any
Independent  Contractor  engaged  by  the  Special  Servicer,  any  Holder  of a
Certificate or any Affiliate of any such Person.

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

     "Investment  Grade":  With respect to any Certificate,  ratings assigned to
such Certificate by S&P and Fitch no lower than "BBB-".

     "Investment Representation Letter":  As defined in Section 5.02(b).

     "Issue  Price":  With  respect  to each Class of  Certificates,  the "issue
price" as defined in the REMIC Provisions.

     "Late Collections": With respect to any Mortgage Loan, all amounts received
thereon during any Due Period,  whether as payments,  Insurance and Condemnation
Proceeds,  Liquidation  Proceeds or otherwise,  which represent late payments or
collections  of  principal  or  interest  due in respect of such  Mortgage  Loan
(without  regard to any  acceleration  of amounts  due  thereunder  by reason of
default) on a Due Date in a previous  Due Period and not  previously  recovered.
With  respect to any REO Loan,  all  amounts  received  in  connection  with the
related  REO  Property   during  any  Due  Period,   whether  as  Insurance  and
Condemnation Proceeds,  Liquidation Proceeds,  REO Revenues or otherwise,  which
represent late collections of principal or interest due or deemed due in respect
of such  REO  Loan or the  predecessor  Mortgage  Loan  (without  regard  to any
acceleration  of amounts due under the  predecessor  Mortgage  Loan by reason of
default) on a Due Date in a previous  Due Period and not  previously  recovered.
The term "Late Collections" shall specifically exclude Penalty Charges.

     "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 a Mortgage  Loan  Seller  pursuant  to Section 3 of the
related Mortgage Loan Purchase  Agreement;  (iv) such Mortgage Loan is purchased
by the Servicer or the Special Servicer pursuant to Section 3.18(b); or (v) such
Mortgage Loan is purchased by the Servicer, the Special Servicer, the Holders of
the Controlling  Class or the Holders of the Class LR  Certificates  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 Servicer, the
Special  Servicer,  the Holders of the  Controlling  Class or the Holders of the
Class LR Certificates pursuant to Section 9.01.

     "Liquidation  Fee": A fee payable to the Special  Servicer  with respect to
each Specially  Serviced Mortgage Loan as to which the Special Servicer receives
a full or discounted  payoff with respect thereto from the related  Mortgagor or
any  Liquidation  Proceeds  with  respect  thereto,  equal to the product of the
Liquidation  Fee Rate and the proceeds of such full or discounted  payoff or the
net Liquidation  Proceeds (net of the related costs and expenses associated with
the related  liquidation) related to such liquidated Specially Serviced Mortgage
Loan, as the case may be;  provided,  however,  that no Liquidation Fee shall be
payable  with  respect to clauses  (iii)-(v) of the  definition  of  Liquidation
Proceeds.

     "Liquidation Fee Rate":  A rate equal to 1.0%.

     "Liquidation Proceeds": Cash amounts (other than Insurance and Condemnation
Proceeds and REO Revenues)  received or paid by the Servicer in connection with:
(i) the  liquidation of a Mortgaged  Property or other  collateral  constituting
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;  (ii) the
realization upon any deficiency judgment obtained against a Mortgagor; (iii) the
purchase of a Defaulted  Mortgage  Loan by the Servicer or the Special  Servicer
pursuant  to  Section  3.18(b)  or any other sale  thereof  pursuant  to Section
3.18(c);  (iv) the  repurchase  of a  Mortgage  Loan by a Mortgage  Loan  Seller
pursuant to Section 3 of the related  Mortgage Loan Purchase  Agreement;  or (v)
the  purchase  of a  Mortgage  Loan  or  REO  Property  by  the  Holders  of the
Controlling  Class,  the Special  Servicer,  the  Servicer or the Holders of the
Class LR Certificates pursuant to Section 9.01.

     "Loan-to-Value Ratio": With respect to any Mortgage Loan, as of any date of
determination,  the fraction,  expressed as a percentage, the numerator of which
is the  scheduled  principal  balance  of  such  Mortgage  Loan  at the  time of
determination, and the denominator of which is the Original Value of the related
Mortgaged Property.

     "Lower-Tier  Distribution  Account":  The  segregated  account or  accounts
created and maintained by the Paying Agent pursuant to Section  3.04(b) in trust
for the  Certificateholders,  which shall be entitled "The Chase Manhattan Bank,
as  Paying  Agent,  in trust  for the  registered  Holders  of Chase  Commercial
Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series
1997-2,  Lower-Tier Distribution Account". Any such account or accounts shall be
an Eligible Account.

     "Lower-Tier Distribution Amount": As defined in Section 4.01(b).

     "Lower-Tier  Principal Amount": With respect to any Class of Uncertificated
Lower-Tier Interests (other than the Class LWAC Uncertificated Interest), (i) on
or prior  to the  first  Distribution  Date,  an  amount  equal to the  Original
Lower-Tier  Principal  Amount  of such  Class as  specified  in the  Preliminary
Statement  hereto,  and (ii) as of any date of  determination  after  the  first
Distribution  Date, an amount equal to the  Certificate  Balance of the Class of
Related  Certificates on the Distribution Date immediately prior to such date of
determination (determined as adjusted pursuant to Section 1.02(iii)).

     "Lower-Tier  REMIC":  One of two separate REMICs comprising the Trust Fund,
the assets of which consist of the Mortgage Loans, any REO Property with respect
thereto,  such  amounts  as shall  from time to time be held in the  Certificate
Account, the REO Account, if any, and the Lower-Tier  Distribution  Account, and
all other  property  included  in the Trust  Fund that is not in the  Upper-Tier
REMIC.

     "MAI":  Member of the Appraisal Institute.

     "Maturity  Date":  With  respect  to any  Mortgage  Loan as of any  date of
determination,  the  date on which  the last  payment  of  principal  is due and
payable under the related Mortgage Note, after taking into account all Principal
Prepayments  received  prior to such date of  determination,  but without giving
effect to (i) any  acceleration of the principal of such Mortgage Loan by reason
of default  thereunder,  (ii) any grace period permitted by the related Mortgage
Note,  or (iii) any  modification,  waiver or  amendment of such  Mortgage  Loan
granted or agreed to by the Servicer or the Special Servicer pursuant to Section
3.20 occurring prior to such date of determination.

     "Monthly Payment": With respect to any Mortgage Loan, the scheduled monthly
payment of  principal  and/or  interest on such  Mortgage  Loan,  including  any
Balloon  Payment,  which is payable by a  Mortgagor  from time to time under the
related  Mortgage Note and applicable law, without regard to any acceleration of
principal  of  such  Mortgage  Loan  by  reason  of  default  thereunder  or any
modification,  waiver or amendment of such Mortgage Loan granted or agreed to by
the Servicer or the Special Servicer pursuant to Section 3.20.

     "Mortgage":  With respect to any Mortgage Loan, the mortgage, deed of trust
or other  instrument  securing a Mortgage Note and creating a lien on the fee or
leasehold interest in the related Mortgaged Property.

     "Mortgage Deferred  Interest":  With respect to any Mortgage Loan as of any
Due Date that has been  modified  to reduce the rate at which  interest  is paid
currently below the Mortgage Rate, the excess,  if any, of (a) interest  accrued
on the Stated  Principal  Balance thereof during the one-month  interest accrual
period set forth in the related  Mortgage Note at the related Mortgage Rate over
(b) the  interest  portion of the  related  Monthly  Payment,  as so modified or
reduced, or, if applicable, Assumed Scheduled Payment due on such Due Date.

     "Mortgaged Property":  The real property subject to the lien of a Mortgage.

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

          (i) the original Mortgage Note,  bearing, or accompanied by, all prior
     and  intervening  endorsements  or assignments  showing a complete chain of
     endorsement  or assignment  from the originator of the Mortgage Loan to the
     Mortgage  Loan  Seller,  and  further  endorsed  (at the  direction  of the
     Depositor given pursuant to the Mortgage Loan Purchase  Agreement),  on its
     face or by allonge attached thereto,  without recourse, 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 Chase  Commercial
     Mortgage Securities Corp.,  Commercial Mortgage Pass-Through  Certificates,
     Series 1997-2,  without recourse,  representation  or warranty,  express or
     implied";

          (ii) the  original  Mortgage  (or a certified  copy  thereof  from the
     applicable  recording  office) and originals (or certified  copies from the
     applicable recording office) of any intervening assignments thereof showing
     a complete chain of assignment  from the originator of the Mortgage Loan to
     the Mortgage Loan Seller, in each case with evidence of recording indicated
     thereon;

          (iii) an original  assignment of the Mortgage,  in recordable form, to
     "State Street Bank and Trust Company, as trustee for the registered Holders
     of  Chase  Commercial  Mortgage   Securities  Corp.,   Commercial  Mortgage
     Pass-Through Certificates, Series 1997-2";

          (iv) an original or copy of any related  Assignment of Leases (if such
     item is a document  separate from the Mortgage) and the originals or copies
     of  any  intervening  assignments  thereof  showing  a  complete  chain  of
     assignment  from the  originator  of the Mortgage Loan to the Mortgage Loan
     Seller, 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  Mortgage  Loan  Seller in favor of the  Trustee  (in such
     capacity);

          (vi) an original or copy of any related  Security  Agreement  (if such
     item is a document  separate from the Mortgage) and the originals or copies
     of  any  intervening  assignments  thereof  showing  a  complete  chain  of
     assignment  from the  originator  of the Mortgage Loan to the Mortgage Loan
     Seller, in each case with evidence of recording thereon;

          (vii) an original  assignment  of any related  Security  Agreement (if
     such item is a document  separate from the Mortgage),  in recordable  form,
     executed  by the  Mortgage  Loan  Seller in favor of the  Trustee  (in such
     capacity);

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

          (ix) the original  lender's title  insurance  policy or a copy thereof
     effective as of the date of the recordation of the Mortgage Loan,  together
     with all  endorsements or riders that were issued with or subsequent to the
     issuance of such  policy,  insuring the priority of the Mortgage as a first
     lien on the Mortgagor's fee interest in the Mortgaged  Property,  or if the
     policy  has  not  yet  been  issued,  an  original  or  copy  of a  written
     commitment, interim binder or the proforma title insurance policy, dated as
     of the date the related Mortgage Loan was funded;

          (x) the  original or copy of any  guaranty of the  obligations  of the
     Mortgagor under the Mortgage Loan;

          (xi) all UCC  Financing  Statements  and  continuation  statements  or
     copies  thereof  sufficient to perfect (and maintain the perfection of) the
     security  interest  held by the  originator  of the Mortgage Loan (and each
     assignee 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
     to transfer such security interest to the Trustee;

          (xii) the original  power of attorney or a copy thereof (with evidence
     of recording  thereon)  granted by the Mortgagor if the Mortgage,  Mortgage
     Note or other  document or  instrument  referred to above was not signed by
     the Mortgagor;

          (xiii) with  respect to any  Mortgage  Loans with  Additional  Debt, a
     subordination  agreement,  pursuant to which such  Additional  Debt will be
     fully subordinated to such Mortgage Loan; and

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

provided,  however,  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  documents  contained in the related  Mortgage  File and any
related agreements.

     "Mortgage  Loan Purchase  Agreement":  Each of the  agreements  between the
Depositor and each Mortgage Loan Seller, relating to the transfer of all of such
Mortgage Loan Seller's right,  title and interest in and to the related Mortgage
Loans.

     "Mortgage Loan  Schedule":  The list of Mortgage  Loans  transferred on the
Closing  Date to the  Trustee  as part of the  Trust  Fund,  attached  hereto as
Exhibit B, which list sets forth the following  information with respect to each
Mortgage Loan:

          (i)  the  loan  i.d.   number  (as  specified  in  Exhibit  A  to  the
     Prospectus);

          (ii) the Mortgagor's name;

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

          (iv) the Mortgage Rate in effect at origination;

          (v) the Net Mortgage Rate in effect at the Cut-off Date;

          (vi) the original principal balance;

          (vii) the Cut-off Date Principal Balance;

          (viii) the (a) original term to stated maturity, (b) remaining term to
     stated maturity and (c) Maturity Date;

          (ix) the original and remaining amortization terms;

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

          (xi) the Original Value of the related Mortgaged Property;

          (xii) the Loan-to-Value Ratio at the Cut-off Date;

          (xiii) the Underwritten Debt Service Coverage Ratio;

          (xiv) the applicable Servicing Fee Rate;

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

          (xvi) whether the Mortgage Loan is an Actual/365 Mortgage Loan.

     Such  Mortgage  Loan  Schedule  shall also set forth the  aggregate  of the
amounts  described under clause (vii) above 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":  Each of (i) The Chase  Manhattan  Bank, a New York
banking  corporation,  (ii) Bear, Stearns Funding Inc., a Delaware  corporation,
(iii) Paine Webber Real Estate Securities Inc., a Delaware  corporation and (iv)
Residential Funding Mortgage Securities I, Inc., or their respective  successors
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 Rate":  With respect to: (i) any Mortgage Loan on or prior to its
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 related  Mortgage Note and applicable law,  exclusive of the
Excess Rate; (ii) any Mortgage Loan after its Maturity Date, the annualized rate
described in clause (i) above  determined  without regard to the passage of such
Maturity  Date;  provided,  however,  that if any Mortgage  Loan does not accrue
interest on the basis of a 360-day  year  consisting  of twelve  30-day  months,
then, solely for purposes of calculating  Pass-Through  Rates, the Mortgage Rate
of such Mortgage Loan for any one-month period preceding a related Due Date will
be the annualized rate at which interest would have to accrue in respect of such
Mortgage Loan on the basis of a 360-day year  consisting of twelve 30-day months
in order to produce the aggregate amount of interest actually accrued (exclusive
of Default  Interest or Excess Interest) in respect of such Mortgage Loan during
such one-month period at the related Mortgage Rate; provided, however, that with
respect to each  Interest  Reserve  Loan,  the  Mortgage  Rate for the one month
period (A)  preceding  the Due Dates that occur in January  and  February in any
year which is not a leap year or preceding  the Due Date that occurs in February
in any year which is a leap year, and (B) preceding the Due Date in March,  will
be the per annum  rate  stated in the  related  Mortgage  Note and (iii) any REO
Loan, the annualized rate described in clause (i) or (ii), as applicable,  above
determined as if the predecessor Mortgage Loan had remained outstanding.

     "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.

     "Net Investment Earnings":  With respect to either the Certificate Account,
the  Distribution   Accounts  or  the  REO  Account  for  any  period  from  any
Distribution Date to the immediately succeeding P&I Advance Date, the amount, if
any, by which the  aggregate of all interest  and other income  realized  during
such period on funds  relating to the Trust Fund held in such  account,  exceeds
the aggregate of all losses,  if any,  incurred during such period in connection
with the investment of such funds in accordance with Section 3.06.

     "Net Investment Loss": With respect to either the Certificate  Account, the
Distribution  Accounts or the REO  Account for any period from any  Distribution
Date to the  immediately  succeeding  P&I Advance Date,  the amount by which the
aggregate of all losses,  if any, incurred during such period in connection with
the  investment  of funds  relating  to the Trust  Fund held in such  account in
accordance  with Section  3.06,  exceeds the aggregate of all interest and other
income realized during such 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 sum of (x) the Servicing Fee Rate and (y) the Trustee
Fee Rate.

     "Net Operating  Income":  With respect to any Mortgaged  Property,  for any
Mortgagor's  fiscal year end,  the total  operating  revenues  derived from such
Mortgaged  Property  during  such  period,  minus the total  operating  expenses
incurred in respect of such  Mortgaged  Property  during such period and capital
expenditure reserves,  other than (i) non-cash items such as depreciation,  (ii)
amortization,  (iii) actual  capital  expenditures  and (iv) debt service on the
related Mortgage Loan.

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

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

     "Nonrecoverable  P&I Advance":  Any P&I Advance previously made or proposed
to be made in respect of a Mortgage  Loan or REO Loan which,  in the judgment of
the Servicer or the Trustee, as applicable,  will not be ultimately recoverable,
together with any accrued and unpaid interest thereon,  from Late Collections or
any other  recovery  on or in respect  of such  Mortgage  Loan or REO Loan.  The
determination by the Servicer or the Trustee, as applicable,  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 to the Trustee, the Paying Agent and the Depositor, in the
case of the Servicer,  and to the Depositor and the Paying Agent, in the case of
the Trustee.  The Officer's  Certificate  shall set forth such  determination of
nonrecoverability  and the  considerations  of the Servicer or the  Trustee,  as
applicable,  forming the basis of such  determination  (which shall  include but
shall not be limited to information,  to the extent  available,  such as related
income  and  expense  statements,   rent  rolls,   occupancy  status,   property
inspections,  and shall  include an  Appraisal of the related  Mortgage  Loan or
Mortgaged  Property,  the  cost of which  Appraisal  shall  be  advanced  by the
Servicer as a Servicing Advance).  The Trustee shall be entitled to conclusively
rely on the Servicer's determination that a P&I Advance is nonrecoverable.

     "Nonrecoverable  Servicing Advance":  Any Servicing Advance previously made
or proposed to be made in respect of a Mortgage Loan or REO Property  which,  in
the  judgment of the  Servicer or the  Trustee,  as the case may be, will not be
ultimately  recoverable,  together with any accrued and unpaid interest thereon,
from Late  Collections  or any other  recovery on or in respect of such Mortgage
Loan or REO Property.  The determination by the Servicer or the Trustee,  as the
case may be,  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  to the
Trustee,  the Paying Agent, the Special Servicer and the Depositor,  in the case
of the Servicer,  and to the Depositor and the Paying Agent,  in the case of the
Trustee.  The  Officer's  Certificate  shall set  forth  such  determination  of
nonrecoverability  and the  considerations  of the Servicer or the  Trustee,  as
applicable,  forming the basis of such  determination  (which shall  include but
shall not be limited to information,  to the extent  available,  such as related
income and  expense  statements,  rent  rolls,  occupancy  status  and  property
inspections,  and shall  include an  Appraisal of the related  Mortgage  Loan or
Mortgaged  Property,  the  cost of which  Appraisal  shall  be  advanced  by the
Servicer as a Servicing  Advance).  The Trustee will be entitled to conclusively
rely on the Servicer's determination that a Servicing Advance is nonrecoverable.

     "Non-Registered  Certificate":   Unless  and  until  registered  under  the
Securities  Act,  any Class F,  Class G,  Class H,  Class I, Class J, Class R or
Class LR Certificate.

     "Non-U.S.  Person":  Any person  other  than a U.S.  Person,  unless,  with
respect to the  Transfer of a Residual  Certificate,  (i) such person holds such
Residual  Certificate  in  connection  with the  conduct of a trade or  business
within the United  States  and  furnishes  the  Transferor  and the  Certificate
Registrar  with an  effective  Internal  Revenue  Service  Form 4224 or (ii) the
Transferee  delivers to both the  Transferor  and the  Certificate  Registrar an
opinion of a nationally  recognized tax counsel to the effect that such Transfer
is in  accordance  with  the  requirements  of  the  Code  and  the  regulations
promulgated  thereunder and that such Transfer of the Residual  Certificate will
not be disregarded for federal income tax purposes.

     "Notional  Amount":  The Class  LWAC  Notional  Amount,  the A-1  Component
Notional  Amount,  the WAC  Component  Notional  Amount or the Class X  Notional
Amount, as the case may be.

     "Offered Certificates": The Class A, Class B, Class C, Class D, Class E and
Class X Certificates.

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

     "Opinion  of  Counsel":  A written  opinion of  counsel,  who may,  without
limitation,  be salaried counsel for the Depositor,  the Servicer or the Special
Servicer,  acceptable  in form and  delivered  to the  Trustee,  except that any
opinion of counsel relating to (a) the  qualification of the Upper-Tier REMIC or
Lower-Tier  REMIC as a REMIC, (b) compliance with the REMIC  Provisions,  or (c)
the resignation of the Servicer,  the Special Servicer or the Depositor pursuant
to Section 6.04, must be an opinion of counsel who is in fact Independent of the
Depositor, the Servicer or the Special Servicer, as applicable.

     "Original  Certificate  Balance":  With  respect  to any  Class of  Regular
Certificates  (other  than the  Class X  Certificates),  the  initial  aggregate
principal  amount  thereof as of the Closing  Date, in each case as specified in
the Preliminary Statement.

     "Original  Lower-Tier  Principal  Amount":  With  respect  to any  Class of
Uncertificated  Lower-Tier  Interest  (other than the Class LWAC  Uncertificated
Interest),  the initial principal amount thereof as of the Closing Date, in each
case as specified in the Preliminary Statement.

     "Original  Notional  Amount":  With  respect  to  the  LWAC  Uncertificated
Interest,  the A-1 Component,  the WAC Component or the Class X Notional Amount,
the respective initial aggregate Notional Amount thereof as of the Closing Date,
in each case as specified in the Preliminary Statement.

     "Original  Value":  The Appraised Value of a Mortgaged  Property based upon
the  Appraisal  conducted  in  connection  with the  origination  of the related
Mortgage Loan.

     "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": Any of the Class A-1 Pass-Through Rate, the Class A-2
Pass-Through Rate, the Class B Pass-Through Rate, the Class C Pass-Through Rate,
the Class D  Pass-Through  Rate,  the  Class E  Pass-Through  Rate,  the Class F
Pass-Through Rate, the Class G Pass-Through Rate, the Class H Pass-Through Rate,
the Class I Pass-Through  Rate, the Class J Pass-Through Rate, the A-1 Component
Pass-Through Rate and the WAC Component Pass-Through Rate.

     "Paying Agent":  Any agent of the Servicer appointed to act as Paying Agent
pursuant to Section 5.06.

     "Penalty  Charges":  With respect to any Mortgage  Loan (or  successor  REO
Loan), any amounts actually  collected thereon from the Mortgagor that represent
late payment charges or Default Interest, other than a Prepayment Premium, Yield
Maintenance Charge or Exces Interest.

     "Percentage  Interest":  As to any  Certificate,  the  percentage  interest
evidenced  thereby  in  distributions  required  to be made with  respect to the
related Class. With respect to any Regular Certificate,  the percentage interest
is  equal  to the  Denomination  of  such  Certificate  divided  by the  initial
Certificate  Balance  or  Notional  Amount,  as  applicable,  of such  Class  of
Certificates as of the Closing Date. With respect to a Residual Certificate, the
percentage interest is set forth on the face thereof.

     "Permitted  Investments":  Any one or more of the following  obligations or
securities,  regardless  whether  issued by the  Depositor,  the  Servicer,  the
Special Servicer,  the Trustee or any of their respective  Affiliates and having
the required ratings, if any, provided for in this definition:

          (i) direct  obligations  of, and  obligations  fully  guaranteed as to
     timely  payment of principal and interest by, the United States of America,
     FNMA,  FHLMC or any  agency  or  instrumentality  of the  United  States of
     America,  the  obligations of which are backed by the full faith and credit
     of the United  States of America  that mature in one year or less after the
     date of issuance; provided that any obligation of, or guarantee by, FNMA or
     FHLMC,  other than an unsecured  senior debt  obligation  of FNMA or FHLMC,
     shall be a Permitted Investment only if such investment would not result in
     the downgrading,  withdrawal or  qualification  of the then-current  rating
     assigned by each Rating Agency to any Certificate as evidenced in writing;

          (ii) time deposits,  unsecured  certificates  of deposit,  or bankers'
     acceptances  that mature in 1 year or less after the date of  issuance  and
     are  issued  or  held  by  any  depository  institution  or  trust  company
     (including  the Trustee)  incorporated  or organized  under the laws of the
     United  States of America or any State  thereof and subject to  supervision
     and  examination  by federal or state banking  authorities,  so long as the
     commercial  paper or other  short-term debt  obligations of such depository
     institution or trust company are rated at least "A-1+" by S&P and "F-1+" by
     Fitch  or such  other  rating  as  would  not  result  in the  downgrading,
     withdrawal or  qualification  of the  then-current  rating assigned by each
     Rating Agency to any Certificate, as evidenced in writing;

          (iii)  repurchase  agreements  or  obligations  with  respect  to  any
     security  described in clause (i) above where such security has a remaining
     maturity of 1 year or less and where such  repurchase  obligation  has been
     entered  into with a depository  institution  or trust  company  (acting as
     principal) described in clause (ii) above;

          (iv) debt obligations bearing interest or sold at a discount issued by
     any corporation incorporated under the laws of the United States of America
     or any  state  thereof  which  mature  in one year or less from the date of
     issuance,  which debt obligations have ratings from S&P and Fitch of "AAA",
     or such other rating as would not result in the downgrading,  withdrawal or
     qualification of the then-current  rating assigned by each Rating Agency to
     any  Certificate  as specified  in writing by each of the Rating  Agencies;
     provided,  however,  that securities  issued by any particular  corporation
     will not be Permitted  Investments  to the extent that  investment  therein
     will cause the  then-outstanding  principal amount of securities  issued by
     such corporation and held in the accounts  established  hereunder to exceed
     10% of the  sum  of the  aggregate  principal  balance  and  the  aggregate
     principal amount of all Permitted Investments in such accounts;

          (v) commercial  paper  (including both  non-interest-bearing  discount
     obligations  and  interest-bearing  obligations)  payable on demand or on a
     specified  date  maturing  in 1 year or less  after  the  date of  issuance
     thereof and which is rated at least "A-1+" by S&P and "F-1+" by Fitch;

          (vi)  money  market  funds,  rated  "AAAm"  by S&P and in the  highest
     category by Fitch; and

          (vii) any other  demand,  money  market or time  deposit,  obligation,
     security or investment,  (a) with respect to which each Rating Agency shall
     have  confirmed  in  writing  that  such  investment  will not  result in a
     downgrade,  qualification or withdrawal of the  then-current  rating of the
     Certificates  that are currently  being rated by such Rating Agency and (b)
     which qualifies as a "cash flow investment"  pursuant to Section 860G(a)(6)
     of the Code;

provided,  however, that in each case, if the investment is rated by S&P, (a) it
shall not have an "r"  highlighter  affixed to its rating from S&P, (b) it shall
have a predetermined  fixed dollar of principal due at maturity that cannot vary
or change and (c) any such  investment  that  provides  for a  variable  rate of
interest must have an interest rate that is tied to a single interest rate index
plus a fixed  spread,  if any,  and move  proportionately  with such index;  and
provided,  further,  however,  that  no such  instrument  shall  be a  Permitted
Investment  (a) if such  instrument  evidences  principal and interest  payments
derived from  obligations  underlying such instrument and the interest  payments
with  respect  to such  instrument  provide a yield to  maturity  at the time of
acquisition  of  greater  than  120% of the  yield  to  maturity  at par of such
underlying  obligations  or (b) if such  instrument  may be  redeemed at a price
below  the  purchase  price;  and  provided,  further,  however,  that no amount
beneficially  owned by either the Upper-Tier REMIC or the Lower-Tier REMIC (even
if not yet  deposited in the Trust) may be invested in  investments  (other than
money market funds) treated as equity interests for federal income tax purposes,
unless the Servicer receives an Opinion of Counsel,  at its own expense,  to the
effect that such investment  will not adversely  affect the status of either the
Upper-Tier  REMIC or the Lower-Tier REMIC as a REMIC under the Code or result in
imposition  of a tax on such  Upper-Tier  REMIC or Lower-Tier  REMIC.  Permitted
Investments  that are subject to  prepayment  or call may not be  purchased at a
price in excess of par.

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

     "P&I Advance": As to any Mortgage Loan or REO Loan, any advance made by the
Servicer or the  Trustee,  as  applicable,  pursuant to Section  4.03 or Section
7.05.

     "P&I Advance Date": The Business Day immediately prior to each Distribution
Date.

     "P&I Advance  Determination  Date": With respect to any Distribution  Date,
the 14th day of the month in which such  Distribution  Date  occurs,  or if such
14th day is not a Business  Day, the Business Day  immediately  succeeding  such
date.

     "Placement Agents":  Any of (i) Chase Securities Inc., (ii) Bear, Stearns &
Co. Inc. or (iii) Chase Real Estate Finance  Securitization Group, a division of
The Chase Manhattan Bank.

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

     "Prepayment  Assumption":  A  "constant  prepayment  rate"  of 0% used  for
determining the accrual of original issue discount, market discount and premium,
if any, on the  Certificates  for federal income tax purposes,  provided,  it is
assumed that each Mortgage Loan with an  Anticipated  Repayment  Date prepays on
such date.

     "Prepayment  Premium":  Any  premium,  penalty or fee  (other  than a Yield
Maintenance Charge) paid or payable, as the context requires,  by a Mortgagor in
connection with a Principal Prepayment.

     "Principal  Distribution Amount": With respect to any Distribution Date, an
amount equal to the sum of (a) the  Principal  Shortfall  for such  Distribution
Date, (b) the Scheduled Principal Distribution Amount for such Distribution Date
and (c) the  Unscheduled  Principal  Distribution  Amount for such  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.

     "Principal  Shortfall":   For  any  Distribution  Date  after  the  initial
Distribution  Date,  the  amount,  if any,  by which (a) the  related  Principal
Distribution  Amount  for the  preceding  Distribution  Date,  exceeded  (b) the
aggregate  amount  distributed in respect of principal on the Class A, the Class
B,  Class C,  Class D,  Class E,  Class F, Class G, Class H, Class I and Class J
Certificates for such preceding Distribution Date pursuant to Section 4.01(a) on
such  preceding  Distribution  Date.  The  Principal  Shortfall  for the initial
Distribution Date will be zero.

     "Prospectus":  The Prospectus  dated November 17, 1997, as  supplemented by
the Prospectus  Supplement  dated December 9, 1997,  relating to the offering of
the Offered Certificates.

     "Purchase  Price":  With respect to any Mortgage  Loan to be purchased by a
Mortgage Loan Seller pursuant to Section 3 of the related Mortgage Loan Purchase
Agreement,  by the Servicer or the Special Servicer pursuant to Section 3.18(b),
or by the Servicer,  the Special Servicer,  the Holders of the Controlling Class
or the Holders of the Class LR  Certificates  pursuant to Section  9.01 or to be
otherwise sold pursuant to Section 3.18(c), a price equal to:

          (i) the outstanding  principal balance of such Mortgage Loan as of the
     date of purchase; plus

          (ii) all accrued  and unpaid  interest  on such  Mortgage  Loan at the
     related  Mortgage Rate in effect from time to time to but not including the
     Due Date in the Due Period of purchase; plus

          (iii) all  related  unreimbursed  Servicing  Advances  and accrued and
     unpaid interest on related Advances at the  Reimbursement  Rate, and unpaid
     Special Servicing Fees allocable to such Mortgage Loan; plus

          (iv) if such  Mortgage  Loan is being  purchased  by a  Mortgage  Loan
     Seller  pursuant  to  Section  3 of  the  related  Mortgage  Loan  Purchase
     Agreement,  all reasonable out-of-pocket expenses reasonably incurred or to
     be incurred by the Servicer,  the Special  Servicer,  the Depositor and the
     Trustee in respect of the Breach or Defect  giving  rise to the  repurchase
     obligation,  including any expenses  arising out of the  enforcement of the
     repurchase obligation.

With respect to any REO  Property to be sold  pursuant to Section  3.18(c),  the
amount  calculated in accordance  with the preceding  sentence in respect of the
related REO Loan.

     "Qualified Institutional Buyer": As defined in Section 5.02(b).

     "Qualified Insurer": (i) With respect to any Mortgage Loan, REO Loan or REO
Property, an insurance company or security or bonding company qualified to write
the related Insurance Policy in the relevant  jurisdiction with a minimum claims
paying  ability  rating of at least (A) "A" by S&P and (B) "A" by Fitch,  or, if
not rated by Fitch,  as has been confirmed in writing by Fitch would not cause a
downgrade of the then current ratings assigned to any of the  Certificates  that
are then  currently  being rated by Fitch and (ii) with  respect to the fidelity
bond and  errors  and  omissions  Insurance  Policy  required  to be  maintained
pursuant to Section  3.07(c),  an  insurance  company  that has a claims  paying
ability  rated no lower than two ratings  below the rating  assigned to the then
highest rated outstanding  Certificate,  but in no event lower than "A" by Fitch
and S&P,  or, in the case of clauses  (i) and (ii),  such  other  rating as each
Rating Agency shall have  confirmed in writing will not cause such Rating Agency
to downgrade, qualify or withdraw the then-current rating assigned to any of the
Certificates that are then currently being rated by such Rating Agency.

     "Rated Final Distribution Date": As to each Class of Certificates, December
19, 2029, the first  Distribution Date after the 24th month following the end of
the  amortization  term for the Mortgage Loan that, as of the Cut-off Date,  has
the longest  remaining  amortization term (other than the interest only Mortgage
Loans).

     "Rating Agency":  Each of S&P and Fitch or their successors in interest. If
neither  such rating  agency nor any  successor  remains in  existence,  "Rating
Agency" shall be deemed to refer to such other nationally recognized statistical
rating agency or other comparable Person designated by the Depositor,  notice of
which designation  shall be given to the Trustee and the Servicer,  and specific
ratings  of S&P and  Fitch  herein  referenced  shall be  deemed to refer to the
equivalent ratings of the party so designated.

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

     "Registrar Office":  As defined in Section 5.02(a).

     "Regular Certificate": Any of the Class A, Class B, Class C, Class D, Class
E, Class F, Class G, Class H, Class I, Class J and Class X Certificates.

     "Reimbursement  Rate":  The rate per annum  applicable  to the  accrual  of
interest  on  Servicing  Advances in  accordance  with  Section  3.03(d) and P&I
Advances in accordance  with Section  4.03(d),  which rate per annum shall equal
the "Prime  Rate"  published  in the "Money  Rates"  section of The Wall  Street
Journal (or, if such section or publication is no longer  available,  such other
comparable   publication   as  determined  by  the  Trustee  in  its  reasonable
discretion)  as may be in effect from time to time,  or, if the "Prime  Rate" no
longer exists,  such other  comparable rate (as determined by the Trustee in its
reasonable discretion) as may be in effect from time to time.

     "Related  Certificates" and "Related  Uncertificated  Lower-Tier Interest":
For the following Classes of Uncertificated  Lower-Tier  Interests,  the related
Class  of  Certificates  set  forth  below  and for  the  following  Classes  of
Certificates, the related Class of Uncertificated Lower-Tier Interests set forth
below:

                                            Related Uncertificated
       Related Certificate                  Lower-Tier Interest
       -------------------                  -------------------

       Class A-1 Certificate                Class LA-1 Uncertificated Interest

       Class A-2 Certificate                Class LA-2 Uncertificated Interest

       Class B Certificate                  Class LB Uncertificated Interest

       Class C Certificate                  Class LC Uncertificated Interest

       Class D Certificate                  Class LD Uncertificated Interest

       Class E Certificate                  Class LE Uncertificated Interest

       Class F Certificate                  Class LF Uncertificated Interest

       Class G Certificate                  Class LG Uncertificated Interest

       Class H Certificate                  Class LH Uncertificated Interest

       Class I Certificate                  Class LI Uncertificated Interest

       Class J Certificate                  Class LJ Uncertificated Interest

     "REMIC": A "real estate mortgage  investment conduit" as defined in Section
860D of the Code (or any successor thereto).

     "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
temporary and final Treasury  regulations  (or proposed  regulations  that would
apply by reason of their proposed  effective date to the extent not inconsistent
with temporary or final 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  "Lennar
Partners,  Inc. as Special  Servicer,  in trust for registered  Holders of Chase
Commercial   Mortgage  Securities  Corp.,   Commercial   Mortgage   Pass-Through
Certificates, Series 1997-2, REO Account." Any such account or accounts shall be
an Eligible Account.

     "REO  Acquisition":  The acquisition for federal income tax purposes 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 each  REO  Property.  Each  REO Loan  shall  be  deemed  to be
outstanding  for so long as the related REO  Property  remains part of the Trust
Fund and as providing for Assumed Scheduled  Payments on each Due Date therefor,
and  otherwise  as having  the same  terms  and  conditions  as its  predecessor
Mortgage Loan, including, without limitation, with respect to the calculation of
the Mortgage  Rate in effect from time to time (such terms and  conditions to be
applied without regard to the default on such predecessor  Mortgage Loan).  Each
REO Loan shall be deemed to have an initial  outstanding  principal  balance and
Stated Principal  Balance equal to the outstanding  principal balance and Stated
Principal Balance, respectively, of its predecessor Mortgage Loan as of the date
of the  related  REO  Acquisition.  All  amounts due and owing in respect of the
predecessor  Mortgage  Loan  as of the  date  of the  related  REO  Acquisition,
including, without limitation, accrued and unpaid interest, shall continue to be
due and owing in respect of an REO Loan. All amounts  payable or reimbursable to
the Servicer, the Special Servicer, or the Trustee, as applicable, in respect of
the  predecessor  Mortgage  Loan as of the date of the related REO  Acquisition,
including,  without limitation,  any unpaid Special Servicing Fees and Servicing
Fees and any  unreimbursed  Advances,  together  with any  interest  accrued and
payable to the Servicer or the Trustee in respect of such Advances in accordance
with  Section  3.03(d)  or  Section  4.03(d),  shall  continue  to be payable or
reimbursable  to the  Servicer  or  the  Trustee  in  respect  of an  REO  Loan.
Collections in respect of each REO Loan  (exclusive of the amounts to be applied
to the payment of, or to be reimbursed  to the Servicer or the Special  Servicer
for the payment of, the costs of operating, managing and maintaining the related
REO  Property)  shall be  treated:  first,  as a recovery  of accrued and unpaid
interest  on such REO Loan at the related  Mortgage  Rate in effect from time to
time to but not including the Due Date in the Due Period of receipt;  second, as
a recovery  of  principal  of such REO Loan to the  extent of its entire  unpaid
principal balance;  and third, in accordance with the Servicing Standards of the
Servicer,  as a recovery  of any other  amounts due and owing in respect of such
REO  Loan,  including,   without  limitation,  (i)  Yield  Maintenance  Charges,
Prepayment  Premiums  and Penalty  Charges and (ii)  Excess  Interest  and other
amounts, in that order.

     "REO Loan  Accrual  Period":  With respect to any REO Loan and any Due Date
therefor, the one-month period immediately preceding such Due Date.

     "REO Property":  A Mortgaged  Property  acquired by the Special Servicer on
behalf  of,  and  in  the  name  of,  the   Trustee   for  the  benefit  of  the
Certificateholders   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,  rents and profits derived from the ownership,
operation or leasing of any REO Property.

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

     "Residual  Certificate":  Any Class R Certificate  or Class LR  Certificate
issued, authenticated and delivered hereunder.

     "Responsible  Officer":  When used with respect to the initial Trustee, any
Vice President,  Assistant Vice President,  corporate trust officer or assistant
corporate trust officer in the corporate  trust  department of State Street Bank
and Trust  Company and with  respect to any  successor  Trustee,  any officer or
assistant 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.

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

     "S&P":  Standard and Poor's Ratings Services, a division of The McGraw-Hill
Companies, Inc., and its successors in interest.

     "Scheduled Principal Distribution Amount": With respect to any Distribution
Date,  the  aggregate  of the  principal  portions of (a) all  Monthly  Payments
(excluding  Balloon Payments) due in respect of the Mortgage Loans during or, if
and to the extent not previously  received or advanced  pursuant to Section 4.03
in respect of a preceding  Distribution  Date,  prior to the related Due Period,
and all Assumed  Scheduled  Payments for the related Due Period, in each case to
the extent either (i) paid by the Mortgagor as of the Business Day preceding the
related P&I Advance Date (and not previously  distributed to Certificateholders)
or (ii)  advanced by the Servicer or the  Trustee,  as  applicable,  pursuant to
Section 4.03 in respect of such Distribution  Date, and (b) all Balloon Payments
to the extent  received  during the related  Due  Period,  and to the extent not
included in clause (a) above.

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

     "Security  Agreement":  With  respect to any  Mortgage  Loan,  any security
agreement or equivalent 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.

     "Servicer":  The Chase Manhattan Bank, CCMB Servicing Division, 380 Madison
Avenue, 11th Floor, New York, New York 10017 (Attention: Janice Smith, V.P.) and
its successor in interest and assigns,  or any successor  Servicer  appointed as
herein provided.

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

     "Servicing  Advances":  All  customary,  reasonable  and necessary  "out of
pocket" costs and expenses  (including  attorneys' fees and expenses and fees of
real estate  brokers)  incurred by the Servicer in connection with the servicing
and  administering  of (a) a  Mortgage  Loan in  respect  of  which  a  default,
delinquency or other  unanticipated  event has occurred or as to which a default
is reasonably foreseeable or (b) an REO Property, including, but not limited to,
the cost of (i) compliance with the Servicer's  obligations set forth in Section
3.03(c),  (ii) the  preservation,  restoration  and  protection  of a  Mortgaged
Property,  (iii)  obtaining  any  Insurance  and  Condemnation  Proceeds  or any
Liquidation  Proceeds  of the  nature  described  in  clauses  (i) - (iv) of the
definition  of  "Liquidation   Proceeds",   (iv)  any  enforcement  or  judicial
proceedings with respect to a Mortgaged Property,  including  foreclosures,  and
(v) the operation,  leasing, management,  maintenance and liquidation of any REO
Property.

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

     "Servicing  Fee  Rate":  A rate  equal to 0.10% per annum  with  respect to
Mortgage  Loans sold to the Depositor by The Chase  Manhattan  Bank,  0.085% per
annum with  respect to Mortgage  Loans sold to the  Depositor  by Bear,  Stearns
Funding  Inc.,  0.095% per annum  with  respect  to  Mortgage  Loans sold to the
Depositor by Residential Funding Mortgage Securities I, Inc. and 0.09% per annum
with respect to Mortgage Loans sold to the Depositor by Paine Webber Real Estate
Securities  Inc.,  provided,  however,  that with respect to the Mortgage  Loans
identified  as  Mortgage  Loan  ID  numbers  155 and  156 on the  Mortgage  Loan
Schedule,  the rate  shall be equal to 0.10% per annum and with  respect  to the
Mortgage  Loan  identified  as Mortgage  Loan ID number 65 on the Mortgage  Loan
Schedule,  the rate shall be 0.13% per annum, in each case computed on the basis
of the Stated Principal Balance of the related Mortgage Loan.

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

     "Servicing Standards":  As defined in Section 3.01(a).

     "Servicing  Transfer  Event":  With  respect  to  any  Mortgage  Loan,  the
occurrence of any of the following events:

          (i) a payment default shall have occurred on such Mortgage Loan at its
     original  maturity  date, or if the maturity date of such Mortgage Loan has
     been  extended,  a  payment  default  occurs on such  Mortgage  Loan at its
     extended maturity date; or

          (ii) any Monthly Payment (other than a Balloon  Payment) is 60 days or
     more delinquent; or

          (iii)  the date  upon  which the  Servicer  determines  that a payment
     default has  occurred  or is imminent  and is not likely to be cured by the
     related Mortgagor within 60 days; or

          (iv) the date  upon  which 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,  marshaling  of  assets  and
     liabilities or similar proceedings, or for the winding-up or liquidation of
     its affairs being entered against the related  Mortgagor;  provided that if
     such  decree  or order is  discharged  or  stayed  within  60 days of being
     entered, such Mortgage Loan shall not be a Specially Serviced Mortgage Loan
     (and no Special  Servicing Fees,  Workout Fees or Liquidation  Fees will be
     payable with respect thereto); or

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

          (vi) the related Mortgagor shall admit in writing its inability to pay
     its debts  generally as they become due, file a petition to take  advantage
     of any applicable insolvency or reorganization  statute, make an assignment
     for the benefit of its  creditors,  or voluntarily  suspend  payment of its
     obligations; or

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

          (viii) the Servicer has received notice of the foreclosure or proposed
     foreclosure of any lien on the related Mortgaged Property.

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

     "Special Servicer":  Lennar Partners,  Inc., a Florida corporation,  or any
successor special servicer appointed as herein provided.

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

     "Special  Servicing  Fee Rate":  With  respect to each  Specially  Serviced
Mortgage  Loan and each REO Loan,  0.25% per annum  computed on the basis of the
Stated  Principal  Balance of the  related  Mortgage  Loan and on the basis of a
360-day year with twelve 30-day months.

     "Specially Serviced Mortgage Loan": As defined in Section 3.01(a).

     "Startup Day": The day designated as such in Section 10.01(b).

     "Stated  Principal  Balance":  With respect to any Mortgage Loan, as of any
date of determination, an amount equal to (x) the Cut-off Date Principal Balance
of such Mortgage  Loan,  plus (y) any Mortgage  Deferred  Interest  added to the
principal  balance of such Mortgage Loan on or before the end of the immediately
preceding Due Period minus (z) the sum of:

          (i) the principal portion of each Monthly Payment due on such Mortgage
     Loan after the Cut-off Date,  to the extent  received from the Mortgagor or
     advanced by the Servicer and distributed to Certificateholders on or before
     such date of determination;

          (ii) all Principal  Prepayments received with respect to such Mortgage
     Loan   after   the   Cut-off   Date,   to   the   extent   distributed   to
     Certificateholders on or before such date of determination;

          (iii) the principal portion of all Insurance and Condemnation Proceeds
     and Liquidation  Proceeds received with respect to such Mortgage Loan after
     the Cut-off Date, to the extent  distributed  to  Certificateholders  on or
     before such date of determination; and

          (iv)  any  reduction  in the  outstanding  principal  balance  of such
     Mortgage Loan resulting  from a Deficient  Valuation that occurred prior to
     the end of the Due Period for the most recent Distribution Date.

     With respect to any REO Loan,  as of any date of  determination,  an amount
equal to (x) the Stated Principal Balance of the predecessor Mortgage Loan as of
the date of the related REO Acquisition, minus (y) the sum of:

          (i) the principal  portion of any P&I Advance made with respect to the
     predecessor  Mortgage  Loan  on or  after  the  date  of  the  related  REO
     Acquisition,  to the extent distributed to  Certificateholders on or before
     such date of determination; and

          (ii) the principal portion of all Insurance and Condemnation Proceeds,
     Liquidation  Proceeds  and REO Revenues  received  with respect to such REO
     Loan, to the extent  distributed  to  Certificateholders  on or before such
     date of determination.

     A Mortgage Loan or an REO Loan shall be deemed to be part of the Trust Fund
and to have an outstanding  Stated Principal Balance until the Distribution Date
on which the payments or other proceeds,  if any,  received in connection with a
Liquidation Event in respect thereof are to be (or, if no such payments or other
proceeds are received in  connection  with such  Liquidation  Event,  would have
been) distributed to Certificateholders.

     "Subordinate Certificate": Any Class B, Class C, Class D, Class E, Class F,
Class G, Class H, Class I or Class J Certificate.

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

     "Sub-Servicing Agreement": The written contract between the Servicer or the
Special Servicer, as the case may be, and any Sub-Servicer relating to servicing
and administration of Mortgage Loans as provided in Section 3.22.

     "Tax Returns":  The federal income tax returns 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 the Upper-Tier  REMIC and the  Lower-Tier  REMIC 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,  state
or local tax laws.

     "The Chase  Manhattan  Bank":  The Chase  Manhattan Bank, a commercial bank
chartered  and  existing  under  the  laws  of the  State  of New  York,  or any
corporation  into  which it may be  merged,  consolidated  or  converted  or any
corporation  resulting from any merger,  consolidation or conversion to which it
shall be a party, or any corporation succeeding to its business.

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

     "Transfer Affidavit":  As defined in Section 5.02(d).

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

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

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

     "Trust": The trust created hereby and to be administered hereunder.

     "Trust Fund":  The segregated pool of assets subject  hereto,  constituting
the  Trust,  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  after the Cut-off Date (other than  payments of  principal  and
interest due and payable on such Mortgage  Loans on or before the Cut-off Date),
together with all documents  included in the related  Mortgage Files;  (ii) such
funds or assets as from time to time are deposited in the  Certificate  Account,
the Distribution Accounts, any Servicing Accounts, and, if established,  the REO
Account;  (iii) any REO  Property;  (iv) the rights of the  mortgagee  under all
Insurance  Policies with respect to the Mortgage Loans and (v) the rights of the
Depositor  under  Sections  2, 3, 8, 9, 10, 11, 12 and 13 of the  Mortgage  Loan
Purchase Agreements.

     "Trustee":  State Street Bank and Trust Company,  a trust company chartered
under the laws of the Commonwealth of Massachusetts,  in its capacity as trustee
and its  successors in interest,  or any successor  trustee  appointed as herein
provided.

     "Trustee Exception Report": As defined in Section 2.02(e).

     "Trustee  Fee": The fee to be paid to the Trustee as  compensation  for the
Trustee's activities under this Agreement.

     "Trustee  Fee Rate":  A rate equal to  0.00575%  per annum  computed on the
basis of the Stated Principal Balance of the related Mortgage Loan.

     "UCC":  The Uniform Commercial Code, as enacted in each applicable state.

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

     "Uncertificated  Lower-Tier Interests":  Any of the Class LA-1, Class LA-2,
Class LB,  Class LC, Class LD, Class LE, Class LF, Class LG, Class LH, Class LI,
Class LJ and Class LWAC Uncertificated Interests.

     "Underwritten  Debt Service Coverage  Ratio":  With respect to any Mortgage
Loan,  the ratio of (i)  Underwritten  Net Cash  Flow  produced  by the  related
Mortgaged  Property to (ii) the aggregate amount of the Monthly Payments due for
the 12-month period immediately  following the Cut-off Date, except with respect
to  those  Mortgage  Loans  identified  on  Schedule  3 where  Monthly  Payments
initially pay interest only, but for purposes of this definition  only, shall be
assumed to include interest and principal (based upon the amortization  schedule
length indicated on Schedule 3).

     "Underwritten  Net Cash  Flow":  With  respect to any  Mortgage  Loan,  the
estimated  annual  revenue  derived from the use and operation of such Mortgaged
Property, less estimated annual expenses,  including operating expenses (such as
utilities, administrative expenses, repairs and maintenance, management fees and
advertising),  fixed  expenses (such as insurance and real estate taxes) and any
applicable reserves.

     "Underwriter":  Any of (i) Chase Securities Inc., (ii) Bear,  Stearns & Co.
Inc. or (iii) PaineWebber Incorporated.

     "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.

     "Unscheduled   Principal   Distribution   Amount":   With  respect  to  any
Distribution Date, the aggregate of:

          (a) all Principal  Prepayments  received on the Mortgage  Loans during
     the related Due Period; and

          (b) the principal portions of all Liquidation Proceeds,  Insurance and
     Condemnation  Proceeds  and, if  applicable,  REO  Revenues  received  with
     respect to the  Mortgage  Loans and any REO Loans  during the  related  Due
     Period,  but in each case only to the extent  that such  principal  portion
     represents a recovery of principal for which no advance was previously made
     pursuant to Section 4.03 in respect of a preceding Distribution Date.

     "Upper-Tier  Distribution  Account":  The  segregated  account or  accounts
created and maintained by the Paying Agent pursuant to Section  3.04(b) in trust
for the  Certificateholders,  which shall be entitled "The Chase Manhattan Bank,
as  Paying  Agent,  in trust  for the  registered  Holders  of Chase  Commercial
Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series
1997-2,  Upper-Tier Distribution Account". Any such account or accounts shall be
an Eligible Account.

     "Upper-Tier  REMIC":  One of the two separate  REMICs  comprising the Trust
Fund, the assets of which consist of the Uncertificated Lower-Tier Interests and
such amounts as shall from time to time be held in the  Upper-Tier  Distribution
Account.

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

     "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,  the Voting  Rights  shall be  allocated  among the  various
Classes  of  Certificateholders  as  follows:  (i) 4% in the case of the Class X
Certificates,  and (ii) in the case of any other Class of Regular Certificates a
percentage equal to the product of 96% and a fraction, the numerator of which is
equal  to the  aggregate  Certificate  Balance  of such  Class,  in  each  case,
determined as of the Distribution Date immediately  preceding such time, and the
denominator  of  which  is equal to the  aggregate  Certificate  Balance  of the
Regular  Certificates,  each determined as of the Distribution  Date immediately
preceding  such  time.  Neither  the  Class  R  Certificates  nor the  Class  LR
Certificates will be entitled to any Voting Rights.  For purposes of determining
Voting  Rights,  the  Certificate  Balance  of any  Class  shall be deemed to be
reduced  by the  amount  allocated  to such  Class of any  Appraisal  Reductions
related  to  Mortgage  Loans as to which  Liquidation  Proceeds  or other  final
payment  has not yet  been  received.  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.

     "WAC  Component":  One  of  the  two  components  comprising  the  Class  X
Certificates, representing a "specified portion" (within the meaning of Treasury
Regulations  Section  1.860G-(1)(a)(2)(i)(C))  of the  interest  payments on the
Class LWAC Uncertificated Interest.

     "WAC Component Interest Accrual Amount":  With respect to each Distribution
Date, 100% of the interest  payable on the Class LWAC  Uncertificated  Interest,
equal to one-twelfth of the product of (i) the WAC Component  Pass-Through  Rate
and (ii) the WAC Component Notional Amount.

     "WAC Component Notional Amount":  With respect to any Distribution Date, an
amount equal to the Class LWAC Notional Amount.

     "WAC Component  Pass-Through  Rate": A rate equal to the excess, if any, of
(i) the  Weighted  Average Net Mortgage  Rate with respect to such  Distribution
Date of the Mortgage Loans over (ii) 6.60%.

     "Weighted   Average  Net  Mortgage  Rate":  The  weighted  average  of  the
applicable  Net Mortgage Rates of the Mortgage  Loans,  weighted on the basis of
their respective Stated Principal Balances as of the preceding Distribution Date
(after  giving  effect to the  distribution  of principal  on such  Distribution
Date), or, in the case of the first Distribution Date, the Cut-off Date.

     "Withheld Amounts": As defined in Section 3.25(a).

     "Workout  Fee":  The fee paid to the Special  Servicer with respect to each
Corrected Mortgage Loan.

     "Workout  Fee  Rate":  A fee of 1.0% of each  collection  of  interest  and
principal,  including  (i) Monthly  Payments,  (ii)  Balloon  Payments and (iii)
payments (other than those included in clause (i) or (ii) of this definition) at
maturity,  received on each Corrected  Mortgage Loan for so long as it remains a
Corrected Mortgage Loan.

     "Yield  Maintenance  Charge":  With respect to any Mortgage Loan, the yield
maintenance charge set forth in the related Mortgage Loan documents.

     "Yield Rate":  With respect to any Mortgage  Loan, the yield rate set forth
in the related Mortgage Loan documents.

     SECTION 1.02. Certain Calculations.

     Unless otherwise specified herein, for purposes of determining amounts with
respect  to the  Certificates  and the  rights and  obligations  of the  parties
hereto, the following provisions shall apply:

     (i) All  calculations  of interest  (other than as provided in the Mortgage
Loan documents) provided for herein shall be made on the basis of a 360-day year
consisting of twelve 30-day months.

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

     (iii) Any reference to the Certificate Balance of any Class of Certificates
on or as of a Distribution  Date shall refer to the Certificate  Balance of such
Class of Certificates on such  Distribution  Date after giving effect to (a) any
distributions  made on such Distribution  Date pursuant to Section 4.01(a),  (b)
any Collateral Support Deficit allocated to such Class on such Distribution Date
pursuant  to  Section  4.04 and (c) the  addition  of any  Certificate  Deferred
Interest allocated to such Class and added to such Certificate  Balance pursuant
to Section 4.06(b).

                               [End of Article I]



<PAGE>



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01. Conveyance of Mortgage Loans.

     (a) The  Depositor,  concurrently  with the execution and delivery  hereof,
does hereby assign,  transfer and convey to the Trustee,  without recourse,  for
the benefit of the  Certificateholders  all the right, title and interest of the
Depositor,  including  any  security  interest  therein  for the  benefit of the
Depositor,  in, to and under (i) the Mortgage  Loans  identified on the Mortgage
Loan  Schedule,  (ii) Sections 2, 3, 9, 11, and 13 of the Mortgage Loan Purchase
Agreements  and (iii) all other  assets  included or to be included in the Trust
Fund. Such assignment includes all interest and principal received or receivable
on or with respect to the Mortgage  Loans (other than  payments of principal and
interest due and payable on the Mortgage  Loans on or before the Cut-off  Date).
The  transfer  of the  Mortgage  Loans  and  the  related  rights  and  property
accomplished hereby is absolute and,  notwithstanding Section 11.07, is intended
by the parties to constitute a sale. In  connection  with the  assignment to the
Trustee of Sections 2, 3, 9, 11 and 13 of the Mortgage Loan Purchase Agreements,
it is intended that the Trustee get the benefit of Sections 8, 10 and 12 thereof
in connection with any exercise of rights under such assigned Sections,  and the
Depositor  shall use its best  efforts  to make  available  to the  Trustee  the
benefits of Sections 8, 10 and 12 in connection therewith.

     (b) In connection  with the Depositor's  assignment  pursuant to subsection
(a) above, the Depositor shall direct,  and hereby  represents and warrants that
it has  directed,  the Mortgage  Loan  Sellers  pursuant to each  Mortgage  Loan
Purchase  Agreement to 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 a
Mortgage  Loan  Seller  cannot  deliver,  or  cause to be  delivered,  as to any
Mortgage  Loan,  the original  Mortgage  Note,  such  Mortgage Loan Seller shall
deliver a copy or duplicate  original of such  Mortgage  Note,  together with an
affidavit certifying that the original thereof has been lost or destroyed.  If a
Mortgage  Loan  Seller  cannot  deliver,  or  cause to be  delivered,  as to any
Mortgage Loan, any of the documents  and/or  instruments  referred to in clauses
(ii), (iv), (vi),  (viii),  (xi) and (xii) of the definition of "Mortgage File,"
with  evidence of  recording  thereon,  solely  because of a delay caused by the
public recording office where such document or instrument has been delivered for
recordation,  the delivery  requirements  of the related  Mortgage Loan Purchase
Agreement and this Section  2.01(b) shall be deemed to have been satisfied as to
such non-delivered  document or instrument,  and such non-delivered  document or
instrument shall be deemed to have been included in the Mortgage File,  provided
that a photocopy of such non-delivered document or instrument (certified by such
Mortgage  Loan Seller to be a true and  complete  copy of the  original  thereof
submitted for  recording)  is delivered to the Trustee or a Custodian  appointed
thereby  on or  before  the  Closing  Date,  and  either  the  original  of such
non-delivered  document or instrument,  or a photocopy thereof (certified by the
appropriate  county  recorder's  office,  in the  case of the  documents  and/or
instruments  referred to in clause (ii) of the definition of "Mortgage File," to
be a true and complete copy of the original  thereof  submitted for  recording),
with  evidence  of  recording  thereon,  is  delivered  to the  Trustee  or such
Custodian  within 120 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 such  Mortgage Loan Seller is, as certified in
writing  to the  Trustee  no less  often  than  every  90  days,  in good  faith
attempting to obtain from the appropriate county recorder's office such original
or  photocopy).  If a  Mortgage  Loan  Seller  cannot  deliver,  or  cause to be
delivered,  as to any Mortgage  Loan,  any of the documents  and/or  instruments
referred  to in  clauses  (ii),  (iv),  (vi),  (viii),  (xi)  and  (xii)  of the
definition of "Mortgage File," with evidence of recording thereon, for any other
reason,  including,  without  limitation,  that such  non-delivered  document or
instrument has been lost, the delivery requirements of the related Mortgage Loan
Purchase  Agreement  and this  Section  2.01(b)  shall be  deemed  to have  been
satisfied  as  to  such   non-delivered   document  or   instrument,   and  such
non-delivered  document or  instrument  shall be deemed to have been included in
the Mortgage File,  provided that a photocopy of such non-delivered  document or
instrument (with evidence of recording  thereon and certified in the case of the
documents  and/or  instruments  referred to in clause (ii) of the  definition of
"Mortgage File" by the  appropriate  county  recorder's  office to be a true and
complete copy of the original  thereof  submitted for recording) is delivered to
the Trustee or a  Custodian  appointed  thereby on or before the  Closing  Date.
Neither the Trustee nor any Custodian shall in any way be liable for any failure
by any  Mortgage  Loan  Seller  or the  Depositor  to comply  with the  delivery
requirements of the Mortgage Loan Purchase  Agreements and this Section 2.01(b).
With  respect to any  Mortgage  Loan and  notwithstanding  the  foregoing or the
definition of "Mortgage File", the applicable Mortgage Loan Seller may deliver a
UCC-3 on or before the Closing Date that does not contain the filing information
for the  related  UCC-1  and/or  UCC-2 if such UCC-1  and/or  UCC-2 has not been
returned to such Mortgage Loan Seller by the applicable  filing office,  and the
applicable Mortgage Loan Seller may deliver an assignment referred to in clauses
(iii),  (v) or (vii) of the definition of "Mortgage  File" that does not contain
the  recording  information  for the related  Mortgage,  Assignment of Leases or
Security  Agreement,  as applicable,  if such Mortgage,  Assignment of Leases or
Security  Agreement  has not been  returned to such  Mortgage Loan Seller by the
applicable  recording office.  The Trustee shall obtain such filing or recording
information from the applicable Mortgage Loan Seller for such Mortgage Loans and
cause such filing or recording  information  to be inserted into the  applicable
document.

     (c) Except under the  circumstances  provided  for in the last  sentence of
this  subsection  (c), the related  Mortgage Loan Seller,  or the Trustee at the
related Mortgage Loan Seller's expense, shall as to each Mortgage Loan, promptly
(and in any  event  within  30 days of the  later  of the  Closing  Date and the
Trustee's  actual  receipt of the related  documents)  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  to the Trustee  referred to in clauses  (iii),  (v) and (vii) of the
definition  of  "Mortgage  File" and each UCC-3 to the  Trustee  referred  to in
clause (xi) of the  definition of "Mortgage  File." Each such  assignment  shall
reflect that it should be returned by the public recording office to the Trustee
or its designee following recording,  and each such UCC-3 shall reflect that the
file copy thereof  should be returned to the Trustee or its  designee  following
filing.  If any such document or  instrument  is lost or returned  unrecorded or
unfiled,  as the case may be,  because of a defect  therein,  the Trustee  shall
prepare or cause to be prepared a substitute  therefor or cure such  defect,  as
the case may be, and thereafter the Trustee shall upon receipt thereof cause the
same  to  be  duly  recorded  or  filed,  as  appropriate.  Notwithstanding  the
foregoing, there shall be no requirement to record any assignment to the Trustee
referred to in clause (iii),  (v) or (vii) of the definition of "Mortgage File,"
or to file any UCC-3 to the Trustee referred to in clause (xi) of the definition
of "Mortgage  File," in those  jurisdictions  where,  in the written  opinion of
local  counsel  (which  opinion  shall  not be an  expense  of the  Trust  Fund)
acceptable to the Depositor and the Trustee,  such recordation  and/or filing is
not required to protect the  Trustee's  interest in the related  Mortgage  Loans
against  sale,  further  assignment,  satisfaction  or  discharge by the related
Mortgage Loan Seller,  the Servicer,  the Special Servicer,  any Sub-Servicer or
the Depositor.

     (d) All  documents  and records in the  Depositor's  or any  Mortgage  Loan
Seller's  possession  relating  to  the  Mortgage  Loans  (including   financial
statements,  operating  statements  and any other  information  provided  by the
respective  Mortgagor from time to time) that are not required to be a part of a
Mortgage File in accordance  with the  definition  thereof shall be delivered to
the  Servicer on or before the Closing Date and shall be held by the Servicer on
behalf of the Trustee in trust for the benefit of the Certificateholders.

     (e) In connection  with the Depositor's  assignment  pursuant to subsection
(a) above, the Depositor shall deliver,  and hereby represents and warrants that
it has  delivered,  to the  Trustee and the  Servicer,  on or before the Closing
Date, a fully  executed  original  counterpart  of each  Mortgage  Loan Purchase
Agreement,  as in full force and effect,  without amendment or modification,  on
the Closing Date.

     (f) The  Depositor  shall use its best  efforts to require  that,  promptly
after the Closing Date,  but in all events within three  Business Days after the
Closing  Date,  each  Mortgage  Loan Seller  shall cause all funds on deposit in
escrow  accounts  maintained  with respect to the Mortgage  Loans in the name of
such  Mortgage Loan Seller or any other name to be  transferred  to the Servicer
(or a Sub-Servicer) for deposit into Servicing Accounts.

     SECTION 2.02. Acceptance 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  and to any  exceptions  noted  on the  Trustee  Exception  Report,  of the
applicable documents specified in the definition of "Mortgage File" with respect
to each Mortgage Loan, of a fully executed original counterpart of each Mortgage
Loan Purchase  Agreement and of all other assets  included in the Trust Fund, in
good faith and without  notice of any adverse  claim,  and declares that it or a
Custodian  on its  behalf  holds  and will  hold  such  documents  and the other
documents  delivered  or caused to be  delivered  by the  Mortgage  Loan  Seller
constituting  the  Mortgage  Files,  and that it holds and will hold such  other
assets included in the Trust Fund, in trust for the exclusive use and benefit of
all present and future Certificateholders.

     (b) Within 60 days of the Closing  Date,  the Trustee or a Custodian on its
behalf shall review each of the Mortgage Loan  documents  delivered or caused to
be delivered by the Mortgage Loan Seller  constituting the Mortgage Files;  and,
promptly  following  such  review  (but in no event later than 90 days after the
Closing  Date),  the  Trustee  shall  certify  in  writing to each of the Rating
Agencies,   Depositor,   the  Servicer,  the  Special  Servicer,  the  Directing
Certificateholder  (provided it shall have identified  itself,  and furnished to
the Trustee a notice  address for the  delivery  of such  certificate)  and each
Mortgage  Loan Seller that, as to each Mortgage Loan listed in the Mortgage Loan
Schedule  (other  than  any  Mortgage  Loan  paid in full or any  Mortgage  Loan
specifically  identified in any exception  report  annexed  thereto as not being
covered by such certification), (i) all documents specified in the definition of
"Mortgage  File",  as  applicable,  are in its  possession,  (ii) all  documents
delivered or caused to be delivered  by the Mortgage  Loan Sellers  constituting
the Mortgage  Files 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),  (iii),  (iv),  (vi),  (viii)  (a)  and  (viii)  (c) in the
definition of "Mortgage Loan Schedule" is correct.

     (c) The  Trustee or a  Custodian  on its behalf  shall  review  each of the
Mortgage Loan documents 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 Depositor,  the Servicer,  the Special  Servicer and each
Mortgage  Loan Seller that, as to each Mortgage Loan listed on the Mortgage Loan
Schedule  (other  than any  Mortgage  Loan as to which a  Liquidation  Event has
occurred or any Mortgage Loan  specifically  identified in any exception  report
annexed thereto as not being covered by such  certification),  (i) all documents
specified  in the  definition  of "Mortgage  File",  as  applicable,  are in its
possession,  (ii) all Mortgage  Loan  documents  received by it or any Custodian
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  (iii)  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),  (iii),
(iv),  (vi),  (viii) (a) and  (viii) (c) of the  definition  of  "Mortgage  Loan
Schedule" is correct.

     (d) It is herein acknowledged that 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) and (xiv) of the definition of "Mortgage
File" exist or are required to be delivered by the Depositor,  the Mortgage Loan
Sellers or any other  Person 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  or
appropriate  for the  represented  purpose or that they are other than what they
purport to be on their face.

     (e) If, in the  process  of  reviewing  the  Mortgage  Files or at any time
thereafter,  the  Trustee  or any  Custodian  finds any  document  or  documents
constituting  a part of a Mortgage File not to have been  properly  executed or,
subject to Section 2.01(b),  not to have been delivered,  to contain information
that does not conform in any material respect with the corresponding information
set forth in the Mortgage Loan Schedule or to be defective on its face (each,  a
"Defect" in the related Mortgage File), the Trustee shall promptly so notify the
Depositor,  the Servicer,  the Special Servicer and the applicable Mortgage Loan
Seller (and in no event  later than 90 days after the Closing  Date and every 90
days thereafter until January 1, 2000, and annually thereafter),  by providing a
written report (the "Trustee  Exception Report") setting forth for each affected
Mortgage Loan, with particularity, the nature of such Defect.

     SECTION 2.03.  Representations,  Warranties and Covenants of the Depositor;
Mortgage  Loan  Seller's  Repurchase  of Mortgage  Loans for Defects in Mortgage
Files and Breaches of Representations and Warranties.

     (a) The Depositor hereby represents and warrants that:

          (i) The Depositor is a corporation  duly organized,  validly  existing
     and in good  standing  under  the laws of the  State of New  York,  and the
     Depositor  has taken  all  necessary  corporate  action  to  authorize  the
     execution,  delivery and  performance  of this Agreement by it, and has the
     power and authority to execute,  deliver and perform this Agreement and all
     the transactions  contemplated hereby,  including,  but not limited to, the
     power and  authority to sell,  assign and  transfer  the Mortgage  Loans in
     accordance with this Agreement;

          (ii)  Assuming the due  authorization,  execution and delivery of this
     Agreement  by  each  other  party  hereto,  this  Agreement  and all of the
     obligations  of the Depositor  hereunder  are the legal,  valid and binding
     obligations  of  the  Depositor,   enforceable  against  the  Depositor  in
     accordance with the terms of this Agreement, except as such enforcement may
     be limited by bankruptcy, insolvency,  reorganization or other similar laws
     affecting the enforcement of creditors'  rights  generally,  and by general
     principles  of  equity  (regardless  of  whether  such   enforceability  is
     considered in a proceeding in equity or at law);

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

          (iv)  There  is no  action,  suit or  proceeding  pending  or,  to the
     Depositor's knowledge,  threatened against the Depositor in any court or by
     or before any other  governmental  agency or  instrumentality  which  would
     materially  and adversely  affect the validity of the Mortgage Loans or the
     ability of the Depositor to carry out the transactions contemplated by this
     Agreement; and

          (v) The  Depositor is the lawful owner of the Mortgage  Loans with the
     full right to transfer  the  Mortgage  Loans to the Trust and the  Mortgage
     Loans have been validly transferred to the Trust.

     (b) If any  Certificateholder,  the Servicer,  the Special  Servicer or the
Trustee  discovers  or  receives  notice of a Defect in any  Mortgage  File or a
breach of any  representation  or warranty  set forth in, or required to be made
with  respect to a Mortgage  Loan by a Mortgage  Loan  Seller  pursuant  to, the
related Mortgage Loan Purchase  Agreement (a "Breach"),  which 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, such Certificateholder,
the Servicer,  the Special  Servicer or the Trustee,  as applicable,  shall give
prompt  written  notice  of such  Defect or  Breach,  as the case may be, to the
Depositor,  the  Servicer,  the Special  Servicer and the related  Mortgage Loan
Seller and shall  request that such  Mortgage  Loan  Seller,  not later than the
earlier of 90 days from such Mortgage  Loan  Seller's  receipt of such notice or
such  Mortgage  Loan  Seller's  discovery  of such  Breach,  cure such Defect or
Breach,  as the case may be, in all material respects or repurchase the affected
Mortgage Loan at the applicable Purchase Price or in conformity with the related
Mortgage Loan Purchase Agreement. Any Defect or Breach which causes any Mortgage
Loan not to be a "qualified  mortgage" (within the meaning of Section 860G(a)(3)
of the Code) shall be deemed to materially and adversely  affect the interest of
Certificateholders  therein. If the affected Mortgage Loan is to be repurchased,
the Trustee shall  designate the  Certificate  Account as the account into which
funds in the amount of the Purchase Price are to be deposited by wire transfer.

     (c) In connection  with any repurchase of a Mortgage Loan  contemplated  by
this Section 2.03, the Trustee, the Servicer and the Special Servicer shall each
tender to the  applicable  Mortgage  Loan Seller,  upon  delivery to each of the
Trustee,  the Servicer and the Special  Servicer of a trust receipt  executed by
such Mortgage Loan Seller, all portions of the Mortgage File and other documents
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 such Mortgage Loan
Seller in the same manner as provided in Section 3 of the related  Mortgage Loan
Purchase Agreement.

     (d) Section 3 of each Mortgage Loan  Purchase  Agreement  provides the sole
remedy  available  to the  Certificateholders,  or the  Trustee on behalf of the
Certificateholders,  respecting  any Defect in a Mortgage  File or any Breach of
any  representation  or warranty set forth in or required to be made pursuant to
Section 2 of such Mortgage Loan Purchase Agreement.

     (e) The Trustee and the Special Servicer (in the case of Specially Serviced
Mortgage Loans) shall,  for the benefit of the  Certificateholders,  enforce the
obligations  of each  Mortgage  Loan Seller under Section 3 of the Mortgage Loan
Purchase Agreements. Such enforcement,  including, without limitation, the legal
prosecution of claims,  shall be carried out in such form, to such extent and at
such time as the  Trustee or the  Special  Servicer,  as the case may be,  would
require were it, in its individual capacity,  the owner of the affected Mortgage
Loan(s).  The  Trustee and the Special  Servicer,  as the case may be,  shall be
reimbursed for the reasonable costs of such enforcement:  first, from a specific
recovery of costs,  expenses or attorneys' fees against the applicable  Mortgage
Loan  Seller;  second,  pursuant  to  Section  3.05(a)(vii)  out of the  related
Purchase  Price,  to the extent  that such  expenses  are a  specific  component
thereof;  and  third,  if at the  conclusion  of such  enforcement  action it is
determined  that  the  amounts   described  in  clauses  first  and  second  are
insufficient,  then pursuant to Section 3.05(a)(viii) out of general collections
on the Mortgage Loans on deposit in the Certificate Account.

     SECTION 2.04. Execution of Certificates.

     The Trustee hereby  acknowledges the assignment to it of the Mortgage Loans
and, subject to Sections 2.01 and 2.02, the delivery to it or a Custodian on its
behalf of the Mortgage Files and a fully executed  original  counterpart of each
Mortgage Loan  Purchase  Agreement,  together  with the  assignment to it of all
other assets included in the Trust Fund.  Concurrently  with such assignment and
delivery and in exchange therefor,  the Trustee acknowledges the issuance of the
Uncertificated  Lower-Tier Interests to the Depositor and the authentication and
delivery of the Class LR Certificates to or upon the order of the Depositor,  in
exchange for the Mortgage Loans,  receipt of which is hereby  acknowledged,  and
immediately thereafter, the Trustee acknowledges that it has executed and caused
the Authenticating  Agent to authenticate and to deliver to or upon the order of
the Depositor,  in exchange for the  Uncertificated  Lower-Tier  Interests,  the
Regular  Certificates  and the Class R  Certificates,  and the Depositor  hereby
acknowledges  the  receipt  by it or its  designees,  of  such  Certificates  in
authorized  Denominations  evidencing  the entire  beneficial  ownership  of the
Upper-Tier REMIC.

                               [End of Article II]

<PAGE>



                                   ARTICLE III

                               ADMINISTRATION AND
                           SERVICING OF THE TRUST FUND


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

     (a) Each of the Servicer and the Special Servicer shall diligently  service
and administer  the Mortgage  Loans it is obligated to service  pursuant to this
Agreement  on behalf of the  Trustee  and in the best  interests  of and for the
benefit of the  Certificateholders (as determined by the Servicer or the Special
Servicer,  as the case may be, in its good  faith and  reasonable  judgment)  in
accordance with applicable law, the terms of this Agreement and the terms of the
respective Mortgage Loans and, to the extent consistent with the foregoing,  and
in accordance  with the higher of the following  standards of care: (1) the same
manner in which,  and with the same care,  skill,  prudence and  diligence  with
which  the  Servicer  or  Special  Servicer,  as the case may be,  services  and
administers similar mortgage loans for other third-party portfolios,  giving due
consideration  to the  customary  and usual  standards  of  practice  of prudent
institutional  multifamily and commercial  mortgage lenders  servicing their own
mortgage loans and (2) the same care,  skill,  prudence and diligence with which
the Servicer or Special  Servicer,  as the case may be, services and administers
commercial,  multifamily  and mobile home community  mortgage loans owned by the
Servicer or Special Servicer, as the case may be, if applicable,  in either case
exercising reasonable business judgment and acting in accordance with applicable
law, the terms of this  Agreement,  the  respective  Mortgage Loans or Specially
Serviced  Mortgage Loans, as applicable,  and with a view to the maximization of
timely  recovery  of  principal  and  interest  on a present  value basis on the
Mortgage Loans or Specially Serviced Mortgage Loans, as applicable, and the best
interests of the Trust and the Certificateholders, as determined by the Servicer
or Special Servicer, as the case may be, in its reasonable judgment, but without
regard to: (i) any relationship  that the Servicer or the Special  Servicer,  as
the case may be, or any Affiliate thereof may have with the related Mortgagor or
any other party to this Agreement;  (ii) the ownership of any Certificate by the
Servicer or the Special Servicer,  as the case may be, or any Affiliate thereof;
(iii) the Servicer's obligation to make Advances; (iv) the Servicer's or Special
Servicer's,  as the case may be, right to receive  compensation for its services
hereunder or with respect to any particular  transaction  and (v) any obligation
of the Servicer (in its capacity as a Mortgage  Loan Seller) to cure a breach of
a  representation  or warranty or  repurchase  a Mortgage  Loan (the  foregoing,
collectively  referred to as the "Servicing  Standards").  Without  limiting the
foregoing,  subject to Section 3.21, the Special  Servicer shall be obligated to
service and administer  (i) any Mortgage Loans as to which a Servicing  Transfer
Event has occurred and is continuing (the "Specially  Serviced  Mortgage Loans")
and (ii) any REO Properties;  provided, that the Servicer shall continue to make
all  calculations,  and  prepare,  or cause to be  prepared,  all reports to the
Certificateholders,  required  hereunder with respect to the Specially  Serviced
Mortgage  Loans as if no Servicing  Transfer Event had occurred and with respect
to the REO Properties  (and the related REO Loans) as if no REO  Acquisition had
occurred,  and to render such incidental services with respect to such Specially
Serviced  Mortgage  Loans and REO  Properties as are  specifically  provided for
herein;  provided,  further,  however, that the Servicer shall not be liable for
failure to comply  with such  duties  insofar  as such  failure  results  from a
failure  of the  Special  Servicer  to  provide  sufficient  information  to the
Servicer to comply with such duties. Each Mortgage Loan that becomes a Specially
Serviced  Mortgage  Loan  shall  continue  as  such  until  satisfaction  of the
conditions specified in Section 3.21(a). Without limiting the foregoing, subject
to Section 3.21,  the Servicer  shall be obligated to service and administer all
Mortgage Loans which are not Specially Serviced Mortgage Loans;  provided,  that
the Special Servicer shall make the inspections, use its reasonable best efforts
to  collect  the  statements  and shall  prepare  the  reports in respect of the
related Mortgaged  Properties with respect to Specially  Serviced Mortgage Loans
in accordance with Section 3.12.

     (b) Subject only to the Servicing Standards and the terms of this Agreement
and of the respective Mortgage Loans, the 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  Servicer  and the  Special  Servicer,  in its own  name,  is hereby
authorized and empowered by the Trustee and obligated to execute and deliver, on
behalf of the Certificateholders and the Trustee or any of them, with respect to
each Mortgage Loan it is obligated to service under this Agreement,  any and all
financing statements, continuation statements and other documents or instruments
necessary to maintain the lien created by the related Mortgage or other security
document in the related  Mortgage  File on the related  Mortgaged  Property  and
related collateral; subject to Section 3.20, any and all modifications, waivers,
amendments  or consents to or with  respect to any  documents  contained  in the
related   Mortgage  File;  and  any  and  all  instruments  of  satisfaction  or
cancellation,  or of  partial  or full  release  or  discharge,  and  all  other
comparable  instruments.  Subject to Section 3.10, the Trustee shall furnish, or
cause to be  furnished,  to the  Servicer or the Special  Servicer any powers of
attorney and other documents  necessary or appropriate to enable the Servicer or
the  Special  Servicer,  as the case  may be,  to carry  out its  servicing  and
administrative duties hereunder;  provided,  however, that the Trustee shall not
be held liable for any negligence  with respect to, or misuse of, any such power
of attorney by the Servicer or the Special Servicer.

     (c) The relationship of the 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.

     SECTION 3.02. Collection of Mortgage Loan Payments.

     (a) Each of the 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  follow such
collection procedures as are consistent with this Agreement (including,  without
limitation,  the  Servicing  Standards),  provided,  that  with  respect  to the
Mortgage Loans that have  Anticipated  Repayment  Dates,  so long as the related
Mortgagor is in  compliance  with each  provision of the related  Mortgage  Loan
documents, the Servicer and Special Servicer (including the Special Servicer and
in its capacity as a  Certificateholder),  shall not take any enforcement action
with  respect to the  failure of the  related  Mortgagor  to make any payment of
Excess  Interest  or  principal  in excess  of the  principal  component  of the
constant Monthly Payment, other than requests for collection, until the maturity
date of the  related  Mortgage  Loan;  provided,  that the  Servicer  or Special
Servicer,  as the case may be, may take action to enforce the Trust Fund's right
to apply excess cash flow to principal in accordance  with the terms of the Loan
Documents..  Consistent with the foregoing, the Servicer or the Special Servicer
each may in its  discretion  waive any  Penalty  Charge in  connection  with any
delinquent payment on a Mortgage Loan it is obligated to service hereunder.

     (b) All amounts collected on any Mortgage Loan in the form of payments from
Mortgagors, Insurance and Condemnation Proceeds or Liquidation 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 (after
reimbursement  to the  Servicer  and/or the Trustee  for any  related  Servicing
Advances  and  interest  thereon as provided  herein):  first,  as a recovery of
accrued and unpaid  interest on such Mortgage Loan at the related  Mortgage Rate
in effect from time to time to but not  including the Due Date in the Due Period
of receipt;  second,  as a recovery of  principal of such  Mortgage  Loan to the
extent of its entire unpaid principal  balance and third, in accordance with the
Servicing  Standards,  as a recovery of any other  amounts due and owing on such
Mortgage  Loan,  including,  without  limitation,   Prepayment  Premiums,  Yield
Maintenance Charges,  Penalty Charges and Excess Interest.  Amounts collected on
any REO Loan  shall be deemed to be applied in  accordance  with the  definition
thereof.

     (c) To the  extent  consistent  with the  terms of the  Mortgage  Loans and
applicable law, the Servicer shall apply all Insurance and Condemnation Proceeds
it  receives  on a day other  than the first day of a month to  amounts  due and
owing under the related  Mortgage  Loan as if such  Insurance  and  Condemnation
Proceeds  were  received  on the first  day of the  calendar  month  immediately
succeeding  the month in which such  Insurance  and  Condemnation  Proceeds were
received.

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

     (a) The Servicer  shall  establish  and maintain one or more  accounts (the
"Servicing  Accounts"),  into which all Escrow  Payments  shall be deposited and
retained,  and shall  administer such Servicing  Accounts in accordance with the
Mortgage  Loan  documents.   Servicing  Accounts  shall  be  Eligible  Accounts.
Withdrawals  of amounts so deposited  from a Servicing  Account may be made only
to: (i) effect payment of real estate taxes,  assessments,  insurance  premiums,
ground rents (if applicable) and comparable  items;  (ii) reimburse the Servicer
or the Trustee for any Servicing  Advances;  (iii) refund to Mortgagors any sums
as may be determined to be overages; (iv) pay interest to Mortgagors on balances
in the  Servicing  Account,  if required by  applicable  law or the terms of the
related  Mortgage  Loan and as described  below or, if not so  required,  to the
Servicer;  (v) withdraw  amounts  deposited in error or (vi) clear and terminate
the Servicing  Account at the  termination of this Agreement in accordance  with
Section 9.01. As part of its servicing  duties,  the Servicer shall pay or cause
to be paid to the  Mortgagors  interest on funds in Servicing  Accounts,  to the
extent required by law or the terms of the related Mortgage Loan.

     (b) The Special  Servicer,  in the case of REO Loans, and the Servicer,  in
the case of all other  Mortgage  Loans,  shall  maintain  accurate  records with
respect to each 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.  The Special Servicer,  in the case of REO Loans, and the Servicer,  in
the case of all other Mortgage Loans, shall obtain, from time to time, all bills
for the payment of such items  (including  renewal  premiums)  and shall  effect
payment  thereof from the REO Account or by the  Servicer as Servicing  Advances
prior to the applicable penalty or termination date,  employing for such purpose
Escrow  Payments  (which  shall be so applied  by the  Servicer  at the  written
direction of the Special Servicer in the case of REO Loans) as allowed under the
terms of the  related  Mortgage  Loan.  The  Servicer  or,  with  respect to any
Mortgage Loan that is a Specially  Serviced  Mortgage Loan, the Special Servicer
shall  service  and  administer  any  reserve  accounts  (including  monitoring,
maintaining or changing the amounts of required  escrows) in accordance with the
terms of such Mortgage Loan and the  Servicing  Standards.  To the extent that a
Mortgage  Loan does not  require a  Mortgagor  to escrow for the payment of real
estate taxes, assessments,  insurance premiums, ground rents (if applicable) and
similar items, the Special Servicer, in the case of REO Loans, and the Servicer,
in the case of all other Mortgage Loans,  shall require that payments in respect
of such items be made by the Mortgagor at the time they first become due.

     (c) In accordance with the Servicing  Standards and for all Mortgage Loans,
the Servicer  shall  advance with  respect to each  related  Mortgaged  Property
(including  any REO Property) all such funds as are necessary for the purpose of
effecting  the payment of (i) real estate taxes,  assessments  and other similar
items that are or may become a lien thereon,  (ii) ground rents (if  applicable)
and (iii) premiums on Insurance Policies,  in each instance if and to the extent
Escrow  Payments  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,  however,  that the particular advance would not, if
made,  constitute a  Nonrecoverable  Servicing  Advance and  provided,  further,
however, that with respect to the payment of taxes and assessments, the Servicer
shall not be required to make such  advance  until the earlier of five  Business
Days after the Servicer has  received  confirmation  that such item has not been
paid or the date prior to the date after  which any  penalty or  interest  would
accrue in respect of such taxes or assessments.  The Special Servicer shall give
the  Servicer  and the  Trustee  not  less  than  five  Business  Days'  written
(facsimile)  notice  before the date on which the  Servicer is requested to make
any  Servicing  Advance with respect to a given  Mortgage  Loan or REO Property;
provided, however, that only two Business Days' written (facsimile) notice shall
be required in respect of Servicing Advances required to be made on an urgent or
emergency  basis  (which may include,  without  limitation,  Servicing  Advances
required to make tax or insurance payments).  In addition,  the Special Servicer
shall  provide  the  Servicer  and the  Trustee  with  such  information  in its
possession as the Servicer or the Trustee, as applicable, may reasonably request
to enable the Servicer or the Trustee,  as  applicable,  to determine  whether a
requested Servicing Advance would constitute a Nonrecoverable  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. No costs incurred
by the Servicer or the Special  Servicer in effecting the payment of real estate
taxes,  assessments  and, if  applicable,  ground  rents on or in respect of the
Mortgaged Properties shall, for purposes hereof, including,  without limitation,
calculating 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.  The  failure by the  Servicer  to make any
required  Servicing Advance as and when due shall constitute an Event of Default
under  Section  7.01(a)(i)  and, to the extent the Trustee has actual  knowledge
that such Servicing Advance is necessary,  the Trustee shall make such Servicing
Advance pursuant to Section 7.05.

     (d) In  connection  with its recovery of any  Servicing  Advance out of the
Certificate  Account pursuant to Section  3.05(a),  each of the Servicer and the
Trustee,  as the case may be,  shall be entitled to receive,  out of any amounts
then on deposit in the Certificate  Account,  interest at the Reimbursement Rate
in effect  from time to time,  accrued on the amount of such  Servicing  Advance
from the date  made  to,  but not  including,  the  date of  reimbursement.  The
Servicer  shall  reimburse  itself or the  Trustee,  as the case may be, for any
outstanding  Servicing  Advance  as soon as  practically  possible  after  funds
available for such purpose are deposited in the Certificate Account.

     (e) To the extent an  operations  and  maintenance  plan is  required to be
established and executed  pursuant to the terms of a Mortgage Loan, the Servicer
shall  request  from  the  Mortgagor  written   confirmation  thereof  within  a
reasonable  time  after the later of the  Closing  Date and the date as of which
such plan is required to be established or completed. To the extent any repairs,
capital improvements, actions or remediations are required to have been taken or
completed pursuant to the terms of the Mortgage Loan, the Servicer shall request
from the Mortgagor written  confirmation of such actions and remediations within
a  reasonable  time after the later of the Closing Date and the date as of which
such  action  or  remediations  are  required  to be or to have  been  taken  or
completed.  To the  extent a  Mortgagor  shall fail to  promptly  respond to any
inquiry described in this Section 3.03(e),  the Servicer shall determine whether
the related  Mortgagor has failed to perform its  obligations  under the related
Mortgage  Loan and report  any such  failure to the  Special  Servicer  within a
reasonable time after the later of January 1, 1999 and the date as of which such
actions or remediations are required to be or to have been taken or completed.

     SECTION 3.04.  The  Certificate  Account and the  Lower-Tier and Upper-Tier
Distribution Accounts.

     (a) The Servicer shall  establish and maintain,  or cause to be established
and  maintained,  a Certificate  Account in which the Servicer  shall deposit or
cause to be  deposited on a daily basis (and in no event later than the Business
Day  following  receipt of available  funds),  except as otherwise  specifically
provided herein, 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  and interest on the  Mortgage  Loans due and payable on or before the
Cut-off Date), or payments (other than Principal  Prepayments) received by it on
or prior to the Cut-off Date but allocable to a period subsequent thereto:

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

          (ii) all payments on account of interest on the Mortgage Loans (net of
     the Servicing Fees), including Excess Interest, Penalty Charges, Prepayment
     Premiums and Yield Maintenance Charges;

          (iii) all Insurance and Condemnation Proceeds and Liquidation Proceeds
     received  in respect  of any  Mortgage  Loan or REO  Property  (other  than
     Liquidation  Proceeds that are received in connection  with the purchase by
     the Servicer,  the Special Servicer,  the Holders of the Controlling Class,
     or the Holders of the Class LR  Certificates  of all the Mortgage Loans and
     any REO  Properties  in the Trust Fund and that are to be  deposited in the
     Lower-Tier Distribution Account pursuant to Section 9.01);

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

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

          (vi) any  amounts  required  to be  deposited  by the  Servicer or the
     Special  Servicer  pursuant to Section  3.07(b) in  connection  with losses
     resulting  from a deductible  clause in a blanket  hazard or master  single
     interest policy.

     The foregoing  requirements for deposit in the Certificate Account shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the  foregoing,  actual  payments  from  Mortgagors  in the  nature of Escrow
Payments,  charges  for  beneficiary  statements  or demands,  assumption  fees,
modification  fees,  extension  fees or amounts  collected for mortgagor  checks
returned  for  insufficient  funds need not be  deposited by the Servicer in the
Certificate  Account.  If the 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.  Assumption,  extension and modification fees actually received
from Mortgagors on Mortgage Loans or Specially  Serviced Mortgage Loans shall be
promptly delivered to the Special Servicer as additional servicing compensation,
but only to the  extent  the  payment  of such fees are in  accordance  with the
second paragraph of Section 3.11(b) and any other terms hereof.

     Upon receipt of any of the foregoing  amounts with respect to any Specially
Serviced  Mortgage Loans, the Special Servicer shall remit within 1 Business Day
such  amounts  to the  Servicer  for  deposit  into the  Certificate  Account in
accordance with the second preceding paragraph. 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 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  without  recourse or warranty such check to the order of
the  Servicer  and shall  promptly  deliver  any such check to the  Servicer  by
overnight courier.

     Funds in the Certificate  Account may be invested in Permitted  Investments
in  accordance  with the  provisions of Section  3.06.  The Servicer  shall give
notice to the Trustee, the Special Servicer and the Depositor 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.

     (b) The  Paying  Agent,  on  behalf of the  Trustee,  shall  establish  and
maintain  the  Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution
Account  and the  Interest  Reserve  Account  in trust  for the  benefit  of the
Certificateholders.  The  Trustee  hereby  authorizes  the Paying  Agent to make
deposits in and withdrawals  from the  Distribution  Accounts in accordance with
the terms of this Agreement. The Servicer shall deliver to the Paying Agent each
month on or before the P&I Advance Date therein,  for deposit in the  Lower-Tier
Distribution  Account,  that  portion  of  the  Available   Distribution  Amount
(calculated  without regard to clause  (a)(iv),  (a)(v),  (a)(vi) and (c) of the
definition  thereof)  for the related  Distribution  Date then on deposit in the
Certificate Account.

     In addition  to the amounts  required  to be  deposited  in the  Lower-Tier
Distribution Account pursuant to the foregoing paragraph, the Servicer shall, as
and when  required  hereunder,  deliver to the Paying  Agent for  deposit in the
Lower-Tier Distribution Account:

          (i) any amounts  required to be deposited by the Servicer  pursuant to
     Section 3.06 in connection  with losses  incurred with respect to Permitted
     Investments of funds held in the Lower-Tier Distribution Account;

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

          (iii) any  Liquidation  Proceeds  paid by the  Servicer,  the  Special
     Servicer,  the Holders of the Controlling Class or the Holders of the Class
     LR  Certificates  in  connection  with the  purchase of all of the Mortgage
     Loans and any REO  Properties  in the Trust Fund  pursuant to Section  9.01
     (exclusive  of  that  portion  thereof  required  to be  deposited  in  the
     Certificate Account pursuant to Section 9.01);

          (iv) any Yield Maintenance Charges or Prepayment Premiums; and

          (v) any other  amounts  required to be so delivered for deposit in the
     Lower-Tier   Distribution   Account  pursuant  to  any  provision  of  this
     Agreement.

     The  Paying  Agent  shall,   upon  receipt,   deposit  in  the   Lower-Tier
Distribution  Account any and all amounts  received by the Paying Agent that are
required by the terms of this  Agreement to be deposited  therein.  In the event
the Trustee  receives any amounts required to be remitted to the Paying Agent or
the Lower-Tier  Distribution  Account pursuant to the terms hereof,  the Trustee
shall  remit such  amounts  as soon as  possible,  but in no event  later than 1
Business Day following receipt.  The Trustee shall remit to the Paying Agent for
deposit in the Lower-Tier  Distribution  Account any P&I Advances required to be
made by it in accordance with Section 7.05.

     Immediately  after the deposit of all funds in the Lower-Tier  Distribution
Account and prior to the close of business on such P&I Advance Date,  the Paying
Agent shall deposit in the Upper-Tier  Distribution  Account an aggregate amount
of immediately  available funds equal to the Lower-Tier  Distribution Amount and
the amount of any  Prepayment  Premiums and Yield  Maintenance  Charges for such
Distribution  Date  allocated  in  payment  of  the  Uncertificated   Lower-Tier
Interests as specified in Sections 4.01(b) and 4.01(d), respectively.

     Pursuant to Section  3.06,  the Servicer  shall deliver to the Paying Agent
for deposit in the Upper-Tier  Distribution  Account any amounts  required to be
deposited  therein in connection  with losses incurred with respect to Permitted
Investments of funds held in the Upper-Tier Distribution Account.

     Funds on deposit in the  Upper-Tier  Distribution  Account,  the Lower-Tier
Distribution Account and/or the Certificate Account may be invested in Permitted
Investments in accordance with the provisions of Section 3.06. As of the Closing
Date, the  Certificate  Account shall be located at the offices of the Servicer.
The Servicer  shall give notice to the Trustee,  the Paying  Agent,  the Special
Servicer and the Depositor of the location of the Certificate Account and of any
new location of the Certificate  Account prior to any change thereof.  As of the
Closing  Date,   the   Upper-Tier   Distribution   Account  and  the  Lower-Tier
Distribution  Account shall be located at the offices of the Paying  Agent.  The
Paying Agent shall give notice to the Trustee, the Servicer and the Depositor of
the  location  of  the  Upper-Tier   Distribution  Account  and  the  Lower-Tier
Distribution Account and of the new location of the Distribution  Accounts prior
to any change thereof.

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

     (a) The  Servicer  may,  from  time to  time,  make  withdrawals  from  the
Certificate Account for any of the following purposes:

          (i) to  remit  to the  Paying  Agent  for  deposit  in the  Lower-Tier
     Distribution  Account the amounts  required to be remitted  pursuant to the
     first  paragraph  of  Section  3.04(b)  or that may be  applied to make P&I
     Advances pursuant to Section 4.03(a);

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

          (iii) to reimburse itself or the Trustee, as applicable (in reverse of
     such order  with  respect  to any  Mortgage  Loan),  for  unreimbursed  P&I
     Advances,  the  Servicer's  or the  Trustee's  right  to  reimburse  itself
     pursuant  to this  clause  (iii) being  limited to amounts  received  which
     represent Late Collections of interest (net of the related  Servicing Fees)
     on and  principal  of the  particular  Mortgage  Loans and REO  Loans  with
     respect to which such P&I Advances were made;

          (iv) to reimburse itself or the Trustee,  as applicable (in reverse of
     such order with respect to any Mortgage Loan), for  unreimbursed  Servicing
     Advances,  the  Servicer's  or the Trustee's  respective  rights to receive
     payment  pursuant to this clause (iv) with respect to any Mortgage  Loan or
     REO Property being limited to, as applicable, related payments, Liquidation
     Proceeds, Insurance and Condemnation Proceeds and REO Revenues;

          (v) to reimburse  itself or the Trustee,  as applicable (in reverse of
     such order with respect to any Mortgage Loan), for Nonrecoverable  Advances
     out of general collections on the Mortgage Loans and REO Properties;

          (vi)  at  such  time  as it  reimburses  itself  or  the  Trustee,  as
     applicable  (in reverse of such order with respect to any  Mortgage  Loan),
     for (a) any unreimbursed P&I Advance pursuant to clause (iii) above, to pay
     itself or the Trustee,  as  applicable,  any  interest  accrued and payable
     thereon  in  accordance  with  Sections   4.03(d)  and  3.11(c),   (b)  any
     unreimbursed  Servicing  Advances  pursuant to clause  (iv)  above,  to pay
     itself or the Trustee, as the case may be, any interest accrued and payable
     thereon  in  accordance  with  Sections  3.03(d)  and  3.11(c)  or (c)  any
     Nonrecoverable  Advances pursuant to clause (v) above, to pay itself or the
     Trustee, as the case may be, any interest accrued and payable thereon;

          (vii) to reimburse itself, the Special Servicer,  the Depositor or the
     Trustee,  as the  case may be,  for any  unreimbursed  expenses  reasonably
     incurred by such Person in respect of any Breach or Defect giving rise to a
     repurchase  obligation  of any Mortgage  Loan Seller under Section 3 of the
     related Mortgage Loan Purchase  Agreement,  including,  without limitation,
     any expenses  arising out of the enforcement of the repurchase  obligation,
     each such  Person's  right to  reimbursement  pursuant to this clause (vii)
     with  respect to any  Mortgage  Loan being  limited to that  portion of the
     Purchase Price paid for such Mortgage Loan that  represents such expense in
     accordance with clause (iv) of the definition of Purchase Price;

          (viii) in accordance with Section 2.03(d),  to reimburse itself or the
     Trustee,  as the case may be, out of general  collections  on the  Mortgage
     Loans and REO Properties for any unreimbursed  expense reasonably  incurred
     by such Person in  connection  with the  enforcement  of any Mortgage  Loan
     Seller's  obligations  under  Section  3  of  the  Mortgage  Loan  Purchase
     Agreements,  but only to the extent that such expenses are not reimbursable
     pursuant to clause (vii) above or otherwise;

          (ix) to pay for costs and expenses incurred by the Trust Fund pursuant
     to Section 3.09(c) out of general collections on the Mortgage Loans and REO
     Properties;

          (x) to pay itself, as additional servicing  compensation in accordance
     with Section 3.11(a),  (a) interest and investment income earned in respect
     of amounts  relating to the Trust Fund held in the  Certificate  Account as
     provided in Section  3.06(b) (but only to the extent of the Net  Investment
     Earnings  with respect to the  Certificate  Account for any period from any
     Distribution  Date to the immediately  succeeding P&I Advance Date) and (b)
     Penalty Charges on Mortgage Loans (other than Specially  Serviced  Mortgage
     Loans),  but only to the extent collected from the related Mortgagor and to
     the  extent  that all  amounts  then due and  payable  with  respect to the
     related  Mortgage Loan have been paid and are not needed to pay interest on
     Advances  in  accordance  with  Section  3.11(c);  and to pay  the  Special
     Servicer,  as additional  servicing  compensation  in  accordance  with the
     second paragraph of Section 3.11(b),  Penalty Charges on Specially Serviced
     Mortgage Loans (but only to the extent collected from the related Mortgagor
     and to the extent that all amounts then due and payable with respect to the
     related Specially  Serviced Mortgage Loan have been paid and are not needed
     to pay interest on Advances in accordance with Section 3.11(c));

          (xi) to recoup any amounts  deposited  in the  Certificate  Account in
     error;

          (xii) to pay itself,  the Special  Servicer,  the  Depositor or any of
     their respective directors, officers, employees and agents, as the case may
     be, any amounts payable to any such Person pursuant to Sections  6.03(a) or
     6.03(b);

          (xiii) to pay for (a) the cost of the Opinions of Counsel contemplated
     by Sections  3.09(b),  3.17(b),  3.20(a) and 10.01(f) to the extent payable
     out of the Trust Fund, (b) the cost of any Opinion of Counsel  contemplated
     by Sections  11.01(a) or 11.01(c) in  connection  with an amendment to this
     Agreement  requested by the Trustee or the Servicer,  which amendment is in
     furtherance of the rights and interests of  Certificateholders  and (c) the
     cost of obtaining the REO Extension contemplated by Section 3.16(a);

          (xiv) to pay out of general  collections on the Mortgage Loans and REO
     Properties  any and all  federal,  state and  local  taxes  imposed  on the
     Upper-Tier  REMIC,  the  Lower-Tier  REMIC or  either  of their  assets  or
     transactions,  together  with all  incidental  costs and  expenses,  to the
     extent that none of the  Servicer,  the Special  Servicer or the Trustee is
     liable therefor pursuant to Section 10.01(g);

          (xv) to  reimburse  the  Servicer  out of general  collections  on the
     Mortgage Loans and REO Properties for expenses incurred by and reimbursable
     to it by the Trust Fund pursuant to Section 10.01(c);

          (xvi) to pay  itself,  the  Special  Servicer,  or the  Mortgage  Loan
     Sellers,  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  relating to periods
     after the date of purchase;

          (xvii)  to remit to the  Paying  Agent  for  deposit  in the  Interest
     Reserve  Account  the  amounts  required to be  deposited  in the  Interest
     Reserve Account pursuant to Section 3.25; and

          (xviii)  to  clear  and  terminate  the  Certificate  Account  at  the
     termination of this Agreement pursuant to Section 9.01.

     The Servicer  shall keep and maintain  separate  accounting  records,  on a
loan-by-loan and property-by-property basis when appropriate, for the purpose of
justifying any withdrawal from the Certificate Account.

     (b) The Paying  Agent,  on behalf of the Trustee,  may,  from time to time,
make  withdrawals  from  the  Lower-Tier  Distribution  Account  for  any of the
following purposes:

          (i) to make deposits of the Lower-Tier Distribution Amount pursuant to
     Section  4.01(b)  and  the  amount  of any  Prepayment  Premium  and  Yield
     Maintenance  Charges  distributable  pursuant  to  Section  4.01(d)  in the
     Upper-Tier  Distribution  Account and to make distributions on the Class LR
     Certificates pursuant to section 4.01(b);

          (ii) to pay the Servicer,  as  additional  servicing  compensation  in
     accordance  with the second  paragraph  of Section  3.11(a),  interest  and
     investment  income earned in respect of amounts  relating to the Trust Fund
     held in the Lower-Tier  Distribution Account as provided in Section 3.06(b)
     (but only to the extent of the Net Investment  Earnings with respect to the
     Lower-Tier  Distribution  Account for any period from any Distribution Date
     to the immediately succeeding P&I Advance Date);

          (iii) to pay the Trustee accrued but unpaid Trustee Fees;

          (iv)  to pay  to the  Trustee  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(b); and

          (v) to clear and terminate the Lower-Tier  Distribution Account at the
     termination of this Agreement pursuant to Section 9.01.

     (c) The Paying Agent, on behalf of the Trustee,  may make  withdrawals from
the Upper-Tier Distribution Account for any of the following purposes:

          (i) to make distributions to Certificateholders (other than Holders of
     the Class LR  Certificates) on each  Distribution  Date pursuant to Section
     4.01 or 9.01, as applicable;

          (ii) to pay the Servicer,  as  additional  servicing  compensation  in
     accordance  with the second  paragraph  of Section  3.11(a),  interest  and
     investment  income  earned in  respect of  amounts  held in the  Upper-Tier
     Distribution Account as provided in Section 3.06(b) (but only to the extent
     of the Net Investment Earnings with respect to the Upper-Tier  Distribution
     Account  for any  period  from  any  Distribution  Date to the  immediately
     succeeding P&I Advance Date); and

          (iii) to clear and terminate the  Upper-Tier  Distribution  Account at
     the termination of this Agreement pursuant to Section 9.01.

     (d)  Notwithstanding  anything herein to the contrary,  with respect to any
Mortgage  Loan,  (i) if amounts on deposit in the  Certificate  Account  and the
Lower-Tier Distribution Account are not sufficient to pay the full amount of the
Servicing  Fee  listed in  Section  3.05(a)(ii)  and the  Trustee  Fee listed in
Section  3.05(b)(iii),  then the  Trustee Fee shall be paid in full prior to the
payment of any  Servicing  Fees payable under  Section  3.05(a)(ii)  and (ii) if
amounts on deposit in the  Certificate  Account are not  sufficient to reimburse
the full amount of Advances listed in Sections 3.05(a)(iii), (iv), (v) and (vi),
then  reimbursements  shall  be paid  first to the  Trustee  and  second  to the
Servicer.

     SECTION  3.06.   Investment  of  Funds  in  the  Certificate  Account,  the
Distribution Accounts and the REO Account.

     (a) The  Servicer may direct any  depository  institution  maintaining  the
Certificate  Account,  the  Upper-Tier  Distribution  Account or the  Lower-Tier
Distribution  Account  (each,  for purposes of this Section 3.06, an "Investment
Account")  and the  Special  Servicer  may  direct  any  depository  institution
maintaining  the REO  Account  (also  for  purpose  of  this  Section  3.06,  an
"Investment  Account") to invest, or if it is such depository  institution,  may
itself  invest,  the funds  held  therein in one or more  Permitted  Investments
bearing interest or sold at a discount, and maturing,  unless payable on demand,
(i) 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, if a Person other than the depository institution maintaining
such  account is the  obligor  thereon  and (ii) no later than the date on which
such funds are  required  to be  withdrawn  from such  account  pursuant to this
Agreement, if the depository institution maintaining such account is the obligor
thereon.  All  such  Permitted  Investments  shall be held to  maturity,  unless
payable on demand.  Any  investment of funds in an  Investment  Account shall be
made in the name of the Trustee (in its capacity as such).  The Servicer (in the
case of the Certificate Account) or the Special Servicer (in the case of the REO
Account), on behalf of the Trustee,  shall maintain continuous possession of any
Permitted  Investment of amounts in the Certificate  Account or REO Account 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.  Possession of any such
Permitted  Investment by the 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.  Except  as  otherwise
provided  herein,  the Trustee  shall have sole control  (except with respect to
investment  direction) over Permitted Investments of amounts in the Distribution
Accounts.  In the event amounts on deposit in an  Investment  Account are at any
time invested in a Permitted  Investment payable on demand, the Servicer (in the
case of the Certificate  Account),  the Special Servicer (in the case of the REO
Account) or the Paying Agent (in the case of the Distribution Accounts) shall:

          (i) 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 (a) all
     amounts then payable thereunder and (b) the amount required to be withdrawn
     on such date; and

          (ii)  demand  payment of all  amounts  due  thereunder  promptly  upon
     determination by the Servicer,  the Special Servicer or the Trustee, 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) Interest and investment  income  realized on funds deposited in each of
the Certificate Account and the Distribution  Accounts, to the extent of the Net
Investment  Earnings,  if any, with respect to such account for each period from
any Distribution  Date to the immediately  succeeding P&I Advance Date, shall be
for the sole and  exclusive  benefit of the Servicer and shall be subject to its
withdrawal,  or withdrawal at its direction, in accordance with Section 3.05(a),
3.05(b) or 3.05(c),  as the case may be. Interest and investment income realized
on funds  deposited  in the REO  Account,  to the  extent of the Net  Investment
Earnings,  if any,  with  respect  to such  account  for  each  period  from any
Distribution  Date to the immediately  succeeding P&I Advance Date, shall be for
the sole and  exclusive  benefit  of the Trust  Fund and shall be subject to its
withdrawal in accordance with Section 3.16(c).  In the event that any loss shall
be  incurred  in respect of any  Permitted  Investment  on deposit in any of the
Certificate Account, the Distribution Accounts, or the REO Account, the Servicer
(in the case of the Certificate  Account and the  Distribution  Accounts) or the
Special  Servicer (in the case of the REO Account)  shall  deposit  therein,  no
later than the P&I Advance Date,  without right of reimbursement,  the amount of
the Net  Investment  Loss,  if any,  with respect to such account for the period
from the immediately preceding Distribution Date to such P&I Advance Date.

     (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 a majority of the Voting Rights allocated to
any Class shall,  take such action as may be appropriate to enforce such payment
or  performance,  including  the  institution  and  prosecution  of  appropriate
proceedings.

     SECTION 3.07.  Maintenance of Insurance Policies;  Errors and Omissions and
Fidelity Coverage.

     (a) The  Servicer  shall  use its  reasonable  best  efforts  to cause  the
Mortgagor  to  maintain,  to the  extent  required  by the terms of the  related
Mortgage Note, or if the Mortgagor does not so maintain,  shall itself maintain,
for each Mortgage Loan all Insurance  Policy  coverage as is required  under the
related  Mortgage (to the extent that the Trustee has an insurable  interest and
such Insurance  Policy coverage is available at commercially  reasonable  rates,
consistent  with  the  Servicing  Standards);  provided,  however,  that  if any
Mortgage  permits the holder  thereof to dictate to the  Mortgagor the Insurance
Policy coverage to be maintained on such Mortgaged Property,  the Servicer shall
impose  such  insurance  requirements  as  are  consistent  with  the  Servicing
Standards.  Subject to Section 3.17(a),  the Special Servicer shall maintain for
each REO Property no less Insurance Policy coverage than was previously required
of the Mortgagor  under the related  Mortgage Loan. All such Insurance  Policies
shall (i)  contain a  "standard"  mortgagee  clause,  with loss  payable  to the
Servicer  on behalf  of the  Trustee  (in the case of  insurance  maintained  in
respect of Mortgage Loans other than REO Properties), (ii) be in the name of the
Special  Servicer  (in the  case  of  insurance  maintained  in  respect  of REO
Properties)  on behalf of the Trustee,  (iii) include  coverage in an amount not
less than the lesser of the full  replacement  cost of the REO  Property  or the
outstanding  principal  balance  owing on the related REO Loan,  (iv)  include a
replacement  cost endorsement  providing no deduction for  depreciation  (unless
such endorsement is not permitted under the related Mortgage Loan documents) and
(v) be issued by a Qualified  Insurer  authorized  under applicable law to issue
such Insurance  Policies.  Any amounts  collected by the Servicer or the Special
Servicer under any such Insurance  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  Standards and the provisions of the related  Mortgage Loan) shall
be deposited  in the  Certificate  Account,  subject to  withdrawal  pursuant to
Section  3.05(a).  Any costs  incurred by the Servicer in  maintaining  any such
Insurance  Policies in respect of Mortgage Loans (other than REO Properties) (i)
if the Mortgagor  defaults on its  obligation to do so, shall be advanced by the
Servicer as a Servicing Advance and will be charged to the related Mortgagor and
(ii) shall not, for purposes thereof, 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.  Any  cost  incurred  by  the  Special  Servicer  in
maintaining any such Insurance  Policies with respect to REO Properties shall be
an expense of the Trust  payable  out of the  related  REO  Account  pursuant to
Section 3.16(c) or, if the amount on deposit  therein is insufficient  therefor,
advanced by the Servicer as a Servicing Advance.

     (b)(i) If the Servicer or the Special  Servicer shall obtain and maintain a
blanket  Insurance  Policy with a Qualified  Insurer  insuring  against fire and
hazard losses on all of the Mortgage  Loans or REO  Properties,  as the case may
be, required to be serviced and administered hereunder, then, to the extent such
Insurance  Policy  provides  protection  equivalent to the  individual  policies
otherwise  required,  the Servicer or the Special Servicer shall conclusively be
deemed to have satisfied its obligation to cause fire and hazard insurance to be
maintained on the related Mortgaged Properties or REO Properties. Such Insurance
Policy  may  contain a  deductible  clause,  in which case the  Servicer  or the
Special  Servicer  shall, if there shall not have been maintained on the related
Mortgaged  Property or REO Property a fire and 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 Insurance Policy,  promptly deposit
into the  Certificate  Account  from its own  funds  the  amount of such loss or
losses  that would have been  covered  under the  individual  policy but are not
covered under the blanket  Insurance Policy because of such deductible clause to
the extent that any such  deductible  exceeds  the  deductible  limitation  that
pertained to the related  Mortgage  Loan,  or in the absence of such  deductible
limitation,  the deductible  limitation  which is consistent  with the Servicing
Standard. In connection with its activities as administrator and servicer of the
Mortgage Loans, the Servicer agrees to prepare and present, on behalf of itself,
the Trustee and  Certificateholders,  claims  under any such  blanket  Insurance
Policy in a timely  fashion in  accordance  with the terms of such  policy.  The
Special  Servicer,  to the extent consistent with the Servicing  Standards,  may
maintain, earthquake insurance on REO Properties, provided coverage is available
at  commercially  reasonable  rates,  the  cost of which  shall  be a  Servicing
Advance.

     (ii)If the  Servicer or the  Special  Servicer  shall  cause any  Mortgaged
Property or REO  Property to be covered by a master  single  interest  insurance
policy with a Qualified  Insurer naming the Servicer or the Special  Servicer on
behalf of the  Trustee  as the loss  payee,  then to the extent  such  Insurance
Policy  provides  protection  equivalent to the  individual  policies  otherwise
required,  the Servicer or the Special Servicer shall  conclusively be deemed to
have  satisfied its  obligation to cause such  insurance to be maintained on the
related Mortgage Properties and REO Properties. In the event the Servicer or the
Special  Servicer  shall  cause any  Mortgaged  Property  or REO  Property to be
covered by such master single interest  insurance policy,  the incremental costs
of such insurance  applicable to such Mortgaged  Property or REO Property (i.e.,
other than any minimum or standby premium payable for such policy whether or not
any Mortgaged  Property or REO Property is covered thereby) shall be paid by the
Servicer as a Servicing Advance.  Such master single interest policy may contain
a deductible  clause,  in which case the Servicer or the Special Servicer shall,
in the event that there shall not have been maintained on the related  Mortgaged
Property or REO Property a policy  otherwise  complying  with the  provisions of
Section  3.07(a),  and there shall have been one or more losses which would have
been covered by such policy had it been maintained, deposit into the Certificate
Account  from its own funds the amount not  otherwise  payable  under the master
single interest policy because of such deductible clause, to the extent that any
such deductible exceeds the deductible  limitation that pertained to the related
Mortgage  Loan,  or,  in the  absence  of any such  deductible  limitation,  the
deductible limitation which is consistent with the Servicing Standard.

     (c) Each of the Servicer and the Special Servicer shall obtain and maintain
at its own expense and keep in full force and effect throughout the term of this
Agreement a blanket  fidelity bond and an errors and omissions  Insurance Policy
with a Qualified Insurer covering the Servicer's and the Special Servicer's,  as
applicable,  officers and employees  and other  persons  acting on behalf of the
Servicer and the Special  Servicer in connection with its activities  under this
Agreement  with a deductible  clause that in no event exceeds the greater of (i)
$100,000  or (ii) 5% of the face  amount  of the  fidelity  bond or  errors  and
omission  policy as the case may be. The  Servicer or the Special  Servicer,  as
applicable,  shall cause the Trustee,  on behalf of the Trust,  to be named as a
loss  payee  on each  such  fidelity  bond  and  errors  and  omissions  policy.
Notwithstanding  the  foregoing,  so long as the long term  debt or the  deposit
obligations or claims-paying ability of the Servicer (or its immediate or remote
parent) is rated at least "A" by S&P and "AA" by Fitch (if rated by Fitch),  the
Servicer shall be allowed to provide  self-insurance  with respect to a fidelity
bond.  The amount of coverage shall be at least equal to the coverage that would
be required by FNMA or FHLMC, whichever is greater, with respect to the Servicer
or the Special Servicer if the Servicer or the Special Servicer,  as applicable,
were  servicing  and  administering  the Mortgage  Loans or  Specially  Serviced
Mortgage  Loans, as applicable,  for FNMA or FHLMC.  Coverage of the Servicer or
the Special  Servicer  under a policy or bond  obtained by an  Affiliate  of the
Servicer or the Special  Servicer and  providing  the coverage  required by this
Section  3.07(c) shall satisfy the  requirements  of this Section  3.07(c).  The
Special Servicer and the Servicer will promptly report in writing to the Trustee
any material changes that may occur in their respective  fidelity bonds, if any,
and/or their respective errors and omissions Insurance Policies, as the case may
be, and will  furnish to the  Trustee  copies of all  binders  and  policies  or
certificates  evidencing that such bonds, if any, and insurance  policies are in
full force and effect.

     (d) During all such times as any Mortgaged Property shall be in a federally
designated  special  flood hazard area (and such flood  insurance  has been made
available),  the  Servicer  will use its  reasonable  best  efforts to cause the
related  Mortgagor  (in  accordance  with  applicable  law and the  terms of the
Mortgage  Loan  documents)  to  maintain,  and, if the related  Mortgagor  shall
default in its  obligation to so maintain,  shall itself  maintain to the extent
available at  commercially  reasonable  rates (as  determined by the Servicer in
accordance with the Servicing  Standards),  flood insurance in respect  thereof,
but only to the extent the  related  Mortgage  Loan  permits  the  mortgagee  to
require such coverage and the  maintenance  of such coverage is consistent  with
the Servicing Standards. Such flood insurance shall be in an amount equal to the
lesser of (i) the unpaid  principal  balance of the related  Mortgage  Loan, and
(ii) the maximum amount of insurance which is available under the Flood Disaster
Protection Act of 1973, as amended. If the cost of any insurance described above
is not borne by the  Mortgagor,  the Servicer  shall  promptly  make a Servicing
Advance for such costs, subject to Section 3.03(c).

     (e)  During  all such  times as any REO  Property  shall  be  located  in a
federally  designated special flood hazard area, the Special Servicer will cause
to be maintained,  to the extent available at commercially  reasonable rates (as
determined by the Special Servicer in accordance with the Servicing  Standards),
a flood insurance policy meeting the  requirements of the current  guidelines of
the Federal Insurance Administration in an amount representing coverage not less
than the maximum amount of insurance which is available under the Flood Disaster
Protection  Act of 1973, as amended.  The cost of any such flood  insurance with
respect to an REO Property  shall be an expense of the Trust  payable out of the
related  REO Account  pursuant  to Section  3.16(c) or, if the amount on deposit
therein is insufficient therefor, paid by the Servicer as a Servicing Advance.

     SECTION 3.08. Enforcement of Due-On-Sale Clauses; Assumption Agreements.

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

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

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

then,  for so long as such  Mortgage  Loan is included  in the Trust  Fund,  the
Special  Servicer,  on behalf of the Trustee as the  mortgagee of record,  shall
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 Standards.

     (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,  the
Special  Servicer,  on behalf of the Trustee as the  mortgagee of record,  shall
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 Standards.

     (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 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,  other than the identity of the borrower
pursuant to an assumption agreement.

     (e) Notwithstanding the foregoing, the Special Servicer shall not waive any
rights under a "due-on-encumbrance" clause with respect to any Mortgage Loan, or
under any  "due-on-sale"  clause with respect to any of the  Mortgage  Loans set
forth on Schedule 2 hereto  unless it obtains from each Rating  Agency a written
confirmation  that such waiver would not cause a downgrading,  qualification  or
withdrawal  of the rating then  assigned to any of the  Certificates;  provided,
however,  that so long as all Holders of each Class of Certificates  the ratings
of which would otherwise be downgraded,  qualified or withdrawn  consent to such
waiver, such Rating Agency confirmation will not be required.

     (f) Notwithstanding any other provisions of this Section 3.08, the Servicer
may grant,  without  any Rating  Agency  confirmation  as provided in clause (e)
above or Special Servicer approval, a Mortgagor's request for consent to subject
the related  Mortgaged  Property to an easement or  right-of-way  for utilities,
access,  parking,  public  improvements or another  purpose,  and may consent to
subordination  of the related  Mortgage  Loan to such  easement or  right-of-way
provided the Servicer  shall have  determined in  accordance  with the Servicing
Standards that such easement or right-of-way shall not materially interfere with
the then-current use of the related Mortgaged Property, or the security intended
to be provided by such Mortgage,  the related  Mortgagor's  ability to repay the
Mortgage  Loan, or materially  or adversely  affect the value of such  Mortgaged
Property.

     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
Standards,  to foreclose upon or otherwise comparably convert (which may include
an REO Acquisition)  the ownership of property  securing such Mortgage Loans, as
come into and continue in default 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.  The foregoing is subject
to the  provision  that,  in any case in which a Mortgaged  Property  shall have
suffered damage from an Uninsured  Cause,  the Servicer shall not be required to
make a  Servicing  Advance  and  expend  funds  toward the  restoration  of such
property unless the Special Servicer has determined in its reasonable discretion
that such  restoration  will  increase the net proceeds of  liquidation  of such
Mortgaged Property to Certificateholders after reimbursement to the Servicer for
such  Servicing  Advance,  and the Servicer has  determined  that such Servicing
Advance together with accrued and unpaid interest thereon will be recoverable by
the Servicer out of the proceeds of liquidation of such Mortgaged  Property,  as
contemplated in Section  3.05(a)(iv).  The Special Servicer shall be responsible
for all other costs and expenses  incurred by it in any such  proceedings  (such
costs and  expenses  to be advanced  by the  Servicer to the Special  Servicer),
provided  that,  in each case,  such cost or expense  would  not,  if  incurred,
constitute a Nonrecoverable Servicing Advance. Nothing contained in this Section
3.09 shall be construed  so as to require the Servicer or the Special  Servicer,
on behalf of the Trust, to make a bid 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  Servicer  or  the  Special  Servicer  in its
reasonable and good faith judgment taking into account the factors  described in
Section  3.18(d)  and the  results of any  Appraisal  obtained  pursuant  to the
following  sentence,  all such bids to be made in a manner  consistent  with the
Servicing  Standards.  If and when the Special Servicer or the 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
bidding at foreclosure or otherwise,  the Special  Servicer or the Servicer,  as
the case may be, is  authorized to have an Appraisal  performed  with respect to
such property by an Independent MAI-designated appraiser the cost of which shall
be paid by the Servicer as a Servicing Advance.

     (b) The Special Servicer shall not acquire any personal  property  pursuant
to this Section 3.09 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 cost of which  shall be a  Servicing  Advance)  to the effect that the
     holding  of such  personal  property  by the Trust  Fund will not cause the
     imposition of a tax on the Lower-Tier  REMIC or the Upper-Tier  REMIC under
     the REMIC  Provisions or cause the Lower-Tier REMIC or the Upper-Tier REMIC
     to  fail  to  qualify  as a  REMIC  at any  time  that  any  Uncertificated
     Lower-Tier Interest or Certificate is outstanding.

     (c) Notwithstanding the foregoing  provisions of this Section 3.09, neither
the Special  Servicer nor the Servicer shall,  on behalf of the Trustee,  obtain
title to a Mortgaged  Property in lieu of foreclosure or otherwise,  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 Standards, based on an Environmental Assessment of
such  Mortgaged  Property  performed  by an  Independent  Person  who  regularly
conducts Environmental Assessments, 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 is
     reasonably  likely to produce a greater  recovery on a present  value basis
     than not taking such actions; 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
     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 is reasonably likely to produce a greater recovery
     on a present value basis than not taking such actions.

     The cost of any such Environmental Assessment shall be paid by the Servicer
as a Servicing Advance as the cost of any remedial,  corrective or other further
action  contemplated by clause (i) and/or clause (ii) of the preceding  sentence
may be withdrawn  from the  Certificate  Account at the direction of the Special
Servicer as an expense of the Trust Fund pursuant to Section 3.05(a)(ix); and if
any such  Environmental  Assessment so warrants,  the Special Servicer shall, at
the expense of the Trust Fund, perform such additional  environmental testing as
it deems necessary and prudent to determine whether the conditions  described in
clauses (i) and (ii) of the preceding sentence have been satisfied.

     (d) If (i) the environmental  testing  contemplated by subsection (c) above
establishes  that either 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 and (ii) there has been no breach of
any of the  representations  and  warranties set forth in or required to be made
pursuant to Section 2 of the Mortgage  Loan  Purchase  Agreements  for which any
Mortgage Loan Seller could be required to  repurchase  such  Defaulted  Mortgage
Loan pursuant to Section 3 of the Mortgage Loan  Purchase  Agreements,  then the
Special  Servicer  shall take such action as it deems to be in the best economic
interest  of the Trust Fund  (other  than  proceeding  to  acquire  title to the
Mortgaged  Property)  and  is  hereby  authorized  at  such  time  as  it  deems
appropriate  to release  such  Mortgaged  Property  from the lien of the related
Mortgage.

     (e) The Special  Servicer shall provide  written  reports and a copy of any
Environmental  Assessments  to the  Trustee,  the Paying  Agent and the 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,  in each case  until the  earlier  to occur of
satisfaction of both such conditions, repurchase of the related Mortgage Loan by
the Mortgage Loan Seller or release of the lien of the related  Mortgage on such
Mortgaged  Property.  The Servicer shall  forward,  or cause to be forwarded all
such reports to the Certificateholders and each Rating Agency promptly following
the receipt  thereof.  In addition,  the Servicer will  deliver,  or cause to be
delivered   to  the  Class  F,   Class  G,   Class  H,   Class  I  and  Class  J
Certificateholders  a copy of any such  written  reports  and any  Environmental
Assessments   within  15  days  after  receipt  of  such  written   reports  and
Environmental Assessments from the Special Servicer.

     (f) The  Servicer  shall  report to the  Internal  Revenue  Service and the
related  Mortgagor,  in the manner  required by applicable  law, the information
required to be reported  regarding any Mortgaged  Property which is abandoned or
foreclosed and the Servicer  shall report,  via Form 1099C,  all  forgiveness of
indebtedness.  The  Special  Servicer  shall  provide  the  Servicer  with  such
information  or  reports  that the  Servicer  deems  necessary  to  fulfill  its
obligations  under this  paragraph  (f)  promptly  upon the  Servicer's  request
therefor.  The Servicer  shall  deliver a copy of any such report to the Trustee
and the Special Servicer.

     (g) The Special  Servicer shall have the right to determine,  in accordance
with the Servicing  Standards,  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.

     (h) The Special Servicer shall maintain accurate  records,  prepared by one
of its Servicing Officers, of each Final Recovery  Determination in respect of a
Defaulted  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  Servicer no later than the next  succeeding  P&I Advance
Determination Date.

     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
Servicer or the Special  Servicer,  as the case may be, of a  notification  that
payment in full shall be escrowed in a manner  customary for such purposes,  the
Servicer or Special  Servicer,  as the case may be, will immediately  notify the
Trustee and request  delivery of the related  Mortgage File. Any such notice and
request  shall be in the form of a Request  for  Release  signed by a  Servicing
Officer and 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) or remitted to
the Servicer to enable such deposit,  have been or will be so deposited.  Within
seven  Business Days (or within such shorter period as release can reasonably be
accomplished if the Servicer  notifies the Trustee of an exigency) of receipt of
such  notice and  request,  the  Trustee  shall  release,  or cause any  related
Custodian  to release,  the  related  Mortgage  File to the  Servicer or Special
Servicer,  as the case may be.  No  expenses  incurred  in  connection  with any
instrument of satisfaction  or deed of  reconveyance  shall be chargeable to the
Certificate Account.

     (b) From time to time as is appropriate for servicing or foreclosure of any
Mortgage Loan, the Servicer or the Special Servicer shall deliver to the Trustee
a Request  for  Release  signed by a  Servicing  Officer.  Upon  receipt  of the
foregoing,  the Trustee shall deliver or cause the related Custodian to deliver,
the  Mortgage  File or any  document  therein  to the  Servicer  or the  Special
Servicer (or a designee),  as the case may be. Upon return of such Mortgage File
or such document to the Trustee or the related Custodian, or the delivery to the
Trustee of a certificate  of a Servicing  Officer of the Servicer or the Special
Servicer, as the case may be, stating that such Mortgage Loan was liquidated and
that all amounts  received or to be received in connection with such liquidation
which are  required to be deposited  into the  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,  a copy of the Request for Release shall be released
by the Trustee to the Servicer or the Special  Servicer (or a designee),  as the
case may be, with the original being released upon termination of the Trust.

     (c) Within seven  Business Days (or within such shorter  period as delivery
can reasonably be accomplished if the Special  Servicer  notifies the Trustee of
an exigency) of receipt  thereof,  the Trustee  shall execute and deliver to the
Special  Servicer  any court  pleadings,  requests for  trustee's  sale or other
documents  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. The Special Servicer shall
be responsible  for the  preparation  of all such documents and pleadings.  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.

     (a) As  compensation  for its activities  hereunder,  the Servicer shall be
entitled to receive the Servicing Fee with respect to each Mortgage Loan and REO
Loan. As to each Mortgage Loan and REO Loan, the Servicing Fee shall accrue from
time to time at the Servicing Fee Rate and shall be computed on the basis of the
Stated Principal  Balance of such Mortgage Loan and a 360-day year consisting of
12 30-day months and, in connection with any partial month interest payment, 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  Servicing
Fee with  respect to any  Mortgage  Loan or REO Loan shall  cease to accrue if a
Liquidation Event occurs in respect thereof.  The Servicing Fee 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 Servicer shall
be entitled to recover unpaid  Servicing Fees in respect of any Mortgage Loan or
REO Loan out of that portion of related  payments,  Insurance  and  Condemnation
Proceeds,  Liquidation  Proceeds  and REO  Revenues (in the case of an REO Loan)
allocable as recoveries of interest, to the extent permitted by Section 3.05(a).
The right to receive the  Servicing  Fee may not be  transferred  in whole or in
part  except  in  connection   with  the  transfer  of  all  of  the  Servicer's
responsibilities  and obligations under this Agreement.  The Servicer shall pay,
from its own funds, the annual fees of each Rating Agency.

     Additional servicing compensation in the form of one-half of all assumption
and  modification  fees paid by the  Mortgagor  on  Mortgage  Loans that are not
Specially  Serviced  Mortgage Loans and only to the extent that all amounts then
due and payable with respect to the related Mortgage Loan (including interest on
Advances) have been paid, and charges for beneficiary  statements or demands and
amounts collected for checks returned for insufficient  funds, in each case only
to the extent actually paid by the related  Mortgagor,  shall be retained by the
Servicer and shall not be required to be deposited  in the  Certificate  Account
pursuant to Section  3.04(a).  The Servicer shall also be entitled to additional
servicing  compensation  in the form of: (i)  Penalty  Charges  received  on the
Mortgage Loans (other than Specially  Serviced Mortgage Loans),  but only to the
extent actually paid by the related Mortgagor and to the extent that all amounts
then due and  payable  with  respect to the  related  Mortgage  Loan  (including
interest  on  Advances)  have been paid and are not  needed to pay  interest  on
Advances with respect to any other Mortgage Loan;  (ii) interest or other income
earned on deposits relating to the Trust Fund in the Certificate Account and the
Distribution Accounts in accordance with Section 3.06(b) (but only to the extent
of the Net  Investment  Earnings,  if any, with respect to each such account for
each period from any Distribution Date to the immediately succeeding P&I Advance
Date); and (iii) interest earned on deposits in the Servicing  Account which are
not required by  applicable  law or the related  Mortgage Loan to be paid to the
Mortgagor.  The  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
its  Sub-Servicers  and the premiums for any blanket  Insurance  Policy insuring
against  hazard  losses  pursuant  to Section  3.07),  if and to the extent such
expenses  are not  payable  directly  out of the  Certificate  Account,  and the
Servicer  shall not be entitled to  reimbursement  therefor  except as expressly
provided in this Agreement.

     (b) 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 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 and shall be computed on the basis of the
Stated Principal Balance of such Specially  Serviced Mortgage Loan and a 360-day
year  consisting of 12 30-day  months and, in connection  with any partial month
interest  payment,  for the same period  respecting  which any related  interest
payment due on such Specially Serviced 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 if a Liquidation Event
occurs in respect thereof.  The Special  Servicing Fee shall be payable monthly,
on a loan-by-loan  basis, to the extent permitted by Section 3.05(a).  The right
to receive the Special  Servicing Fee may not be transferred in whole or in part
except  in  connection  with  the  transfer  of all of  the  Special  Servicer's
responsibilities and obligations under this Agreement.

     Additional servicing compensation in the form of one-half of all assumption
and modification  fees and all extension fees received on or with respect to any
Mortgage Loan and all  modification,  assumption  and extension fees received on
Specially  Serviced  Mortgage Loans,  but only to the extent actually  collected
from the related  Mortgagor and only to the extent that all amounts then due and
payable with respect to the related  Mortgage Loan  (including  those payable to
the Servicer pursuant to Section 3.11(a)) have been paid, shall be promptly paid
to the  Special  Servicer  by the  Servicer  and  shall  not be  required  to be
deposited in the Certificate  Account pursuant to Section  3.04(a).  The Special
Servicer shall also be entitled to additional servicing compensation in the form
of a Workout Fee with respect to each Corrected Mortgage Loan at the Workout Fee
Rate 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 such loan again becomes a Specially Serviced Mortgage Loan;  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 by resignation),  it shall retain the right to receive any and
all Workout Fees payable  with respect to Mortgage  Loans that became  Corrected
Mortgage  Loans  during the period  that it acted as Special  Servicer  and were
Corrected  Mortgage  Loans at the time of such  termination  (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 terms hereof. A Liquidation Fee will be payable with respect
to each  Specially  Serviced  Mortgage  Loan as to which  the  Special  Servicer
receives any  Liquidation  Proceeds  subject to the  exceptions set forth in the
definition  of  Liquidation  Fee.   Notwithstanding  anything  to  the  contrary
described  above,  no  Liquidation  Fee will be  payable  based  on,  or out of,
Liquidation  Proceeds received in connection with the repurchase of any Mortgage
Loan by the Mortgage Loan Seller for a breach of  representation  or warranty or
for  defective or deficient  Mortgage  Loan  documentation,  the purchase of any
Specially  Serviced Mortgage Loan by the Servicer or the Special Servicer or the
purchase of all of the Mortgage Loans and REO  Properties in connection  with an
optional  termination of the Trust Fund pursuant to Section 9.01.  If,  however,
Liquidation  Proceeds are received with respect to any  Corrected  Mortgage Loan
and the Special Servicer is properly entitled to a Workout Fee, such Workout Fee
will be payable  based on and out of the  portion of such  Liquidation  Proceeds
that  constitute  principal  and/or  interest on such Mortgage Loan. The Special
Servicer will also be entitled to additional fees in the form of Penalty Charges
on Specially  Serviced Mortgage Loans (but only to the extent actually collected
from the  related  Mortgagor  and to the extent  that all  amounts  then due and
payable  with  respect to the  related  Mortgage  Loan  (including  interest  on
Advances)  have been paid and are not needed to pay  interest on  Advances  with
respect to any other Mortgage Loan).  The Special  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, other than management fees in respect of REO Properties,  due and owing
to any of its  Sub-Servicers  and the premiums for any blanket  Insurance Policy
obtained by it insuring  against hazard losses pursuant to Section 3.07), 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 therefor except as expressly provided in this Agreement.

     (c) In determining the compensation of the Servicer or Special Servicer, as
applicable,  with respect to Penalty  Charges,  on any  Distribution  Date,  the
aggregate Penalty Charges collected during the related Due Period shall first be
applied to reimburse the Servicer or the Trustee for interest on Advances due on
such Distribution  Date, and any Penalty Charges  remaining  thereafter shall be
distributed  pro rata to the  Servicer and the Special  Servicer  based upon the
amount of Penalty  Charges the Servicer or the Special  Servicer would otherwise
have been entitled to receive during such period without any such application.

     SECTION 3.12. Inspections; Collection of Financial Statements.

     (a) The Servicer  shall perform (at its own expense),  or shall cause to be
performed (at its own expense), a physical inspection of each Mortgaged Property
at such times and in such manner as are consistent with the Servicing Standards,
but in any event shall inspect each Mortgaged  Property securing a Mortgage Note
with a Stated Principal Balance of (a) $2,000,000 or more at least once every 12
months and (b) less than $2,000,000 at least once every 24 months,  in each case
commencing in the calendar year 1998;  provided,  however,  that if the Servicer
has a reasonable  basis to believe that (i) the Debt Service Coverage Ratio with
respect to any  Mortgaged  Property  has  decreased by 25% or more from the Debt
Service  Coverage Ratio as of the Cut-off Date or (ii) the Debt Service Coverage
Ratio with respect to any Mortgaged Property has decreased to 0.90x or less, the
Servicer  shall inspect the related  Mortgaged  Property as soon as  practicable
thereafter  (the cost of which  inspection  shall be at the expense of the Trust
Fund);  provided,  further,  however, that if any scheduled payment becomes more
than 60 days delinquent on the related Mortgage Loan, the Special Servicer shall
inspect the related Mortgaged  Property as soon as practicable  thereafter.  The
cost of such inspection by the Special Servicer shall be an expense of the Trust
Fund.  The Special  Servicer or the Servicer,  as  applicable,  shall prepare or
cause to be  prepared a written  report of each such  inspection  detailing  the
condition of the  Mortgaged  Property and  specifying  the  existence of (i) any
vacancy  in the  Mortgaged  Property  that the  preparer  of such  report  deems
material,  (ii) any sale,  transfer or  abandonment  of the Mortgaged  Property,
(iii) any adverse  change in the  condition of the  Mortgaged  Property that the
preparer of such report deems material,  (iv) any visible waste committed on the
Mortgaged  Property,  (v) a report  setting  forth the three most  recent  years
operating statements, and (vi) photographs of each inspected Mortgaged Property.
The Special  Servicer and the Servicer  shall deliver a copy of each such report
prepared by the Special Servicer and the Servicer,  respectively,  to the other,
the  Trustee,  the Paying  Agent,  each Rating  Agency,  the  Underwriters,  the
Placement  Agents  and each  Holder of a Class F,  Class G, Class H, Class I and
Class J Certificate, within 60 days of its preparation.

     (b) The Special Servicer or Servicer, as applicable,  shall make reasonable
efforts to collect promptly from each Mortgagor annual operating  statements and
rent rolls of the  related  Mortgaged  Property,  financial  statements  of such
Mortgagor and any other reports  required to be delivered under the terms of the
Mortgage Loans,  if delivery of such items is required  pursuant to the terms of
the related  Mortgage.  The Special Servicer or Servicer,  as applicable,  shall
promptly: (i) review all such items as may be collected and (ii) prepare written
reports based on such reviews  identifying the Debt Service  Coverage Ratios for
the related  Mortgage  Loans.  The Special  Servicer shall deliver copies of the
collected  items, and of the written reports prepared by the Special Servicer in
respect thereof, to the Servicer, via diskette or other electronic  transmission
and by written  report to follow,  in each case within 20 days of its receipt or
preparation,  as  applicable,  but in no event less than annually by June 1st of
each year. The Servicer shall deliver copies of the collected  items, and of the
written  reports  prepared  in respect  thereof  or  received  from the  Special
Servicer,   to  the  Trustee,  the  Paying  Agent,  the  Rating  Agencies,   the
Underwriters,  the Placement Agents and each Holder of a Class F, Class G, Class
H and Class I Certificate,  via diskette or other electronic transmission and by
written  report  to  follow,  in  each  case  (other  than  quarterly  operating
statements  received  by the  Servicer,  which  will be  provided  to the Rating
Agencies and the Directing  Certificateholder,  and otherwise, only upon request
(which such request may state that such operating  statements be delivered until
further  notice)) within 30 days of its receipt or  preparation,  as applicable,
but in no event less frequently than annually by June 30th of each year.

     SECTION 3.13. Annual Statement as to Compliance.

     Each of the Servicer and the Special  Servicer will deliver to the Trustee,
with a copy to the Paying Agent and  Depositor,  on or before April 30th of each
year,  beginning April 30, 1998, an Officer's  Certificate  stating,  as to each
signer  thereof,  that (i) a review of the  activities  of the  Servicer  or the
Special Servicer,  as the case may be, during the preceding calendar year and of
its  performance  under  this  Agreement  has been  made  under  such  officer's
supervision, (ii) to the best of such officer's knowledge, based on such review,
the  Servicer or the Special  Servicer,  as the case may be, has  maintained  an
effective  internal  control  system  relating to its  servicing of the Mortgage
Loans serviced by it and has fulfilled in all material  respects its obligations
under this  Agreement  throughout  such year, or, if there has been a default in
the  fulfillment of any such  obligation,  specifying each such default known to
such  officer and the nature and status  thereof  and (iii) the  Servicer or the
Special  Servicer,  as the  case  may  be,  has  received  no  notice  regarding
qualification,  or challenging the status, of either the Lower-Tier REMIC or the
Upper-Tier  REMIC 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.  A copy of such Officer's  Certificate  may be obtained by
Certificateholders  upon written request to the Paying Agent pursuant to Section
8.12 hereof.

     SECTION 3.14. Reports by Independent Public Accountants.

     Each of the  Servicer and the Special  Servicer at their own expense  shall
cause a nationally  recognized firm of independent  certified public accountants
to furnish to the  Servicer  or the  Special  Servicer,  as the case may be, the
Trustee,  the Paying  Agent and each Rating  Agency,  on or before April 30th of
each year,  commencing  with April 30,  1998,  a report  stating that (i) it has
obtained from the Servicer or the Special Servicer, as the case may be, a letter
of representation  regarding certain matters from the management of the Servicer
or the Special  Servicer,  as the case may be, which  includes an assertion that
the  Servicer or the Special  Servicer,  as the case may be, has  maintained  an
effective  internal control system with respect to the servicing of the Mortgage
Loans and has complied with certain  minimum  mortgage loan servicing  standards
(to the extent  applicable to commercial,  multifamily and mobile home community
mortgage  loans),  identified  in the  Uniform  Single  Attestation  Program for
Mortgage  Bankers  established by the Mortgage  Bankers  Association of America,
with respect to the  Servicer's or the Special  Servicer's,  as the case may be,
servicing of commercial,  multifamily  and mobile home community  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 assertion is fairly
stated  in  all  material  respects,   subject  to  such  exceptions  and  other
qualifications  that, in the opinion of such firm, such standards  require it to
report.  In rendering its report such firm may rely, as to the matters  relating
to the direct  servicing of  commercial,  multifamily  and mobile home community
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 1 year of such statement)
with respect to those Sub-Servicers.

     SECTION 3.15. Access to Certain Information.

     Each of the Servicer and the Special  Servicer shall provide or cause to be
provided to any Certificateholder or Certificate Owner that is, or is affiliated
with, a federally insured  financial  institution,  the Trustee,  the Depositor,
each Rating Agency, to the Servicer,  or to the Special Servicer, as applicable,
and to the OTS, the FDIC, the Federal Reserve Board and the  supervisory  agents
and  examiners of such boards and such  corporations,  and any other  federal or
state banking or insurance regulatory authority that may exercise authority over
any  Certificateholder,  and each Holder of a Class F, Class G, Class H, Class I
and Class J  Certificate,  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  Servicer  or the  Special  Servicer,  as the  case may be,
designated by it; provided, however, that the Class F, Class G, Class H, Class I
and  Class J  Certificateholders  shall  be  required  to pay a  reasonable  and
customary fee for access to the aforementioned information,  shall pay their own
photocopying  costs  and  execute a  reasonable  and  customary  confidentiality
agreement with respect to such  information.  Nothing in this Section 3.15 shall
detract from the obligation of the Servicer and the Special  Servicer to observe
any applicable  law  prohibiting  disclosure of information  with respect to the
Mortgagors,  and the failure of the Servicer or the Special  Servicer to provide
access as provided in this Section 3.15 as a result of such obligation shall not
constitute a breach of this Section 3.15. The Servicer and the Special  Servicer
may each deny any of the foregoing persons access to confidential information or
any  intellectual  property  which  the  Servicer  or the  Special  Servicer  is
restricted  by  license  or  contract  from  disclosing.   Notwithstanding   the
foregoing,  the Servicer and the Special  Servicer shall maintain  separate from
such  confidential  information and  intellectual  property,  all  documentation
regarding the Mortgage Loans that is not confidential.

     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, on behalf of the Trust Fund, shall sell any REO Property prior
to the close of the third  calendar  year  following the year in which the Trust
Fund  acquires  ownership of such REO  Property,  within the meaning of Treasury
Regulations  Section  1.856-6(b)(1),  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 Servicer an Opinion of Counsel (the cost of
which shall be paid as a Servicing  Advance),  addressed  to the Trustee and the
Servicer,  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 the  Trust  Fund or the
Lower-Tier  REMIC or the  Upper-Tier  REMIC  constituted  thereby  as defined in
Section 860F of the Code or cause either the Lower-Tier  REMIC or the Upper-Tier
REMIC  to fail to  qualify  as a  REMIC  at any  time  that  any  Uncertificated
Lower-Tier Interests or 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 longer period as is permitted by such REO Extension or such
Opinion of  Counsel,  as the case may be. Any  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).

     (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 one or more REO Accounts,  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.  The Special  Servicer shall deposit,  or
cause to be deposited,  in the REO Account, within 1 Business Day after receipt,
all REO Revenues,  Insurance and Condemnation  Proceeds and Liquidation Proceeds
received in respect of an REO Property. Funds in the REO Account may be invested
in Permitted  Investments in accordance with Section 3.06. The Special  Servicer
shall give  notice to the Trustee  and the  Servicer 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,  leasing,  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.  On each Determination  Date, the
Special  Servicer  shall  withdraw  from the REO Account  and  deposit  into the
Certificate Account the aggregate of all amounts received in respect of each REO
Property during the most recently ended Due Period,  net of any withdrawals made
out of such amounts pursuant to the preceding sentence;  provided, however, that
the Special  Servicer may retain in such REO  Account,  in  accordance  with the
Servicing  Standards,  such  portion  of such  balance  as may be  necessary  to
maintain a reasonable reserve for repairs, replacements, leasing, management and
tenant improvements and other related expenses for the related REO Property.  In
addition,  on each  Determination  Date, the Special  Servicer shall provide the
Servicer  with a written  accounting  of amounts  deposited  in the  Certificate
Account on such date.

     (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) If title to any REO Property is acquired,  the Special  Servicer  shall
manage,  conserve,  protect, operate and lease such REO Property for the benefit
of the  Certificateholders  solely for the purpose of its timely 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
result  in the  receipt  by the Trust  Fund of any  "income  from  non-permitted
assets" within the meaning of Section  860F(a)(2)(B) of the Code. 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 in the best  interests of
and for the  benefit of the  Certificateholders  (as  determined  by the Special
Servicer in its good faith and  reasonable  judgment).  Subject to this  Section
3.17,  the Special  Servicer  may earn "net income  from  foreclosure  property"
within the meaning of Code Section  860G(d) if it  determines  that earning such
income is in the best interests of  Certificateholders  on a net after-tax basis
as compared with net leasing such REO Property or operating such REO Property on
a different basis. In connection  therewith,  the Special Servicer shall deposit
or cause to be  deposited  on a daily  basis  (and in no  event  later  than the
Business Day following  receipt of such funds) in the applicable REO Account all
revenues  received by it with  respect to each REO  Property and the related REO
Loan,  and shall  withdraw  from the REO  Account,  to the  extent of amounts on
deposit  therein  with respect to such REO  Property,  funds  necessary  for the
proper  operation,  management,  leasing and  maintenance  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, if applicable;
     and

          (iv) all costs and  expenses  necessary to maintain and lease 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) - (iv)
above with respect to such REO Property, the Servicer shall advance from its own
funds such amount as is necessary for such  purposes  unless (as evidenced by an
Officer's  Certificate  delivered  to the  Trustee,  the  Paying  Agent  and the
Depositor) if such advances would, if made, constitute  Nonrecoverable Servicing
Advances.  The Special Servicer shall give the Servicer and the Trustee not less
than five  Business  Days'  notice,  together  with all  information  reasonably
requested by the Servicer (upon which the Servicer may conclusively rely) before
the date on which the Servicer is requested to make any  Servicing  Advance with
respect to an REO  Property;  provided,  however,  that only two Business  Days'
notice shall be required in respect of Servicing Advances required to be made on
an urgent or emergency basis (which may include,  without limitation,  Servicing
Advances required to make tax or insurance payments).

     (b) Without limiting the generality of the foregoing,  the Special Servicer
shall not:

          (i) permit the Trust Fund to enter into, renew or extend any New Lease
     with respect to any REO  Property,  if the New Lease by its terms will give
     rise to any income that does not constitute Rents from Real Property;

          (ii) permit any amount to be  received or accrued  under any New Lease
     other than amounts that will constitute Rents from Real Property;

          (iii) authorize or permit any construction on any REO Property,  other
     than the completion of a building or other  improvement  thereon,  and then
     only  if more  than  10% of the  construction  of such  building  or  other
     improvement  was  completed  before  default on the related  Mortgage  Loan
     became  imminent,  all within the  meaning of Section  856(e)(4)(B)  of the
     Code; or

          (iv)  Directly  Operate,  or allow any  other  Person,  other  than an
     Independent  Contractor,  to Directly Operate, any REO Property on any date
     more than 90 days after its acquisition date;

unless,  in any such case,  the  Special  Servicer  has  obtained  an Opinion of
Counsel (the cost of which shall be paid by the Servicer as a Servicing Advance)
to the  effect  that such  action  will not cause such REO  Property  to fail to
qualify as "foreclosure  property"  within the meaning of Section  860G(a)(8) of
the Code at any  time  that it is held by the  Trust  Fund,  in  which  case the
Special  Servicer  may take such  actions as are  specified  in such  Opinion of
Counsel.

     (c) The Special Servicer shall contract with any Independent Contractor for
the  operation  and  management  of any  REO  Property  within  90  days  of the
acquisition date thereof, 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 an
     expense of the Trust Fund) shall be  reasonable  and  customary in light of
     the nature and locality of the Mortgaged Property;

          (iii) any such contract shall  require,  or shall be  administered  to
     require,  that the  Independent  Contractor  (A) pay all costs and expenses
     incurred  in  connection  with the  operation  and  management  of such REO
     Property,  including,  without  limitation,  those listed in subsection (a)
     hereof,  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; and

          (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.

     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.

     (d) When and as necessary,  the Special  Servicer shall send to the Trustee
and the Servicer a statement  prepared by the Special Servicer setting forth the
amount of net income or net loss, as determined for federal income tax purposes,
resulting  from the  operation  and  management  of a trade or business  on, the
furnishing  or  rendering of a  non-customary  service to the tenants of, or the
receipt of any other amount not constituting Rents from Real Property in respect
of, any REO Property in accordance with Sections 3.17(a) and 3.17(b).

     SECTION 3.18. Sale of Defaulted Mortgage Loans and REO Properties.

     (a) Each of the Servicer and the Special Servicer 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 Section 2.03(b) and Section
9.01.

     (b) In the event that any Mortgage  Loan becomes a Defaulted  Mortgage Loan
and the  Special  Servicer  has  determined  in good faith  that such  Defaulted
Mortgage  Loan will  become  subject to  foreclosure  proceedings,  the  Special
Servicer shall  promptly so notify in writing the Trustee and the Servicer.  The
Special  Servicer or the  Servicer  may at its option  purchase  such  Defaulted
Mortgage Loan from the Trust Fund, at a price equal to the Purchase  Price.  The
Purchase  Price for any Defaulted  Mortgage Loan  purchased  hereunder  shall be
deposited  into the  Certificate  Account,  and the Trustee,  upon receipt of an
Officer's  Certificate from the Special Servicer to the effect that such deposit
has been made,  shall release or cause to be released to the Special Servicer or
the Servicer,  as the case may be, the related  Mortgage File, and shall execute
and deliver such  instruments  of transfer or  assignment,  in each case without
recourse,  as shall be necessary to vest in the Special Servicer or the Servicer
(in that order), as the case may be, ownership of such Defaulted Mortgage Loan.

     (c) The Special Servicer may offer to sell any Defaulted  Mortgage Loan not
otherwise  purchased  by the  Special  Servicer  or  the  Servicer  pursuant  to
subsection (b) above, if and when the Special  Servicer  determines,  consistent
with the Servicing Standards,  that such a sale would produce a greater recovery
on a present  value  basis  than  would  liquidation  of the  related  Mortgaged
Property.  Such offering shall be made in a commercially  reasonable manner. The
Special  Servicer shall accept the highest cash bid received from any Person for
such  Defaulted  Mortgage Loan in an amount at least equal to the Purchase Price
therefor;  provided,  that in the absence of any such bid, the Special  Servicer
shall accept the highest cash bid received from any Person that is determined by
the Special Servicer to be a fair price for such Defaulted Mortgage Loan. In the
absence of any bid 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.

     The Special Servicer shall use reasonable  efforts to solicit bids 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).  Such solicitation shall
be made in a commercially  reasonable  manner. The Special Servicer shall accept
the highest cash bid received from any Person for such REO Property in an amount
at least equal to the Purchase Price  therefor;  provided that in the absence of
any such bid,  the Special  Servicer  shall accept the highest cash bid received
from any Person that is  determined  by the Special  Servicer to be 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),  then 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 bid, regardless of from whom received.  Notwithstanding the foregoing,  the
Special  Servicer shall not be obligated by the foregoing or otherwise to accept
the highest bid if the  Special  Servicer  determines,  in  accordance  with the
Servicing  Standards,  that rejection of such bid would be in the best interests
of the  Certificateholders.  In the event that the Special  Servicer  determines
with respect to any REO Property that the offers being made with respect thereto
are not in the best interests of the  Certificateholders and that the end of the
period  referred  to in Section  3.16(a)  with  respect to such REO  Property is
approaching,  the Special Servicer shall seek an extension of such period in the
manner  described  in  Section  3.16(a);  provided,  however,  that the  Special
Servicer shall use its best efforts, consistent with the Servicing Standards, to
sell any REO Property  prior to two years prior to the Rated Final  Distribution
Date.

     The Special  Servicer shall give the Trustee and the Servicer not less than
three Business Days' prior written notice of its intention to sell any Defaulted
Mortgage Loan or REO Property. No Interested Person shall be obligated to submit
a  bid  to  purchase  any  Defaulted   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 bid for or  purchase  any
Defaulted Mortgage Loan or any REO Property pursuant hereto.

     (d)  Whether  any cash  bid  constitutes  a fair  price  for any  Defaulted
Mortgage  Loan or REO  Property,  as the case may be,  for  purposes  of Section
3.18(c), shall be determined by the Special Servicer, if the highest bidder is a
Person  other than an  Interested  Person,  and by the  Trustee,  if the highest
bidder is an Interested Person. In determining  whether any bid received from an
Interested Person represents a fair price for any Defaulted Mortgage Loan or any
REO Property, the Trustee may conclusively rely on the opinion of an Independent
MAI-designated  appraiser or other expert in real estate matters retained by the
Special  Servicer at the expense of the Trust Fund. In  determining  whether any
bid  constitutes  a fair  price  for  any  Defaulted  Mortgage  Loan  or any REO
Property,  such  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  Defaulted  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).  The Purchase
Price for any  Defaulted  Mortgage  Loan or REO  Property  shall in all cases be
deemed a fair price.

     (e) Subject to  subsections  (a) through  (d) 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.  Any sale of a Defaulted  Mortgage Loan or any REO Property  shall be
final and without recourse to the Trustee or the Trust Fund, 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.

     SECTION 3.19. [Intentionally Omitted]

     SECTION 3.20. Modifications, Waivers, Amendments and Consents.

     (a) Except as set forth in this  Section  3.20(a)  and  Section  3.08,  the
Servicer shall not agree to any modification,  waiver or amendment of a Mortgage
Loan,  and,  except as provided in the  following  paragraph,  Section  3.08(e),
Section 3.08(f) and in Section 3.20(d), no Mortgage Loan that is not a Specially
Serviced Mortgage Loan may be modified,  waived or amended,  provided,  that the
Special  Servicer may agree to extend the maturity  date of a Mortgage Loan that
is not a Specially  Serviced  Mortgage  Loan,  provided,  further,  that no such
extension entered into pursuant to this Section 3.20(a) shall be for a period of
more than twelve months from the original maturity date of such Mortgage Loan or
shall extend the maturity  date beyond the earlier of (i) two years prior to the
Rated Final Distribution Date and (ii) in the case of a Mortgage Loan secured by
a leasehold estate, the date ten years prior to the expiration of such leasehold
estate.  If such extension would extend the Maturity Date of a Mortgage Loan for
more  than  twelve  months  from and after the  original  maturity  date of such
Mortgage Loan, the Special  Servicer must provide the Trustee with an opinion of
counsel (at the expense of the related  Mortgagor) that such extension would not
constitute a "significant  modification" of the Mortgage Loan within the meaning
of Treasury  Regulations  Section  1.860G-2(b).  Any  substitution of collateral
shall be treated  hereunder as a  modification  or  amendment of the  applicable
Mortgage Loan.

     Notwithstanding  the foregoing,  the Servicer may modify or amend the terms
of any Mortgage Loan without the consent of the Special Servicer in order to (i)
cure any ambiguity therein or (ii) correct or supplement any provisions  therein
which may be  inconsistent  with any other  provisions  therein or  correct  any
error,  provided that such modification or amendment would not be a "significant
modification"  of the Mortgage  Loan within the meaning of Treasury  Regulations
Section  1.860G-2(b),  and provided  further that the proposed  modification  or
amendment will not cause (x) either the Upper-Tier REMIC or the Lower-Tier REMIC
to fail to  qualify  as a REMIC  for  purposes  of the  Code or (y)  either  the
Upper-Tier  REMIC or the  Lower-Tier  REMIC to be  subject  to any tax under the
REMIC Provisions.

     Notwithstanding  the  foregoing,  neither  the  Servicer  nor  the  Special
Servicer shall permit the substitution of any Mortgaged Property (or any portion
thereof) at any time the Mortgage  Loan is not in default  pursuant to the terms
of the related  Mortgage  Loan  documents  unless it has  received an Opinion of
Counsel  to the effect  that (i) such  substitution  will not cause the  related
Mortgage Loan to fail to qualify as a "qualified  mortgage" for REMIC  purposes,
(ii) such  substitution  will not  affect  the  status as a REMIC of either  the
Upper-Tier REMIC or the Lower-Tier  REMIC, and (iii) such  substitution will not
subject the Trust Fund, the Upper-Tier REMIC or the Lower-Tier REMIC to any tax.

     Notwithstanding  the  foregoing,  neither  the  Servicer  nor  the  Special
Servicer shall permit the substitution of any Mortgaged Property pursuant to the
defeasance  provisions  of any  Mortgage  Loan set forth on  Schedule  4 (or any
portion  thereof) at any time such Mortgage  Loan is not in default  pursuant to
the terms of the related  Mortgage  Loan  documents  unless the  Servicer or the
Special  Servicer,  as  applicable,  has  received (i) a  certificate  of public
accountant to the effect that such substituted  property will provide cash flows
sufficient to meet all payments of interest and principal (including payments at
maturity) on such Mortgage Loan in compliance with the requirements of the terms
of the related Mortgage Loan documents, and (ii) one or more Opinions of Counsel
(at  the  expense  of  the  related  Mortgagor)  to the  effect  that  (1)  such
substitution  will not cause the related  Mortgage  Loan to fail to qualify as a
"qualified  mortgage" for REMIC purposes,  (2) such substitution will not affect
the status as a REMIC of either the Upper-Tier  REMIC or the  Lower-Tier  REMIC,
(3) such  substitution  will not subject the Trust Fund, the Upper-Tier REMIC or
the  Lower-Tier  REMIC to any tax, and (4) the  Trustee,  on behalf of the Trust
Fund, will have a first priority perfected security interest in such substituted
Mortgage Property;  provided,  however,  that to the extent the related Mortgage
Loan documents  provide the lender with  discretion,  the Servicer shall require
that the related  Mortgagor  pay the cost of any such  opinion as a condition to
granting such defeasance.

     (b) If, but only if, the Special  Servicer  determines that a modification,
waiver or amendment (including,  without limitation, the forgiveness or deferral
of interest or principal or the substitution of collateral pursuant to the terms
of the Mortgage  Loan or  otherwise,  the release of collateral or the pledge of
additional  collateral) of the terms of a Specially  Serviced Mortgage Loan with
respect to which a payment  default or other material  default has occurred or a
payment  default  or  other  material  default  is,  in the  Special  Servicer's
judgment,  reasonably  foreseeable (as evidenced by an Officer's  Certificate of
the Special  Servicer),  is reasonably likely to produce a greater recovery on a
present  value basis (the  relevant  discounting  to be performed at the related
Mortgage Rate) than liquidation of such Specially  Serviced  Mortgage Loan, then
the Special Servicer may, but is not required to, in the case of an extension of
the maturity of a Specially  Serviced Mortgage Loan beyond the third anniversary
of such Mortgage Loan's original maturity date, agree to a modification,  waiver
or amendment of such Specially Serviced Mortgage Loan, subject to the provisions
of this Section 3.20(b) and Section 3.20(c).

     The Special  Servicer shall use its best efforts to the extent  possible to
cause each Specially Serviced Mortgage Loan to fully amortize prior to the Rated
Final  Distribution  Date and  shall  not  agree to a  modification,  waiver  or
amendment  of  any  term  of  any  Specially  Serviced  Mortgage  Loan  if  such
modification, waiver or amendment would:

          (i) extend the maturity date of any such Specially  Serviced  Mortgage
     Loan to a date  occurring  later than the earlier of (a) two years prior to
     the  Rated  Final  Distribution  Date  and (b) if such  Specially  Serviced
     Mortgage  Loan is secured by a leasehold  estate,  the date  occurring  ten
     years prior to the expiration of such leasehold; or

          (ii)  reduce  the  related  Net  Mortgage  Rate on any such  Specially
     Serviced  Mortgage  Loan to less than the  lesser of (a) the  original  Net
     Mortgage Rate and (b) 6.60% per annum; or

          (iii) provide for the deferral of interest unless (a) interest accrues
     thereon,  generally,  at the related  Mortgage  Rate and (b) the  aggregate
     amount  of  such  deferred  interest  does  not  exceed  10% of the  unpaid
     principal balance of the Specially Serviced Mortgage Loan.

     (c) Any provision of this Section 3.20 to the contrary notwithstanding,  no
fee  described in this  paragraph  shall be collected by any Servicer or Special
Servicer from a Mortgagor (or on behalf of the  Mortgagor) in  conjunction  with
any consent or any modification,  waiver or amendment of a Mortgage Loan (unless
the amount thereof is specified in the related  Mortgage Note) if the collection
of such fee would cause such consent, modification,  waiver or amendment to be a
"significant  modification"  of the Mortgage Note within the meaning of Treasury
Regulations Section 1.860G-2(b).

     (d) Notwithstanding anything to the contrary in this Agreement, the Special
Servicer may agree to any waiver,  modification  or amendment of a Mortgage Loan
that is not in default or as to which default is not reasonably foreseeable only
to the extent that it would not be a "significant  modification" of the Mortgage
Loan within the meaning of Treasury  Regulations Section  1.860G-2(b),  provided
that the  proposed  modification,  amendment or waiver will not cause (x) either
the Lower-Tier  REMIC or the Upper-Tier  REMIC to fail to qualify as a REMIC for
purposes of the Code or (y) either the Lower-Tier  REMIC or the Upper-Tier REMIC
to be  subject  to any tax under  the  REMIC  Provisions.  With  respect  to all
modifications,  amendments  and waivers  entered  into by the  Special  Servicer
pursuant to this Section 3.20(d), the Special Servicer shall provide the Trustee
with an Opinion of Counsel  (at the  expense of the  related  Mortgagor  or such
other  Person  requesting  such  modification  or,  if such  expense  cannot  be
collected  from the related  Mortgagor or such other  Person,  to be paid by the
Servicer as a Servicing  Advance)  to the effect that the  contemplated  waiver,
modification  or amendment (i) will not be a "significant  modification"  of the
Mortgage Loan within the meaning of Treasury Regulations Section 1.860G-2(b) and
(ii) will not cause either  clause (x) or (y) of this Section  3.20(d) to occur.
Notwithstanding the foregoing, the Special Servicer may not waive the payment of
any Prepayment Premiums or Yield Maintenance Charge with respect to any Mortgage
Loan that is not a Specially Serviced Mortgage Loan.

     (e)  In  the  event  of a  modification  which  creates  Mortgage  Deferred
Interest,  such  Mortgage  Deferred  Interest  will be  allocated  to reduce the
Distributable  Certificate  Interest  of the Class or  Classes  of  Certificates
pursuant to Section 4.06.

     (f) Subject to Section 3.20(c),  the 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  Servicer's or the 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 the Servicer or the Special Servicer, as the case may
be, as additional servicing compensation, a reasonable or customary fee, for the
additional services performed in connection with such request.

     (g) All modifications, waivers and amendments of the Mortgage Loans entered
into  pursuant to this Section 3.20 shall be in writing,  signed by the Servicer
or the Special  Servicer,  as the case may be, and the related Mortgagor (and by
any guarantor of the related  Mortgage  Loan, if such  guarantor's  signature is
required by the Special Servicer in accordance with the Servicing Standards).

     (h) Each of the Servicer and the Special  Servicer  shall notify the Rating
Agencies,  the  Trustee,  the  Paying  Agent and each  other in  writing  of any
modification,  waiver or amendment of any term of any Mortgage Loan and the date
thereof,  and shall deliver to the Trustee or the related  Custodian for deposit
in the related Mortgage File, an original  counterpart of the agreement relating
to such modification,  waiver or amendment, promptly (and in any event within 10
Business  Days)  following  the  execution  thereof.  In  addition,  the Special
Servicer shall promptly send a copy of such a modification,  waiver or amendment
to the  Servicer.  Within 15 days of the  Servicer's  delivery of the  aforesaid
modification, waiver or amendment to the Trustee or its receipt from the Special
Servicer,  as  applicable,  the  Servicer  shall  forward a copy thereof to each
Holder of a Class F, Class G, Class H, Class I and Class J Certificate.

     (i)  Notwithstanding  the  foregoing,  with respect to the  Mortgaged  Loan
designated  as Mortgage Loan ID number 158 on the Mortgage  Loan  Schedule,  the
Servicer or the Special Servicer, as applicable shall not consent to any partial
release of the respective Mortgaged Property or another agreement in conjunction
with  construction on parcels adjacent to the respective  Mortgaged  Property as
required under related Mortgage Loan documents until the Servicer or the Special
Servicer,  as applicable has received an Opinion of Counsel (at the sole expense
of the related Mortgagor or such other Person  requesting such  modification) to
the effect that the contemplated waiver, modification or amendment will not be a
"significant  modification"  of the Mortgage Loan within the meaning of Treasury
Regulations Section 1.860G-2(b).

     SECTION 3.21.  Transfer of Servicing Between Servicer and Special Servicer;
Record Keeping; Asset Status Report.

     (a) Upon  determining  that a Servicing  Transfer  Event has occurred  with
respect to any  Mortgage  Loan,  the  Servicer  shall  immediately  give  notice
thereof,  and shall  deliver  the related  Mortgage  File and Credit File to the
Special  Servicer and shall use its best efforts to provide the Special Servicer
with  all  information,   documents  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.  The Servicer shall use its
best efforts to comply with the preceding sentence within 5 Business Days of the
occurrence  of each  related  Servicing  Transfer  Event and in any event  shall
continue to act as Servicer and  administrator  of such  Mortgage Loan until the
Special  Servicer has commenced the servicing of such Mortgage Loan,  which will
commence upon receipt by the Special Servicer of the Mortgage File. The Servicer
shall deliver to the Trustee, the Paying Agent, the Underwriters,  the Placement
Agents  and to each  Holder of a Class F,  Class G, Class H, Class I and Class J
Certificate a copy of the notice of such  Servicing  Transfer  Event provided by
the Servicer to the Special Servicer pursuant to this Section.

     Upon determining that a Specially Serviced Mortgage Loan (other than an REO
Loan) has become current and has remained current for three consecutive  Monthly
Payments (provided no additional  Servicing Transfer Event is foreseeable in the
reasonable  judgment  of the  Special  Servicer),  and that no  other  Servicing
Transfer Event is continuing with respect  thereto,  the Special  Servicer shall
immediately give notice thereof,  and shall return the related Mortgage File and
Credit File to the  Servicer  and upon giving such notice,  and  returning  such
Mortgage File and Credit File to the Servicer, the Special Servicer's obligation
to service such Corrected  Mortgage Loan shall  terminate and the obligations of
the Servicer to service and administer such Mortgage Loan shall re-commence.

     (b) In  servicing  any  Specially  Serviced  Mortgage  Loans,  the  Special
Servicer will 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  Servicer),  and provide  the  Servicer  with
copies  of  any  additional   related   Mortgage  Loan   information   including
correspondence with the related Mortgagor.

     (c) On or before the Business Day immediately  preceding each Determination
Date,  the Special  Servicer  shall  deliver to the  Servicer and Paying Agent a
written  statement and electronic data file in conformance  with Commercial Real
Estate Secondary Market and  Securitization  Association 100 ("CSSA 100") format
(upon which the Servicer and the Paying Agent may conclusively rely) describing,
on a loan-by-loan and property-by-property  basis, (1) the information described
in clause  (vii) of Section  4.02(a)  with  respect to each  Specially  Serviced
Mortgage Loan and the information  described in clause (viii) of Section 4.02(a)
with respect to each REO Property, (2) the amount of all payments, Insurance and
Condemnation  Proceeds and  Liquidation  Proceeds  received with respect to each
Specially  Serviced Mortgage Loan during the related Due Period,  and the amount
of all  REO  Revenues,  Insurance  and  Condemnation  Proceeds  and  Liquidation
Proceeds  received  with  respect to each REO  Property  during the  related Due
Period,  (3) the amount,  purpose and date of all Servicing Advances made by the
Servicer with respect to each Specially  Serviced Mortgage Loan and REO Property
during the related Due Period,  (4) the  information  described  in clauses (v),
(vii)(C),  (vii)(D),  (viii),  (xi), (xvi) and (xvii) of Section 4.02(a) and (5)
such additional  information  relating to the Specially  Serviced Mortgage Loans
and REO Properties as the Servicer  reasonably  requests to enable it to perform
its  responsibilities  under this Agreement  which is in the Special  Servicer's
possession or is reasonably obtainable by the Special Servicer.

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

     (e) No later than 30 days after a Servicing  Transfer  Event for a Mortgage
Loan, the Special Servicer shall deliver to each Rating Agency and the Directing
Certificateholder  a report (the "Asset  Status  Report")  with  respect to such
Mortgage Loan and the related Mortgaged Property. Such Asset Status Report shall
set forth the following information to the extent reasonably determinable:

          (i) summary of the status of such Specially Serviced Mortgage Loan and
     any negotiations with the related Mortgagor;

          (ii)  a  discussion  of the  legal  and  environmental  considerations
     reasonably  known to the Special  Servicer,  consistent  with the Servicing
     Standards, that are applicable to the exercise of remedies as aforesaid and
     to the  enforcement of any related  guaranties or other  collateral for the
     related Mortgage Loan and whether outside legal counsel has been retained;

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

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

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

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

     If within  10  Business  Days of  receiving  an Asset  Status  Report,  the
Directing  Certificateholder  does not  disapprove  such Asset Status  Report in
writing, the Special Servicer shall implement the recommended action as outlined
in such Asset Status Report;  provided,  however,  that the Special Servicer may
not take any  action  that is  contrary  to  applicable  law or the terms of the
applicable   Mortgage  Loan  documents.   If  the  Directing   Certificateholder
disapproves  such Asset Status  Report,  the Special  Servicer  will revise such
Asset Status Report and deliver to the Directing  Certificateholder,  the Rating
Agencies and the Servicer a new Asset Status Report as soon as practicable,  but
in no event  later than 30 days after such  disapproval.  The  Special  Servicer
shall revise such Asset Status Report as described above in this Section 3.21(e)
until the  Directing  Certificateholder  shall fail to  disapprove  such revised
Asset Status Report in writing within 10 Business Days of receiving such revised
Asset  Status   Report  or  until  the  Special   Servicer   makes  one  of  the
determinations  described  below.  The Special  Servicer may, from time to time,
modify any Asset Status Report it has  previously  delivered and implement  such
report, provided such report shall have been prepared, reviewed and not rejected
pursuant  to the  terms of this  Section.  Notwithstanding  the  foregoing,  the
Special  Servicer (i) may,  following the occurrence of an  extraordinary  event
with  respect to the related  Mortgaged  Property,  take any action set forth in
such Asset Status  Report  before the  expiration of a 10 Business Day period if
the Special Servicer has reasonably  determined that failure to take such action
would  materially and adversely  affect the interests of the  Certificateholders
and it has made a reasonable  effort to contact the Directing  Certificateholder
and (ii) in any case, shall determine  whether such  affirmative  disapproval is
not in the best interest of all the Certificateholders pursuant to the Servicing
Standards. Upon making such determination, the Special Servicer shall notify the
Paying Agent and the Trustee of such  rejection  and deliver to the Paying Agent
and the Trustee a proposed  notice to  Certificateholders  which shall include a
copy of the Asset Status Report,  and the Paying Agent shall send such notice to
all  Certificateholders.   If  the  majority  of  such  Certificateholders,   as
determined by Voting Rights,  fail,  within 5 days of the Paying Agent's sending
such notice,  to reject such Asset Status  Report,  the Special  Servicer  shall
implement   the  same.   If  the  Asset   Status   Report  is  rejected  by  the
Certificateholders,  the Special  Servicer shall revise such Asset Status Report
as described above in this Section  3.21(e).  The Paying Agent shall be entitled
to  reimbursement  from the Trust Fund for the reasonable  expenses of providing
such notices.

     The Special  Servicer  shall have the  authority to meet with the Mortgagor
for any Specially  Serviced Mortgage Loan and take such actions  consistent with
the  Servicing  Standards  and the  related  Asset  Status  Report.  The Special
Servicer  shall not take any action  inconsistent  with the related Asset Status
Report,  unless such action would be required in order to act in accordance with
the Servicing Standards.

     No direction of the Directing  Certificateholder shall (a) require or cause
the Special Servicer to violate the terms of a Specially Serviced Mortgage Loan,
applicable  law or any  provision  of  this  Agreement,  including  the  Special
Servicer's  obligation to act in accordance with the Servicing  Standards and to
maintain the REMIC  status of each of the  Lower-Tier  REMIC and the  Upper-Tier
REMIC,  or (b)  result  in  the  imposition  of a  "prohibited  transaction"  or
"prohibited  contribution"  tax under the REMIC  Provisions,  or (c)  expose the
Servicer,  the Special Servicer,  the Depositor,  the Mortgage Loan Seller,  the
Trust Fund, the Trustee or their officers, directors, employees or agents to any
claim,  suit or  liability  or (d)  materially  expand the scope of the  Special
Servicer's or the Servicer's responsibilities under this Agreement.

     (f) Upon receiving  notice of (i) the filing of a case under any present or
future federal or state bankruptcy,  insolvency or similar law or the commencing
of any insolvency, readjustment of debt, marshaling of assets and liabilities or
similar  proceedings with respect to a Mortgage Loan or the related Mortgagor or
(ii) the request by a Mortgagor for the amendment or  modification of a Mortgage
Loan  other  than  an  amendment  or  modification  provided  for in the  second
paragraph in Sections  3.20(a) or 3.08(f),  the Servicer shall  immediately give
notice thereof, and shall deliver copies of the related Mortgage File and Credit
File to the  Special  Servicer  and shall use its  reasonable  best  efforts  to
provide the Special Servicer with all information  relating to the Mortgage Loan
and reasonably  requested by the Special Servicer to enable it to negotiate with
the related Mortgagor and prepare for any such  proceedings.  The Servicer shall
use its reasonable  best efforts to comply with the preceding  sentence within 5
Business Days of the  occurrence  of each such event,  and upon  receiving  such
documents and  information,  the Special  Servicer shall use its reasonable best
efforts to cause the related  Mortgagor  to cure any default  and/or  remedy any
such event,  work out or modify the Mortgage Loan  consistent  with the terms of
this  Agreement,  and/or  prepare  for  such  proceedings.  Notwithstanding  the
foregoing, the occurrence of any of the above-referenced events shall not in and
of itself be  considered  a  Servicing  Transfer  Event and,  unless a Servicing
Transfer  Event has  occurred  with  respect  to a related  Mortgage  Loan,  the
Servicer  shall continue to act as Servicer and  administrator  of such Mortgage
Loan and no fees shall be payable to the Special  Servicer  with respect to such
Mortgage Loan other than any related modification,  assumption or extension fees
provided for herein.

     SECTION 3.22. Sub-Servicing Agreements.

     (a) The Servicer may enter into Sub-Servicing Agreements to provide for the
performance by third parties of any or all of its respective  obligations  under
Articles III and IV hereof;  provided that the Sub-Servicing  Agreement:  (i) is
consistent  with this  Agreement  in all  material  respects  and  requires  the
Sub-Servicer to comply with all of the applicable  conditions of this Agreement;
(ii)  provides  that if the Servicer  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 shall thereupon  assume all of the rights
and,  except  to the  extent  they  arose  prior  to  the  date  of  assumption,
obligations of the Servicer under such agreement, or, alternatively,  may act in
accordance with Section 7.02 hereof under the  circumstances  described  therein
(subject  to the  assumption  requirements  of Section  3.22(g)  hereof);  (iii)
provides that the Trustee for the benefit of the  Certificateholders  shall be a
third party beneficiary under such Sub-Servicing  Agreement, but that (except to
the extent the Trustee or its designee  assumes the  obligations of the Servicer
thereunder as contemplated by the immediately preceding clause (ii)) none of the
Trust Fund, the Trustee, any successor Servicer or any  Certificateholder  shall
have any duties under such  Sub-Servicing  Agreement or any liabilities  arising
therefrom;  (iv)  permits  any  purchaser  of a Mortgage  Loan  pursuant to this
Agreement  to  terminate  such  Sub-Servicing  Agreement  with  respect  to such
purchased  Mortgage  Loan at its option  and  without  penalty  and (v) does not
permit  the  Sub-Servicer  any  direct  rights  of  indemnification  that may be
satisfied  out of assets of the Trust Fund.  Any  successor  Servicer  hereunder
shall,  upon  becoming  successor  Servicer,  be assigned  and shall  assume any
Sub-Servicing   Agreements  from  the  predecessor   Servicer  (subject  to  the
assumption   requirements  of  Section  3.22(g)  hereof).   In  addition,   each
Sub-Servicing  Agreement  entered  into by the  Servicer  may  provide  that the
obligations of the  Sub-Servicer  thereunder shall terminate with respect to any
Mortgage  Loan  serviced  thereunder  at the time such  Mortgage  Loan becomes a
Specially  Serviced  Mortgage Loan;  provided,  however,  that the Sub-Servicing
Agreement may provide that the  Sub-Servicer  will continue to make all Advances
and  calculations  and  prepare  all reports  required  under the  Sub-Servicing
Agreement with respect to Specially  Serviced  Mortgage Loans as if no Servicing
Transfer Event had occurred and with respect to REO Properties  (and the related
REO Loans) as if no REO  Acquisition  had occurred and to render such incidental
services  with  respect  to  such  Specially  Serviced  Mortgage  Loans  and REO
Properties as are specifically provided for in such Sub-Servicing Agreement. The
Servicer  shall  deliver  to the  Trustee  and the  Paying  Agent  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.
References  in this  Agreement  to actions  taken or to be taken by the Servicer
include  actions  taken  or to be  taken  by a  Sub-Servicer  on  behalf  of the
Servicer; and, in connection therewith, all amounts advanced by any Sub-Servicer
to satisfy the  obligations of the Servicer  hereunder to make Advances shall be
deemed  to  have  been  advanced  by the  Servicer  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 Servicer, and,
for so long as they are  outstanding,  such  Advances  shall accrue  interest in
accordance  with Section  3.03(d),  such  interest to be  allocable  between the
Servicer  and such  Sub-Servicer  pursuant  to the  terms  of the  Sub-Servicing
Agreement.  For purposes of this Agreement, the Servicer shall be deemed to have
received any payment when a  Sub-Servicer  retained by it receives such payment.
The Servicer shall notify the Special Servicer, the Trustee and the Depositor in
writing  promptly  of the  appointment  by it of  any  Sub-Servicer.  Except  as
otherwise provided herein, the Special Servicer may not enter into Sub-Servicing
Agreements and may not assign any of its servicing obligations hereunder.

     (b) Each Sub-Servicer shall be authorized to transact business in the state
or  states  in which the  related  Mortgaged  Properties  it is to  service  are
situated, if and to the extent required by applicable law.

     (c) As part of its servicing activities  hereunder,  the Servicer,  for the
benefit of the Trustee and the  Certificateholders,  shall (at no expense to the
Trustee, the  Certificateholders  or the Trust Fund) monitor the performance and
enforce the  obligations of each  Sub-Servicer  under the related  Sub-Servicing
Agreement.   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  carried  out to such an  extent  and at such  time as the
Servicer  would  require were it the owner of the Mortgage  Loans.  The Servicer
shall have the right to remove a Sub-Servicer  retained by it in accordance with
the terms of the related Sub-Servicing Agreement.

     (d) In the event the Trustee or its designee becomes successor Servicer and
assumes  the rights and  obligations  of the  Servicer  under any  Sub-Servicing
Agreement, the Servicer, at its expense, shall 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 reasonable efforts to effect
the  orderly  and  efficient  transfer  of the  Sub-Servicing  Agreement  to the
assuming party.

     (e)  Notwithstanding  the provisions of any  Sub-Servicing  Agreement,  the
Servicer  represents  and warrants that it shall 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,  and
the  Servicer  shall pay the fees of any  Sub-Servicer  thereunder  from its own
funds.  In no event shall the Trust Fund bear any termination fee required to be
paid to any Sub-Servicer as a result of such  Sub-Servicer's  termination  under
any Sub-Servicing Agreement.

     (f) The Trustee  shall furnish to any  Sub-Servicer  any powers of attorney
and other  documents  necessary or  appropriate to enable such  Sub-Servicer  to
carry out its  servicing  and  administrative  duties  under  any  Sub-Servicing
Agreement;  provided, however, that the Trustee shall not be held liable for any
negligence,  and shall be indemnified by the  Sub-Servicer,  with respect to, or
misuse of, any such power of attorney by a Sub-Servicer.

     (g) Each  Sub-Servicing  Agreement  shall  provide  that,  in the event the
Trustee or any other  Person  becomes  successor  Servicer,  the Trustee or such
successor  Servicer  shall  have  the  right  to  terminate  such  Sub-Servicing
Agreement  without a fee.  Notwithstanding  the  foregoing,  the Trustee and any
successor Servicer shall assume the Sub-Servicing  Agreement with each of Mellon
Mortgage Company,  GMAC Commercial Mortgage  Corporation,  and Banc One Mortgage
Capital  Markets,  L.L.C.,  dated as of the date hereof,  provided  that each of
Mellon Mortgage  Company,  GMAC Commercial  Mortgage  Corporation,  and Banc One
Mortgage  Capital  Markets,  L.L.C.,  respectively,  maintains  an  "acceptable"
servicer rating from Fitch, and an approved servicer ranking of at least average
from S&P, and provided further,  that each of such Sub-Servicing  Agreements may
terminate in accordance with its terms.

     (h)  Promptly  (but in no event  later  than 5  Business  Days)  after  the
execution of any Sub-Servicing  Agreement,  the Servicer shall forward a copy of
such  Sub-Servicing  Agreement  to the  Trustee and the  Special  Servicer.  The
Special  Servicer  shall  comply  with  the  terms  of each  such  Sub-Servicing
Agreement to the extent the terms thereof are not inconsistent with the terms of
this Agreement and the Special Servicer's obligations hereunder. With respect to
Mortgage Loans subject to a Sub-Servicing Agreement, the Special Servicer shall,
among other things, remit amounts,  deliver reports and information,  and afford
access to facilities and information to the related  Sub-Servicer  that would be
required  to be  remitted,  delivered  or  afforded,  as the case may be, to the
Servicer  pursuant to the terms  hereof  within a  sufficient  period of time to
allow the  Sub-Servicer  to fulfill  its  obligations  under such  Sub-Servicing
Agreement  and in no event  later  than 1 Business  Day prior to the  applicable
Determination Date (or such other date as specified herein).

     SECTION 3.23. Representations and Warranties of the Servicer.

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

          (i) The  Servicer is a banking  corporation  duly  organized,  validly
     existing and in good standing  under the laws of the State of New York, and
     the  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 Servicer, and
     the  performance  and  compliance  with the terms of this  Agreement by the
     Servicer, will not violate the Servicer'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,  or result in the  violation of any law,  rule,
     regulation, order, judgment or decree to which the Servicer or its property
     is subject;

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

          (iv) The Servicer is not in default with respect to any law, any order
     or decree of any court, or any order,  regulation or demand of any federal,
     state,   municipal  or  governmental   agency,  which  default  might  have
     consequences  that would  materially  and  adversely  affect the  condition
     (financial  or other) or  operations  of the Servicer or its  properties or
     might have  consequences  that would  materially  and adversely  affect its
     ability to perform its duties and obligations hereunder;

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

          (vi) The Servicer will examine each  Sub-Servicing  Agreement and will
     be familiar  with the terms  thereof.  Any  Sub-Servicing  Agreements  will
     comply with the provisions of Section 3.22;

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

          (viii) The  Servicer  has 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.

     (b) The  representations  and  warranties  set forth in paragraph (a) above
shall survive the execution and delivery of the  Agreement.  The Servicer  shall
indemnify the Trustee and the Trust Fund and hold each of them harmless  against
any losses, damages, penalties,  fines, forfeitures,  and legal fees and related
costs, judgments, and other costs and expenses resulting from any claim, demand,
defense or assertion  arising from, or resulting  from a material  breach of the
Servicer's representations and warranties contained in paragraph (a) above. Such
indemnification  shall survive any  termination  or resignation of the Servicer,
and any termination of the Agreement.

     SECTION 3.24. Representations and Warranties of the Special Servicer.

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

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

          (ii) The  execution  and  delivery  of this  Agreement  by the Special
     Servicer,  and the  performance  and  compliance  with  the  terms  of this
     Agreement by the Special Servicer,  will not violate the Special Servicer's
     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,  or result in the
     violation of any law, rule, regulation, order, judgment or decree which the
     Special Servicer or its property is subject;

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

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

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

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

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

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

     (b) The  representations  and  warranties  set forth in paragraph (a) above
shall survive the execution and delivery of the Agreement.  The Special Servicer
shall  indemnify the Trustee the Trust Fund and hold them  harmless  against any
losses, damages,  penalties,  fines, forfeitures,  legal fees and related costs,
judgments and other costs and expenses resulting from any claim, demand, defense
or assertion  based on or grounded upon, or resulting from a material  breach of
the Special Servicer's representations and warranties contained in paragraph (a)
above. Such indemnification  shall survive any termination or resignation of the
Special Servicer, and any termination of the Agreement.

     SECTION 3.25. Interest Reserve Account.

     (a) On each  Servicer  Remittance  Date  relating to any  Interest  Accrual
Period ending in any January and on any Servicer Remittance Date which occurs in
a year which is not a leap year relating to any Interest  Accrual  Period ending
in any December, the Servicer shall remit to the Paying Agent, in respect of the
Interest Reserve Loans, for deposit into the Interest Reserve Account, an amount
equal to one day's  interest  on the Stated  Principal  Balance of the  Interest
Reserve Loans as of the Due Date  occurring in the month  preceding the month in
which such Servicer  Remittance Date occurs at the related Mortgage Rate, to the
extent a full  Monthly  Payment or P&I Advance is made in respect  thereof  (all
amounts  so  deposited  in  any  consecutive  February  and  January,  "Withheld
Amounts").

     (b) On each Servicer Remittance Date occurring in March, the Servicer shall
withdraw,  or shall  instruct the Paying  Agent to  withdraw,  from the Interest
Reserve  Account an amount  equal to the  Withheld  Amounts  from the  preceding
January,  if any,  and  February,  if any,  and  deposit  such  amount  into the
Lower-Tier Distribution Account.

                              [End of Section III]



<PAGE>



                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

     SECTION 4.01. Distributions.

     (a) On each Distribution Date, to the extent of the Available  Distribution
Amount  for  such  Distribution  Date,  the  Paying  Agent  shall  transfer  the
Lower-Tier  Distribution Amount from the Lower-Tier  Distribution Account to the
Upper-Tier  Distribution  Account in the  amounts  and  priorities  set forth in
Section  4.01(b)  with  respect  to  each  class  of  Uncertificated  Lower-Tier
Interests, and immediately thereafter, shall make distributions thereof from the
Upper-Tier  Distribution Account in the following order of priority,  satisfying
in full, to the extent  required and possible,  each priority  before making any
distribution with respect to any succeeding priority:

          (i) first, to the Holders of the Class A-1 Certificates, the Class A-2
     Certificates  and the Class X  Certificates,  pro rata  (based  upon  their
     respective entitlements to interest for such Distribution Date), in respect
     of interest,  up to an amount equal to the aggregate Interest  Distribution
     Amount in respect of such  Classes of  Certificates  for such  Distribution
     Date;

          (ii)  second,  (A) to the  Holders of the Class A-1  Certificates,  in
     reduction  of the  Certificate  Balance  thereof,  an  amount  equal to the
     Principal Distribution Amount, until the outstanding Certificate Balance of
     such Class has been reduced to zero and (B) after the  Certificate  Balance
     of the Class A-1  Certificates  has been reduced to zero, to the Holders of
     the  Class  A-2  Certificates,  in  reduction  of the  Certificate  Balance
     thereof,  an amount  equal to the  Principal  Distribution  Amount  (or the
     portion thereof  remaining after any  distributions in respect of the Class
     A-1  Certificates  on  such  Distribution   Date),  until  the  outstanding
     Certificate Balance of such Class has been reduced to zero;

          (iii)  third,  to the  Holders of the Class A-1  Certificates  and the
     Class A-2  Certificates,  pro rata (based upon the  aggregate  unreimbursed
     Collateral Support Deficit allocated to each such Class), until all amounts
     of Collateral Support Deficit previously allocated to such Classes, but not
     previously reimbursed, have been reimbursed in full;

          (iv) fourth, to the Holders of the Class B Certificates, in respect of
     interest,  up to an amount  equal to the  aggregate  Interest  Distribution
     Amount in respect of such Class of Certificates for such Distribution Date;

          (v) fifth,  after the Certificate  Balances of the Class A-1 and Class
     A-2  Certificates  have been reduced to zero, to the Holders of the Class B
     Certificates,  in reduction of the Certificate  Balance thereof,  an amount
     equal  to  the  Principal  Distribution  Amount  (or  the  portion  thereof
     remaining after any distributions in respect of the Class A Certificates on
     such Distribution  Date), until the outstanding  Certificate Balance of the
     Class B Certificates has been reduced to zero;

          (vi)  sixth,  to the  Holders of the Class B  Certificates,  until all
     amounts of Collateral Support Deficit  previously  allocated to the Class B
     Certificates, but not previously reimbursed, have been reimbursed in full;

          (vii) seventh, to the Holders of the Class C Certificates,  in respect
     of interest,  up to an amount equal to the aggregate Interest  Distribution
     Amount in respect of such Class of Certificates for such Distribution Date;

          (viii) eighth,  after the Certificate Balances of the Class A-1, Class
     A-2 and Class B  Certificates  have been reduced to zero, to the Holders of
     the Class C Certificates,  in reduction of the Certificate Balance thereof,
     an  amount  equal to the  Principal  Distribution  Amount  (or the  portion
     thereof  remaining  after any  distributions  in respect of the Class A and
     Class B Certificates  on such  Distribution  Date),  until the  outstanding
     Certificate Balance of the Class C Certificates has been reduced to zero;

          (ix)  ninth,  to the  Holders of the Class C  Certificates,  until all
     amounts of Collateral Support Deficit  previously  allocated to the Class C
     Certificates, but not previously reimbursed, have been reimbursed in full;

          (x) tenth, to the Holders of the Class D  Certificates,  in respect of
     interest,  up to an amount  equal to the  aggregate  Interest  Distribution
     Amount in respect of such Class of Certificates for such Distribution Date;

          (xi) eleventh,  after the Certificate Balances of the Class A-1, Class
     A-2,  Class B and Class C  Certificates  have been reduced to zero,  to the
     Holders  of the  Class D  Certificates,  in  reduction  of the  Certificate
     Balance thereof,  an amount equal to the Principal  Distribution Amount (or
     the portion  thereof  remaining after any  distributions  in respect of the
     Class A, Class B and Class C Certificates on such Distribution Date), until
     the outstanding  Certificate  Balance of the Class D Certificates  has been
     reduced to zero;

          (xii) twelfth,  to the Holders of the Class D Certificates,  until all
     amounts of Collateral Support Deficit  previously  allocated to the Class D
     Certificates, but not previously reimbursed, have been reimbursed in full;

          (xiii)  thirteenth,  to the  Holders of the Class E  Certificates,  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xiv)  fourteenth,  after the  Certificate  Balances of the Class A-1,
     Class A-2, Class B, Class C and Class D  Certificates  have been reduced to
     zero,  to the  Holders of the Class E  Certificates,  in  reduction  of the
     Certificate Balance thereof, an amount equal to the Principal  Distribution
     Amount (or the portion thereof remaining after any distributions in respect
     of the  Class  A,  Class  B,  Class  C and  Class  D  Certificates  on such
     Distribution Date), until the outstanding  Certificate Balance of the Class
     E Certificates has been reduced to zero;

          (xv) fifteenth, to the Holders of the Class E Certificates,  until all
     amounts of Collateral Support Deficit  previously  allocated to the Class E
     Certificates, but not previously reimbursed, have been reimbursed in full;

          (xvi)  sixteenth,  to the  Holders  of the  Class F  Certificates,  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xvii) seventeenth,  after the Certificate  Balances of the Class A-1,
     Class A-2,  Class B, Class C,  Class D and Class E  Certificates  have been
     reduced to zero, to the Holders of the Class F  Certificates,  in reduction
     of the  Certificate  Balance  thereof,  an  amount  equal to the  Principal
     Distribution   Amount  (or  the  portion   thereof   remaining   after  any
     distributions  in  respect  of the Class A,  Class B,  Class C, Class D and
     Class E Certificates  on such  Distribution  Date),  until the  outstanding
     Certificate Balance of the Class F Certificates has been reduced to zero;

          (xviii) eighteenth, to the Holders of the Class F Certificates,  until
     all amounts of Collateral Support Deficit previously allocated to the Class
     F  Certificates,  but not previously  reimbursed,  have been  reimbursed in
     full;

          (xix)  nineteenth,  to the  Holders  of the  Class G  Certificates  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xx) twentieth, after the Certificate Balances of the Class A-1, Class
     A-2, Class B, Class C, Class D, Class E and Class F Certificates  have been
     reduced to zero, to the Holders of the Class G  Certificates,  in reduction
     of the  Certificate  Balance  thereof,  an  amount  equal to the  Principal
     Distribution   Amount  (or  the  portion   thereof   remaining   after  any
     distributions in respect of the Class A, Class B, Class C, Class D, Class E
     and Class F Certificates on such Distribution  Date), until the outstanding
     Certificate Balance of the Class G Certificates has been reduced to zero;

          (xxi) twenty-first, to the Holders of the Class G Certificates,  until
     all amounts of Collateral Support Deficit previously allocated to the Class
     G  Certificates,  but not previously  reimbursed,  have been  reimbursed in
     full;

          (xxii)  twenty-second,  to the Holders of the Class H Certificates  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xxiii) twenty-third, after the Certificate Balances of the Class A-1,
     Class  A-2,  Class B,  Class  C,  Class D,  Class  E,  Class F and  Class G
     Certificates  have been  reduced  to zero,  to the  Holders  of the Class H
     Certificates,  in reduction of the Certificate  Balance thereof,  an amount
     equal  to  the  Principal  Distribution  Amount  (or  the  portion  thereof
     remaining after any distributions in respect of the Class A, Class B, Class
     C, Class D, Class E, Class F and Class G Certificates on such  Distribution
     Date),   until  the  outstanding   Certificate   Balance  of  the  Class  H
     Certificates has been reduced to zero;

          (xxiv)  twenty-fourth,  to the  Holders  of the Class H  Certificates,
     until all amounts of Collateral Support Deficit previously allocated to the
     Class H Certificates,  but not previously reimbursed,  have been reimbursed
     in full;

          (xxv)  twenty-fifth,  to the  Holders of the Class I  Certificates  in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xxvi) twenty-sixth,  after the Certificate Balances of the Class A-1,
     Class A-2, Class B, Class C, Class D, Class E, Class F, Class G and Class H
     Certificates  have been  reduced  to zero,  to the  Holders  of the Class I
     Certificates,  in reduction of the Certificate  Balance thereof,  an amount
     equal  to  the  Principal  Distribution  Amount  (or  the  portion  thereof
     remaining after any distributions in respect of the Class A, Class B, Class
     C,  Class D, Class E,  Class F,  Class G and Class H  Certificates  on such
     Distribution Date), until the outstanding  Certificate Balance of the Class
     I Certificates has been reduced to zero;

          (xxvii)  twenty-seventh,  to the Holders of the Class I  Certificates,
     until all amounts of Collateral Support Deficit previously allocated to the
     Class I Certificates,  but not previously reimbursed,  have been reimbursed
     in full;

          (xxviii) twenty-eighth,  to the Holders of the Class J Certificates in
     respect  of  interest,  up to an  amount  equal to the  aggregate  Interest
     Distribution  Amount in  respect  of such  Class of  Certificates  for such
     Distribution Date;

          (xxix) twenty-ninth,  after the Certificate Balances of the Class A-1,
     Class  A-2,  Class B,  Class C, Class D, Class E, Class F, Class G, Class H
     and Class I  Certificates  have been reduced to zero, to the Holders of the
     Class J Certificates,  in reduction of the Certificate  Balance thereof, an
     amount equal to the Principal  Distribution  Amount (or the portion thereof
     remaining after any distributions in respect of the Class A, Class B, Class
     C, Class D, Class E, Class F, Class G, Class H and Class I Certificates  on
     such Distribution  Date), until the outstanding  Certificate Balance of the
     Class J Certificates has been reduced to zero;

          (xxx) thirtieth, to the Holders of the Class J Certificates, until all
     amounts of Collateral Support Deficit  previously  allocated to the Class J
     Certificates,  but not previously reimbursed, have been reimbursed in full;
     and

          (xxxi) thirty-first,  to the Holders of the Class R Certificates,  the
     amount,  if any, of the  Available  Distribution  Amount  remaining  in the
     Upper-Tier Distribution Account with respect to such Distribution Date.

     (b) On each  Distribution  Date, each  Uncertificated  Lower-Tier  Interest
shall  receive  distributions  in  respect  of  principal  or  reimbursement  of
Collateral  Support  Deficit in an amount  equal to the amount of  principal  or
reimbursement  of  Collateral  Support  Deficit  actually  distributable  to its
respective Related Certificates as provided in Sections 4.01(a) and (c). On each
Distribution Date, each Uncertificated Lower-Tier Interest (other than the Class
LA-1 Uncertificated  Interest and the Class LWAC Uncertificated  Interest) shall
receive  distributions in respect of interest in an amount equal to the Interest
Distribution Amount in respect of its Related Certificates,  in each case to the
extent actually  distributable  thereon as provided in Section 4.01(a).  On each
Distribution  Date,  the  Class  LA-1  Uncertificated   Interest  shall  receive
distributions  in respect of interest  in an amount  equal to the sum of (i) the
amount of interest actually distributable on the Class A-1 Certificates and (ii)
an amount  equal to the  product of the Class  LA-1  Interest  Fraction  and the
amount  of  interest  distributable  on  the  Class  X  Certificates.   On  each
Distribution Date, the Class LWAC  Uncertificated  Interest shall be entitled to
receive  distributions  in respect of interest for the related  Interest Accrual
Period in an amount  equal to  one-twelfth  of the product of (i) the Class LWAC
Pass-Through  Rate  and  (ii) the  Class  LWAC  Notional  Amount.  Such  amounts
distributed to the Uncertificated  Lower-Tier  Interests in respect of principal
and  interest  with  respect to any  Distribution  Date are  referred  to herein
collectively as the "Lower-Tier  Distribution  Amount," and shall be made by the
Paying Agent by depositing such Lower-Tier Distribution Amount in the Upper-Tier
Distribution Account.

     As of any date,  the principal  balance of each  Uncertificated  Lower-Tier
Interest  (other  than  the  Class  LWAC  Uncertificated  Interest)  equals  the
Certificate  Balance of the  Related  Certificates  with  respect  thereto.  The
initial principal balance of each Uncertificated  Lower-Tier Interest equals the
respective  Original  Lower-Tier  Principal  Amount.  The pass-through rate with
respect to each  Uncertificated  Lower-Tier  Interest will be the rate per annum
set forth in the Preliminary Statement hereto.

     Any amount  that  remains in the  Lower-Tier  Distribution  Account on each
Distribution Date after distribution of the Lower-Tier Distribution Amount shall
be  distributed  to the  Holders of the Class LR  Certificates  (but only to the
extent of the Available Distribution Amount for such Distribution Date remaining
in the Lower-Tier Distribution Account, if any).

     (c) On and after the Distribution Date on which the Certificate Balances of
the  Subordinate  Certificates  have all been reduced to zero (without regard to
any amounts of Collateral Support Deficit remaining unreimbursed), the Principal
Distribution  Amount  will be  distributed,  pro rata  (based  upon  Certificate
Balances),  among the Class A Certificates  without regard to the priorities set
forth in Section 4.01(a)(ii).

     (d) On each  Distribution  Date,  the Paying Agent shall  withdraw from the
Lower-Tier  Distribution  Account an aggregate  amount  equal to all  Prepayment
Premiums and Yield Maintenance  Charges actually collected on the Mortgage Loans
or any REO Loans during the related Due Period and shall  distribute such amount
in respect of the Class LA-1  Uncertificated  Interest by depositing such amount
in the Upper-Tier  Distribution Account  (notwithstanding that all principal and
interest  distributable with respect to the Class LA-1  Uncertificated  Interest
has been paid in full).

     (e) On each Distribution Date, until the Certificate  Balances of the Class
A-1,  Class A-2,  Class B, Class C, Class D and Class E  Certificates  have each
been reduced to zero,  the Paying Agent shall withdraw any amounts on deposit in
the Upper-Tier  Distribution Account that represent Prepayment Premiums actually
collected  on  Mortgage  Loans or REO Loans  during the  related  Due Period and
remitted  in respect  of the Class  LA-1  Uncertificated  Interest  pursuant  to
Section 4.01(d),  and shall distribute to each of the Class A, Class B, Class C,
Class D and Class E  Certificates,  for each such  Class an amount  equal to the
product of (a) a fraction,  the  numerator  of which is the amount of  principal
distributed  with  respect to such  Class  pursuant  to Section  4.01(a) on such
Distribution Date, and the denominator of which is the total amount of principal
distributed to all Classes of  Certificates  pursuant to Section 4.01(a) on such
Distribution  Date,  (b) 25% and (c) the  total  amount of  Prepayment  Premiums
collected during the related Due Period. Any Prepayment Premiums received during
the  related  Due Period with  respect to such  Mortgage  Loans or REO Loans and
remitted  in respect  of the Class  LA-1  Uncertificated  Interest  pursuant  to
Section 4.01(d),  remaining after such distributions shall be distributed on the
Class X Certificates.

     On each Distribution Date, until the Certificate Balances of the Class A-1,
Class A-2,  Class B, Class C,  Class D and Class E  Certificates  have each been
reduced to zero,  the Paying Agent shall  withdraw any amounts on deposit in the
Upper-Tier   Distribution  Account  that  represent  Yield  Maintenance  Charges
actually  collected on Mortgage Loans or REO Loans during the related Due Period
and remitted in respect of the Class LA-1  Uncertificated  Interest  pursuant to
Section 4.01(d),  and shall distribute to each of the Class A, Class B, Class C,
Class D and Class E  Certificates,  for each such  Class an amount  equal to the
product of (a) a fraction,  the  numerator  of which is the amount of  principal
distributed  with  respect to such  Class  pursuant  to Section  4.01(a) on such
Distribution Date, and the denominator of which is the total amount of principal
distributed to all Classes of  Certificates  pursuant to Section 4.01(a) on such
Distribution  Date,  (b) the Base  Interest  Fraction for the related  principal
prepayment and such Class of Certificates  and (c) the aggregate amount of Yield
Maintenance  Charges  collected on such principal  prepayment during the related
Due Period. Any Yield Maintenance Charges received during the related Due Period
with  respect to such  Mortgage  Loans and remitted in respect of the Class LA-1
Uncertificated  Interest  pursuant  to  Section  4.01(d)  remaining  after  such
distributions shall be distributed on the Class X Certificates.

     Following the reduction of the Certificate Balances of the Class A-1, Class
A-2,  Class B, Class C,  Class D and Class E  Certificates  to zero,  the Paying
Agent shall  distribute  100% of any Yield  Maintenance  Charges and  Prepayment
Premiums  actually  received  during the related Due Period with respect to such
Mortgage Loans and remitted in respect of the Class LA-1 Uncertificated Interest
pursuant to Section 4.01(d), to the Class X Certificates.

     (f) 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
specifically   provided  in  Sections  4.01(g),   4.01(h)  and  9.01,  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  and the Paying  Agent with
wiring  instructions  no less than 5 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 with an aggregate initial  Certificate  Balance or Notional Amount,
as  applicable,  of at least  $5,000,000,  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 Collateral Support Deficit 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.

     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 Paying Agent,  the
Trustee, the Certificate  Registrar,  the Depositor,  the Servicer,  the Special
Servicer, the Underwriters or the Placement Agents shall have any responsibility
therefor except as otherwise provided by this Agreement or applicable law.

     (g) Except as otherwise provided in Section 9.01, whenever the Paying Agent
expects that the final  distribution  with respect to any Class of  Certificates
(determined without regard to any possible future reimbursement of any amount of
Collateral Support Deficit  previously  allocated to such Class of Certificates)
will be made on the next  Distribution  Date,  the Paying Agent shall,  no later
than the  related P&I Advance  Determination  Date,  mail to each Holder on such
date of such Class of Certificates a notice to the effect that:

          (i) the Paying Agent 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(g)  shall not have been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  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 Paying Agent,  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 or the Paying Agent as a result of
such  Certificateholder's  failure to  surrender  its  Certificate(s)  for final
payment thereof in accordance with this Section 4.01(g).

     (h) Distributions in reimbursement of Collateral Support Deficit previously
allocated  to the Regular  Certificates  shall be made in the amounts and manner
specified in Section  4.01(a) to the Holders of the respective  Class  otherwise
entitled  to  distributions  of  interest  and  principal  on such  Class on the
relevant Distribution Date; provided, that all distributions in reimbursement of
Collateral Support Deficit previously allocated to a Class of Certificates which
has since  been  retired  shall be to the prior  Holders  that  surrendered  the
Certificates  of such Class upon  retirement  thereof and shall be made by check
mailed to the address of each such prior  Holder  last shown in the  Certificate
Register.  Notice of any such  distribution  to a prior  Holder shall be made in
accordance  with  Section  11.05  at  such  last  address.  The  amount  of  the
distribution  to each  such  prior  Holder  shall  be based  upon the  aggregate
Percentage  Interest evidenced by the Certificates  surrendered  thereby. If the
check  mailed to any such prior  Holder is  returned  uncashed,  then the amount
thereof shall be set aside and held  uninvested in trust for the benefit of such
prior Holder, and the Paying Agent shall attempt to contact such prior Holder in
the  manner  contemplated  by Section  4.01(g)  as if such  Holder had failed to
surrender its Certificates.

     SECTION 4.02. Statements to Certificateholders; Collection Reports.

     (a) On each  Distribution  Date,  the Paying Agent shall forward by mail to
all of the Holders of each Class of Certificates, the Trustee, the Underwriters,
the Placement Agents,  the Servicer,  the Special Servicer and certain financial
market publishers (which initially shall be Bloomberg, L.P., the Trepp Group and
Charter Research  Corporation) a statement  (substantially in the form set forth
as  Exhibit H hereto) as to the  distributions  made on such  Distribution  Date
(each, a "Distribution Date Statement") setting forth:

          (i) the amount of the  distribution on such  Distribution  Date to the
     Holders of such  Class of  Certificates  in  reduction  of the  Certificate
     Balance thereof;

          (ii) the amount of the distribution on such  Distribution  Date to the
     Holders  of  such  Class  of   Certificates   allocable  to   Distributable
     Certificate Interest;

          (iii) the aggregate amount of Advances made during the period from but
     not  including  the  previous  Distribution  Date  to  and  including  such
     Distribution Date;

          (iv) the  aggregate  amount of  compensation  paid to the  Trustee and
     servicing compensation paid to the Servicer and the Special Servicer during
     the Due Period for such Distribution Date;

          (v) the aggregate Stated  Principal  Balance of the Mortgage Loans and
     any REO Loans  outstanding  immediately  before and immediately  after such
     Distribution Date;

          (vi) the number of loans, their aggregate principal balance,  weighted
     average  remaining term to maturity and weighted  average  Mortgage Rate of
     the  Mortgage  Loans  as of the end of the  related  Due  Period  for  such
     Distribution Date;

          (vii) the number and aggregate principal balance of Mortgage Loans (A)
     delinquent one month,  (B) delinquent two months,  (C) delinquent  three or
     more  months  and  (D)  as  to  which  foreclosure  proceedings  have  been
     commenced;

          (viii) the value of any REO Property  included in the Trust Fund as of
     the end of the related Due Period for such Distribution  Date, based on the
     most recent Appraisal or valuation;

          (ix) the Available Distribution Amount for such Distribution Date;

          (x) the  Accrued  Certificate  Interest  in  respect  of such Class of
     Certificates  for  such  Distribution  Date,  separately   identifying  any
     Certificate  Deferred Interest for such Distribution Date allocated to such
     Class of Certificates;

          (xi) the amount of the distribution on such  Distribution  Date to the
     Holders of such Class of Certificates  allocable to (A) Prepayment Premiums
     and (B) Yield Maintenance Charges;

          (xii) the Pass-Through Rate for such Class of Certificates (other than
     the  Class  X  Certificates)   and  the  aggregate  of  the  A-1  Component
     Pass-Through  Rate and the WAC Component  Pass-Through  Rate in the case of
     the Class X Certificates for such Distribution Date and the next succeeding
     Distribution Date;

          (xiii) the Scheduled Principal Distribution Amount and the Unscheduled
     Principal Distribution Amount for such Distribution Date;

          (xiv) the Certificate  Balance or Notional Amount, as the case may be,
     of each Class of Certificates immediately before and immediately after such
     Distribution Date, separately identifying any reduction therein as a result
     of the allocation of any Collateral  Support  Deficit on such  Distribution
     Date;

          (xv) the  Certificate  Factor for each  Class of Regular  Certificates
     immediately following such Distribution Date;

          (xvi) the amount of any  Appraisal  Reductions  effected in connection
     with such  Distribution  Date on a loan-by-loan  basis, the total Appraisal
     Reduction  effected in connection with such Distribution Date and the total
     Appraisal Reduction Amounts as of such Distribution Date;

          (xvii) the number and related Stated Principal Balance of any Mortgage
     Loans extended or modified during the related Due Period;

          (xviii) the amount of any remaining  Class Unpaid  Interest  Shortfall
     for such Class as of such Distribution Date;

          (xix) a  loan-by-loan  listing  of each  Mortgage  Loan  which was the
     subject of a  Principal  Prepayment  during the  related Due Period and the
     amount and the type of Principal Prepayment occurring;

          (xx) a  loan-by-loan  listing of each Mortgage Loan which was defeased
     during the related Due Period; and

          (xxi) in the case of the  Residual  Certificates,  the  amount  of any
     distributions on such Certificates pursuant to Sections 4.01(a) and (b).

     In the case of information  furnished  pursuant to clauses (i), (ii), (xi),
(xviii) and (xix) above,  the amounts  shall be expressed as a dollar  amount in
the aggregate for all  Certificates of each applicable  Class and per Definitive
Certificate.

     Within a reasonable period of time after the end of each calendar year, the
Paying Agent shall furnish to the Trustee and each Person who at any time during
the calendar  year was a Holder of a  Certificate,  a statement  containing  the
information  set forth in clauses (i), (ii) and (xi) above as to the  applicable
Class,  aggregated for such calendar year or applicable  portion  thereof during
which such person was a Certificateholder,  together with such other information
as the Paying Agent deems necessary or desirable, or that a Certificateholder or
Certificate Owner reasonably requests,  to enable  Certificateholders to prepare
their tax returns for such calendar  year.  Such  obligation of the Paying Agent
shall  be  deemed  to have  been  satisfied  to the  extent  that  substantially
comparable  information  shall be provided by the Paying  Agent  pursuant to any
requirements of the Code as from time to time are in force.

     On each Distribution Date, the Paying Agent shall forward to the Depositor,
to each  Rating  Agency,  to  each  Holder  of a  Residual  Certificate,  to the
Servicer, to the Special Servicer, to the Trustee, to an agent designated by the
Directing  Certificateholder  (such agent shall  initially be the Trepp Group at
477 Madison Avenue, 18th Floor, New York, New York 10022) and to any other party
that the Depositor may  designate,  a copy of the  Distribution  Date  Statement
forwarded to the Holders of the Regular Certificates on such Distribution Date.

     (b) With respect to each  Distribution  Date, the Servicer shall furnish to
the Paying Agent,  Trustee, the Depositor,  the Special Servicer and each Rating
Agency  (i) a  preliminary  Collection  Report no later  than the  Business  Day
immediately  following  the related P&I Advance  Determination  Date and (ii) an
accurate  and complete  Collection  Report no later than the related P&I Advance
Date, in each case containing the following information:

          (i) the  information  to be  provided  to  Certificateholders  on such
     Distribution  Date  pursuant  to clauses  (iii)  through  (viii) of Section
     4.02(a); and

          (ii) such other information in the Servicer's possession regarding the
     Mortgage  Loans and any REO  Properties  as the Paying Agent or the Trustee
     may reasonably request to perform their respective duties hereunder or that
     any Rating Agency requests.

     The  Collection  Report  may be in the  form of more  than one  report  (if
necessary and appropriate), and shall be provided by the Servicer to the Special
Servicer,  the Paying Agent and the Trustee in such  format(s) as the  Servicer,
the Paying  Agent and the  Trustee  may agree.  None of the  Paying  Agent,  the
Trustee or the  Depositor  shall have any  obligation  to  recompute,  verify or
recalculate the information  provided  thereto by the Servicer in the Collection
Report.  Unless the Paying Agent has actual knowledge that any Collection Report
contains erroneous  information,  the Paying Agent is authorized to rely thereon
in calculating and making distributions to Certificateholders in accordance with
Section 4.01, preparing the statements to Certificateholders required by Section
4.02(a)  and  allocating  Collateral  Support  Deficit  to the  Certificates  in
accordance with Section 4.04.

     (c) As soon as  reasonably  practicable,  upon the  written  request of any
Certificateholder,  the Servicer shall provide the requesting  Certificateholder
with such information that is in the Servicer's  possession or can reasonably be
obtained  by  the  Paying   Agent  or  the  Trustee  as  is  requested  by  such
Certificateholder,  for purposes of satisfying applicable reporting requirements
under Rule 144A under the  Securities  Act.  In  addition,  pursuant  to Section
8.12(b),  the Servicer shall provide a financial  market  publisher (which shall
initially be Bloomberg,  L.P. and the Trepp Group) certain  current  information
with respect to the Mortgaged Properties as set forth on Schedule I hereto.

     (d) The  Paying  Agent  shall file with the  Commission,  in respect of the
Trust Fund, the Uncertificated Lower-Tier Interests and the Certificates, copies
of the  information,  documents and other reports (or copies of such portions of
any of the  foregoing  as the  Commission  may from  time to time by  rules  and
regulations  prescribe)  required  to be filed with the  Commission  pursuant to
Section 13 or 15(d) of the Exchange Act (including  Distribution Date Statements
issued  pursuant to Section 4.02(a) by means of a Current Report on Form 8-K and
an Annual Report on Form 10-K). In the event that the Depositor  determines that
electronic  filing  through the EDGAR System is required  for any  reports,  the
Depositor  may either (x) request that the Paying  Agent  process such filing or
(y) cause the filing to be  processed  by the  Depositor  or its  designee  upon
receipt from the Paying Agent of the reports,  documents  and other  information
described above.  Notwithstanding  the foregoing,  the Depositor shall file with
the Commission,  within fifteen days after the Closing Date, a Current Report on
Form 8-K together with this Agreement.

     SECTION 4.03.  P&I Advances.

     (a) On or before 12:30 p.m.,  New York City time, on each P&I Advance Date,
the 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 Servicer's  records and replaced by the Servicer
by deposit in the  Certificate  Account  on or before  the next  succeeding  P&I
Advance  Determination  Date (to the extent not previously  replaced through the
deposit of Late  Collections  of the  delinquent  principal  and/or  interest in
respect of which such P&I Advances  were made).  The  Servicer  shall notify the
Trustee by a certificate of the Servicing Officer of (i) the aggregate amount of
P&I Advances for a Distribution  Date and (ii) the amount of any  Nonrecoverable
P&I Advances for such  Distribution  Date, on or before 3 Business Days prior to
such Distribution  Date. If the Servicer fails to make a required P&I Advance by
12:30 p.m.,  New York City time, on any P&I Advance Date, an Event of Default as
set forth in clause  (a)(i) of Section  7.01 shall occur and the  Trustee  shall
make such P&I  Advance  pursuant to Section  7.05 by 10:00  a.m.,  New York City
time, on the immediately succeeding Business Day. In the event that the Servicer
fails to make a required  P&I Advance  hereunder,  the Paying Agent shall notify
the  Trustee  of such  circumstances  by 1:00 p.m.  (New York City  time) on the
related P&I Advance Date.

     (b) Subject to Section 4.03(c) and (e) below,  the aggregate  amount of P&I
Advances to be made by the Servicer with respect to any Distribution  Date shall
equal the aggregate of: (i) all Monthly  Payments (in each case,  net of related
Servicing  Fees) other than Balloon  Payments,  that were due during the related
Due  Period and  delinquent  as of the close of  business  on the  Business  Day
preceding the related P&I Advance Date (or not advanced by any  Sub-Servicer  on
behalf of the  Servicer) and (ii) with respect to each Mortgage Loan as to which
the  related  Balloon  Payment was due during or prior to the related Due Period
and was  delinquent as of the end of the related Due Period  (including  any REO
Loan as to which the Balloon  Payment would have been past due), an amount equal
to the Assumed Scheduled Payment therefor.  Subject to subsection (c) below, the
obligation  of the  Servicer to make such P&I  Advances is  mandatory,  and with
respect to any Mortgage Loan or REO Loan,  shall continue until the Distribution
Date on which the proceeds,  if any,  received in connection  with a Liquidation
Event with respect thereto are to be distributed.

     (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.

     (d)  In  connection  with  the  recovery  of  any  P&I  Advance  out of the
Certificate Account pursuant to Section 3.05(a),  the Servicer shall be entitled
to pay itself or the  Trustee  and as the case may be (in  reverse of such order
with  respect to any Mortgage  Loan),  out of any amounts then on deposit in the
Certificate  Account,  interest at the Reimbursement Rate in effect from time to
time,  accrued on the amount of such P&I  Advance  from the date made to but not
including  the  date of  reimbursement;  provided,  however,  that  neither  the
Servicer nor any other party shall be entitled to interest accrued on the amount
of any P&I Advance  with respect to the Mortgage  Loans  identified  as Mortgage
Loan ID numbers 65, 155 and 156 on the  Mortgage  Loan  Schedule  hereto for the
period commencing on the date of such P&I Advance and ending on the first day of
the immediately  succeeding  calendar month. The Servicer shall reimburse itself
or the Trustee,  as the case may be, for any  outstanding P&I Advance as soon as
practicably possible after funds available for such purpose are deposited in the
Certificate Account.

     (e) Notwithstanding the foregoing, (i) neither the Servicer nor the Trustee
shall be  required  to make an advance  for Excess  Interest,  Penalty  Charges,
Prepayment Premiums or Yield Maintenance Charges and (ii) the amount required to
be  advanced in respect of  delinquent  Monthly  Payments  or Assumed  Scheduled
Payments  on Mortgage  Loans that have been  subject to an  Appraisal  Reduction
Event will equal,  with respect to any Distribution  Date and any Mortgage Loan,
the amount that would be required to be advanced by the Servicer  without giving
effect to the  Appraisal  Reduction  less any  Appraisal  Reduction  Amount with
respect to such Mortgage Loan for such Distribution Date.

      SECTION 4.04.  Allocation of Collateral Support Deficit.

     (a) On each Distribution Date,  immediately  following the distributions to
be made on such date pursuant to Section 4.01 and the  allocation of Certificate
Deferred Interest pursuant to Section 4.06, the Paying Agent shall calculate the
amount,  if any,  by which (i) the  aggregate  Stated  Principal  Balance of the
Mortgage  Loans  and  any  REO  Loans  expected  to be  outstanding  immediately
following  such  Distribution  Date,  is  less  than  (ii)  the  then  aggregate
Certificate  Balance  of  the  Regular   Certificates  after  giving  effect  to
distributions  of  principal on such  Distribution  Date and the  allocation  of
Certificate  Deferred Interest  pursuant to Section 4.06 (any such deficit,  the
"Collateral Support Deficit"). Any allocation of Collateral Support Deficit to a
Class of Regular  Certificates shall be made by reducing the Certificate Balance
thereof by the amount so allocated.  Any Collateral Support Deficit allocated to
a Class  of  Regular  Certificates  shall  be  allocated  among  the  respective
Certificates of such Class in proportion to the Percentage  Interests  evidenced
thereby.  The  allocation of  Collateral  Support  Deficit  shall  constitute an
allocation  of  losses  and other  shortfalls  experienced  by the  Trust  Fund.
Reimbursement  of  previously  allocated  Collateral  Support  Deficit  will not
constitute  distributions of principal for any purpose and will not result in an
additional  reduction in the Certificate Balance of the Class of Certificates in
respect of which any such reimbursement is made.

     (b) On each  Distribution  Date,  the  Certificate  Balances of the Regular
Certificates  will be reduced without  distribution as a write-off to the extent
of any Collateral  Support Deficit,  if any, allocable to such Certificates with
respect to such  Distribution  Date. Any such write-off shall be allocated among
the respective  Certificates  as follows:  first,  to the Class J  Certificates;
second, to the Class I Certificates; third, to the Class H Certificates; fourth,
to the Class G Certificates;  fifth, to the Class F Certificates;  sixth, to the
Class E Certificates; seventh, to the Class D Certificates; eighth, to the Class
C  Certificates;  ninth, to the Class B  Certificates,  in each case,  until the
remaining  Certificate  Balance  of each  such  Class of  Certificates  has been
reduced  to zero and  tenth,  to the  Class A-1  Certificates  and the Class A-2
Certificates,  pro rata (based upon  Certificate  Balance),  until the remaining
Certificate Balances of such Classes of Certificates have been reduced to zero.

     (c) With respect to any Distribution  Date, any Collateral  Support Deficit
allocated to a Class of Certificates pursuant to Section 4.04(b) with respect to
such  Distribution  Date shall  reduce the  Lower-Tier  Principal  Amount of the
Related Uncertificated Lower-Tier Interest with respect thereto as a write-off.

     SECTION 4.05. Appraisal Reductions.

     The aggregate  Appraisal Reduction will be allocated by the Paying Agent on
each  Distribution  Date,  only for purposes of determining  the identity of the
Controlling  Class and Voting Rights and the amount of P&I Advances with respect
to the related  Mortgage Loan, to the Certificate  Balance of the Class J, Class
I,  Class  H,  Class  G,  Class  F,  Class  E,  Class  D,  Class  C and  Class B
Certificates,  in that order, up to the amount of their  respective  Certificate
Balances.  On any Distribution Date, an Appraisal Reduction that otherwise would
be  allocated  to a Class of  Certificates  will be  allocated  to the next most
subordinate   Class  to  the  extent  that  the  Certificate   Balance  on  such
Distribution Date for such Class of Certificates  (prior to taking the Appraisal
Reduction  into  account)  is  less  than  the  Appraisal   Reduction  for  such
Distribution Date.

     SECTION 4.06. Certificate Deferred Interest.

     (a) On each  Distribution  Date, the amount of interest  distributable to a
Class of Certificates  (other than the Class X Certificates) shall be reduced by
an amount  equal to the amount of Mortgage  Deferred  Interest  for all Mortgage
Loans for the Due Dates  occurring  in the related Due Period  allocated to such
Class of Certificates,  such Mortgage Deferred Interest to be allocated first to
the Class J Certificates, second to the Class I Certificates, third to the Class
H  Certificates,  fourth  to the  Class G  Certificates,  fifth  to the  Class F
Certificates,  sixth  to the  Class  E  Certificates,  seventh  to the  Class  D
Certificates,  eighth  to  the  Class  C  Certificates;  ninth  to the  Class  B
Certificates and tenth, pro rata (based upon Accrued Certificate  Interest),  to
the  Class A-1 and Class  A-2  Certificates,  in each case up to the  respective
Accrued  Certificate  Interest  for each  such  Class of  Certificates  for such
Distribution Date.

     (b) On each Distribution  Date, the Certificate  Balances of the Class A-1,
Class A-2,  Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class
I and Class J Certificates  shall be increased by the amount of the  Certificate
Deferred  Interest  allocated to such Class of Certificates on such Distribution
Date pursuant to Section 4.06(a) above.

     (c)  With  respect  to any  Distribution  Date,  any  Certificate  Deferred
Interest with respect to such  Distribution  Date allocated  pursuant to Section
4.06(a) to a Class of Certificates shall be allocated in reduction of the amount
of interest distributable to the Related Uncertificated Lower-Tier Interest with
respect thereto.  On each  Distribution  Date, to the extent provided in Section
4.06(b), Certificate Deferred Interest will be added to the Lower-Tier Principal
Amount of the  Uncertificated  Lower-Tier  Interests  in the same  manner as the
interest thereon was reduced pursuant to the preceding sentence.


                               [End of Article IV]




<PAGE>




                                    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 through and  including  A-14.  The  Certificates  will be
issuable in registered  form only;  provided,  however,  that in accordance with
Section 5.03 beneficial  ownership  interests in the Regular  Certificates shall
initially  be held and  transferred  through the  book-entry  facilities  of the
Depository.  The Class R and Class LR Certificates  will each be issuable in one
or more  registered,  definitive  physical  certificates  (each,  a  "Definitive
Certificate")  substantially  in the form of Certificates of each Class and with
such applicable legends as are set forth in the Exhibits hereto corresponding to
such Class.  Each  Certificate  will share  ratably in all rights of the related
Class. The Class X Certificates  will be issuable only in minimum  Denominations
of  authorized  initial  Notional  Amount  of not less  than  $1,000,000  and in
integral multiples of $1,000 in excess thereof.  The Offered Certificates (other
than the Class X Certificates) will be issuable only in minimum Denominations of
authorized initial Certificate Balance of not less than $25,000, and in integral
multiples of $1,000 in excess thereof.  The Non-Registered  Certificates  (other
than the Residual  Certificates)  will be issuable in minimum  Denominations  of
authorized  initial  Certificate  Balance  of not  less  than  $250,000,  and in
integral  multiples of $1,000 in excess  thereof.  If the  Original  Certificate
Balance or initial Notional Amount,  as applicable,  of any Class does not equal
an integral  multiple of $1,000,  then a single  additional  Certificate of such
Class may be issued in a minimum  denomination of authorized initial Certificate
Balance or initial Notional Amount,  as applicable,  that includes the excess of
(i) the Original  Certificate Balance or initial Notional Amount, as applicable,
of such Class over (ii) the  largest  integral  multiple of $1,000 that does not
exceed such amount.  The Class R and Class LR Certificates will be issuable only
in one or more Definitive Certificates in denominations  representing Percentage
Interests  of  not  less  than  20%.  With  respect  to any  Certificate  or any
beneficial  interest in a Certificate,  the "Denomination"  thereof shall be (i)
the  amount  (a) set forth on the face  thereof  or, (b) set forth on a schedule
attached  thereto or (c) in the case of any beneficial  interest in a Book-Entry
Certificate,  the interest of the related  Certificate  Owner in the  applicable
Class of Certificates as reflected on the books and records of the Depository or
related  Participants,  as  applicable,  (ii)  expressed  in  terms  of  initial
Certificate  Balance or initial Notional Amount, as applicable,  and (iii) be in
an authorized denomination, as set forth above. The Book-Entry Certificates will
be  issued  as one or more  certificates  registered  in the  name of a  nominee
designated by the Depository,  and Certificate Owners will hold interests in the
Book-Entry  Certificates through the book-entry  facilities of the Depository in
the minimum Denominations and aggregate Denominations as set forth in the above.
No  Certificate  Owner of a Book-Entry  Certificate of any Class thereof will be
entitled to receive a Definitive  Certificate  representing its interest in such
Class,  except as provided in Section 5.03 herein.  Unless and until  Definitive
Certificates  are  issued  in  respect  of a Class of  Book-Entry  Certificates,
beneficial  ownership interests in such Class of Certificates will be maintained
and  transferred  on the  book-entry  records of the  Depository  and Depository
Participants,  and all  references  to  actions  by  Holders  of such  Class  of
Certificates  will refer to action  taken by the  Depository  upon  instructions
received  from the  related  registered  Holders  of  Certificates  through  the
Depository  Participants  in accordance  with the  Depository's  procedures and,
except as  otherwise  set  forth  herein,  all  references  herein to  payments,
notices,  reports and statements to Holders of such Class of  Certificates  will
refer to payments,  notices,  reports and  statements  to the  Depository or its
nominee as the  registered  Holder  thereof,  for  distribution  to the  related
registered  Holders of  Certificates  through  the  Depository  Participants  in
accordance with the Depository's procedures.

     (b) The Certificates shall be executed by manual or facsimile  signature on
behalf of the  Certificate  Registrar  by an  authorized  officer.  Certificates
bearing the manual or facsimile  signatures of individuals  who were at any time
the authorized  officers of the  Certificate  Registrar 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
Authenticating Agent by manual signature, and such certificate of authentication
upon any Certificate shall be conclusive evidence,  and the only evidence,  that
such  Certificate  has been duly  authenticated  and  delivered  hereunder.  All
Certificates  shall  be  dated  the  date of  their  authentication.  The  Chase
Manhattan Bank, 450 West 33rd Street,  15th Floor,  New York, New York 10001, is
hereby  initially  appointed  Authenticating  Agent  with  power  to  act on the
Trustee's  behalf in the  authentication  and  delivery of the  Certificates  in
connection  with  transfers  and  exchanges  as  herein  provided.  If The Chase
Manhattan  Bank resigns or is removed as Servicer in  accordance  with the terms
hereof,  The Chase  Manhattan  Bank shall be entitled to  immediately  resign as
Authenticating  Agent by giving  written  notice  thereof to the Trustee and the
Servicer.  If The Chase  Manhattan  Bank is removed as  Servicer  pursuant to an
Event of Default described in Section 7.01(a)(v),  (vi) or (vii), then The Chase
Manhattan   Bank  shall  be  terminated   as   Authenticating   Agent.   If  the
Authenticating  Agent  resigns or is  terminated,  the Trustee  shall  appoint a
successor Authenticating Agent which may be the Trustee or an Affiliate thereof.

     (c) Any of the  Certificates  may be issued  with  appropriate  insertions,
omissions,  substitutions  and  variations,  and may have imprinted or otherwise
reproduced thereon such legend or legends,  not inconsistent with the provisions
of this  Agreement,  as may be  required to comply with any law or with rules or
regulations  pursuant  thereto,  or with the rules of any  securities  market in
which the Certificates are admitted to trading, or to conform to general usage.

     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 Chase Manhattan Bank, 450 West 33rd Street,  15th Floor,  New York, New York
10001 is hereby  initially  appointed  Certificate  Registrar for the purpose of
registering  Certificates  and transfers and exchanges of Certificates as herein
provided.  The  Certificate  Registrar  may  appoint,  by a  written  instrument
delivered to the Depositor,  the Trustee, the Special Servicer and the Servicer,
any other  bank or trust  company  to act as  Certificate  Registrar  under such
conditions as the predecessor Certificate Registrar may prescribe, provided that
the predecessor Certificate Registrar shall not be relieved of any of its duties
or  responsibilities  hereunder by reason of such  appointment.  If the Servicer
resigns  or is  removed  in  accordance  with the  terms  hereof,  and The Chase
Manhattan Bank resigns as Certificate  Registrar,  the Trustee shall immediately
succeed  to its  predecessor's  duties as  Certificate  Registrar.  If The Chase
Manhattan Bank is removed as Servicer  pursuant to an Event of Default described
in Section  7.01(a)(v),  (vi) or (vii),  then The Chase  Manhattan Bank shall be
terminated  as  Certificate  Registrar  and,  with  respect  to  its  duties  as
Certificate  Registrar,  shall  immediately  be succeeded  by the  Trustee.  The
Depositor,  the Trustee, the Paying Agent, the Servicer and the Special Servicer
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.  The names and addresses of all  Certificateholders  and the names and
addresses of the  transferees  of any  Certificates  shall be  registered in the
Certificate  Register;  provided,  however,  in no event  shall the  Certificate
Registrar  be  required to maintain  in the  Certificate  Register  the names of
Certificate  Owners.  The Person in whose name any  Certificate is so registered
shall be deemed  and  treated  as the sole  owner  and  Holder  thereof  for all
purposes of this  Agreement and the  Certificate  Registrar,  the Servicer,  the
Trustee,  the Paying  Agent,  the Special  Servicer and any agent of any of them
shall not be affected by any notice or knowledge to the  contrary.  A Definitive
Certificate  is  transferable  or  exchangeable  only upon the surrender of such
Certificate to the  Certificate  Registrar at its office  maintained at 450 West
33rd Street,  New York, New York 10001 or at the Corporate Trust Office,  if the
Trustee is the Certificate  Registrar (the "Registrar  Office") together with an
assignment  and  transfer  (executed  by  the  Holder  or  his  duly  authorized
attorney).  Subject to the  requirements of Sections  5.02(b),  (c) and (d), the
Certificate  Registrar  shall  execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in  Denominations of a like aggregate  Denomination as the
Definitive  Certificate being surrendered.  Such Certificates shall be delivered
by  the  Certificate   Registrar  in  accordance  with  Section  5.02(e).   Each
Certificate  surrendered for registration of transfer shall be canceled, and the
Certificate  Registrar shall hold such canceled  Certificates in accordance with
its standard procedures.

     (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. If a transfer (other than one by the Depositor to
an  Affiliate  thereof) is to be made in  reliance  upon an  exemption  from the
Securities Act, and under the applicable state securities laws, then either: (i)
the  Certificate  Registrar  shall  require that the  transferee  deliver to the
Certificate  Registrar  an  investment  representation  letter (the  "Investment
Representation  Letter") substantially in the form of Exhibit C attached hereto,
which Investment  Representation Letter shall certify,  among other things, that
the  transferee  is an  institutional  "accredited  investor" as defined in Rule
501(a)(1),  (2),  (3) or (7) of  Regulation  D  under  the  Securities  Act  (an
"Institutional  Accredited  Investor") or a "qualified  institutional  buyer" as
defined  in Rule  144A  under the  Securities  Act (a  "Qualified  Institutional
Buyer"),  and the  Certificate  Registrar  may also require that the  transferee
deliver to the Certificate Registrar an Opinion of Counsel if such transferee is
not a Qualified  Institutional Buyer or (ii) if the certifications  described in
the preceding clause (i) cannot be provided, (a) the Certificate Registrar shall
require  an  Opinion  of  Counsel  reasonably  satisfactory  to the  Certificate
Registrar  and the  Depositor  that such  transfer  may be made  pursuant  to an
exemption,  describing the  applicable  exemption and the basis  therefor,  from
registration  or  qualification  under  the  Securities  Act,  applicable  state
securities  laws and other relevant laws,  which Opinion of Counsel shall not be
an expense of the Trust Fund, the  Certificate  Registrar,  the Depositor or the
Trustee  and (b) the  Certificate  Registrar  shall  require the  transferor  to
execute a  certification  in form and substance  satisfactory to the Certificate
Registrar setting forth the facts surrounding such transfer;  provided, however,
that a transfer of a Non-Registered Certificate of any such Class may be made to
a trust if the  transferor  provides  to the  Certificate  Registrar  and to the
Trustee a  certification  that  interests in such trust may only be  transferred
subject to  requirements  substantially  to the effect set forth in this Section
5.02. The Servicer will furnish,  or cause to be furnished,  upon the request of
any Holder of Non-Registered  Certificates,  to a prospective  purchaser of such
Non-Registered  Certificates  who  is  a  Qualified  Institutional  Buyer,  such
information as is specified in paragraph (d)(4) of Rule 144A with respect to the
Trust Fund,  unless,  at the time of such  request,  the entity with  respect to
which  such   information  is  to  be  provided  is  subject  to  the  reporting
requirements  of Section 15(d) of the Exchange Act. None of the  Depositor,  the
Trustee,  the Servicer 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 Depositor,  the Trustee, the Servicer 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.  Unless the  Certificate  Registrar
determines  otherwise  in  accordance  with  applicable  law and the  rules  and
procedures  of, or  applicable  to, the  Depository  (the  "Depository  Rules"),
transfers of a beneficial interest in a Book-Entry  Certificate  representing an
interest  in a  Non-Registered  Certificate  that is not rated in one of the top
four categories by a nationally  recognized  statistical rating  organization to
(i) an Institutional  Accredited Investor will require delivery in the form of a
Definitive  Certificate  and  the  Certificate  Registrar  shall  register  such
transfer  only upon  compliance  with the  foregoing  provisions of this Section
5.02(b) or (ii) a Qualified Institutional Buyer may only be effectuated by means
of an "SRO Rule 144A System" approved for such purpose by the Commission.

     Unless  the  Non-Registered  Certificates  have been  registered  under the
Securities  Act,  each of the  Non-Registered  Certificates  shall bear a legend
substantially to the following effect:

          THIS   CERTIFICATE  HAS  NOT  BEEN   REGISTERED   UNDER  THE
          SECURITIES ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),
          OR ANY STATE SECURITIES  LAWS.  NEITHER THIS CERTIFICATE NOR
          ANY INTEREST OR PARTICIPATION HEREIN MAY BE REOFFERED, SOLD,
          ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE
          DISPOSED  OF IN THE ABSENCE OF SUCH  REGISTRATION  OR UNLESS
          SUCH   TRANSACTION  IS  EXEMPT  FROM,  OR  NOT  SUBJECT  TO,
          REGISTRATION UNDER THE SECURITIES ACT.

          THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF
          AGREES  NOT  TO  OFFER,  SELL  OR  OTHERWISE  TRANSFER  SUCH
          CERTIFICATE  EXCEPT IN ACCORDANCE WITH ALL APPLICABLE  STATE
          SECURITIES LAWS AND (a) PURSUANT TO A REGISTRATION STATEMENT
          WHICH HAS BEEN DECLARED  EFFECTIVE UNDER THE SECURITIES ACT,
          (b) FOR SO LONG AS THIS  CERTIFICATE  IS ELIGIBLE FOR RESALE
          PURSUANT  TO RULE  144A  UNDER  THE  SECURITIES  ACT  ("RULE
          144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS A
          "QUALIFIED INSTITUTIONAL BUYER" AS DEFINED IN RULE 144A IN A
          TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (c) TO AN
          INSTITUTIONAL  "ACCREDITED  INVESTOR"  WITHIN THE MEANING OF
          RULE 501 (a)(1),  (2), (3) OR (7) OF  REGULATION D UNDER THE
          SECURITIES ACT IN A TRANSACTION EXEMPT FROM THE REGISTRATION
          REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (d) PURSUANT TO
          ANOTHER   AVAILABLE    EXEMPTION   FROM   THE   REGISTRATION
          REQUIREMENTS OF THE SECURITIES  ACT,  SUBJECT IN EACH OF THE
          FOREGOING  CASES  TO  THE  COMPLETION  AND  DELIVERY  BY THE
          TRANSFEROR TO THE CERTIFICATE  REGISTRAR OF A CERTIFICATE OF
          TRANSFER  IN THE FORM  APPEARING  ON THE  LAST  PAGE OF THIS
          CERTIFICATE.

          THE  INITIAL   INVESTOR  IN  THIS   CERTIFICATE,   AND  EACH
          SUBSEQUENT PURCHASER OF THIS CERTIFICATE, BY PURCHASING THIS
          CERTIFICATE OR AN INTEREST HEREIN,  IS DEEMED TO HAVE AGREED
          TO COMPLY WITH CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN
          THE POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE IS ALSO
          REQUIRED  TO DELIVER  AN  INVESTMENT  REPRESENTATION  LETTER
          SUBSTANTIALLY  IN THE FORM OF EXHIBIT C TO THE  POOLING  AND
          SERVICING  AGREEMENT  IF  SUCH  TRANSFEREE  IS  A  QUALIFIED
          INSTITUTIONAL BUYER OR AN INSTITUTIONAL ACCREDITED INVESTOR,
          AND MAY ALSO BE REQUIRED TO DELIVER AN OPINION OF COUNSEL IF
          SUCH  TRANSFEREE  IS  NOT A  QUALIFIED  INSTITUTIONAL  BUYER
          WITHIN THE MEANING OF RULE 144A.

     (c) With respect to the Subordinate Certificates, no sale, transfer, pledge
or other  disposition by any Holder of any such Certificate shall be made unless
the Certificate Registrar shall have received either (i) a representation letter
from the proposed  purchaser or transferee of such Certificate  substantially in
the form of  Exhibit  G  attached  hereto,  to the  effect  that  such  proposed
purchaser  or  transferee  is not (a) an employee  benefit  plan  subject to the
fiduciary  responsibility  provisions of ERISA or Section 4975 of the Code, or a
governmental plan (as defined in Section 3(32) of ERISA) subject to any federal,
state or local law ("Similar  Law") which is, to a material  extent,  similar to
the  foregoing  provisions  of ERISA or the Code (each a "Plan") or (b) a person
acting on behalf of or using the  assets of any such Plan  (including  an entity
whose  underlying  assets  include  Plan assets by reason of  investment  in the
entity by such Plan and the  application  of Department of Labor  Regulation ss.
2510.3-101),  other than an  insurance  company  using the assets of its general
account   under   circumstances   whereby  the  purchase  and  holding  of  such
Certificates  by such  insurance  company  would be exempt  from the  prohibited
transaction  provisions of ERISA and the Code under Prohibited Transaction Class
Exemption 95-60 or (ii) if such Certificate is presented for registration in the
name of a purchaser or transferee  that is any of the  foregoing,  an Opinion of
Counsel in form and substance  satisfactory to the Certificate Registrar and the
Depositor to the effect that the acquisition and holding of such  Certificate by
such  purchaser  or  transferee  will not result in the assets of the Trust Fund
being  deemed to be "plan  assets" and subject to the  fiduciary  responsibility
provisions of ERISA,  the prohibited  transaction  provisions of the Code or the
provisions  of any Similar Law,  will not  constitute or result in a "prohibited
transaction"  within  the  meaning  of  ERISA,  Section  4975 of the Code or any
Similar Law, and will not subject the Trustee,  the Certificate  Registrar,  the
Servicer,  the  Special  Servicer,  the  Paying  Agent,  the  Underwriters,  the
Placement  Agents or the  Depositor to any  obligation  or liability  (including
obligations  or  liabilities  under ERISA,  Section 4975 of the Code or any such
Similar Law) in addition to those set forth in the  Agreement.  The  Certificate
Registrar shall not register the sale, transfer,  pledge or other disposition of
any such  Certificate  unless the Certificate  Registrar has received either the
representation  letter  described  in clause (i) above or the Opinion of Counsel
described in clause (ii) above. The costs of any of the foregoing representation
letters or Opinions of Counsel shall not be borne by any of the  Depositor,  the
Servicer, the Special Servicer, the Trustee, the Paying Agent, the Underwriters,
the Placement  Agents,  the  Certificate  Registrar or and the Trust Fund.  Each
Certificate Owner of a Subordinate Certificate shall be deemed to represent that
it is not a Person  specified in clauses (a) or (b) above.  Any transfer,  sale,
pledge or other  disposition of any such  Certificates  that would constitute or
result in a prohibited  transaction under ERISA, Section 4975 of the Code or any
Similar Law, or would  otherwise  violate the provisions of this Section 5.02(c)
shall be deemed  absolutely  null and void ab initio,  to the  extent  permitted
under applicable law.

     So  long as any of the  Class  of  Certificates  remains  outstanding,  the
Servicer will make available,  or cause to be made available,  upon request,  to
any  Holder  and any  Person to whom any such  Certificate  of any such Class of
Certificates may be offered or sold, transferred,  pledged or otherwise disposed
of by such  Holder,  information  with  respect  to the  Servicer,  the  Special
Servicer or the  Mortgage  Loans  necessary  to the  provision  of an Opinion of
Counsel described in this Section 5.02(c).

          (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 Paying Agent under clause
     (ii) below to deliver  payments  to a Person  other than such  Person.  The
     rights of each  Person  acquiring  any  Ownership  Interest  in a  Residual
     Certificate are expressly subject to the following provisions:

               (A) No Person  holding or acquiring any  Ownership  Interest in a
          Residual  Certificate  shall be a Disqualified  Organization  or agent
          thereof  (including  a  nominee,  middleman  or  similar  person)  (an
          "Agent"),  a Plan or a Person  acting on behalf  of or  investing  the
          assets of a Plan (such Plan or Person, an "ERISA  Prohibited  Holder")
          or a Non-U.S.  Person and shall  promptly  notify  the  Servicer,  the
          Trustee  and the  Certificate  Registrar  of any  change or  impending
          change to such status;

               (B) In  connection  with any proposed  Transfer of any  Ownership
          Interest in a Residual  Certificate,  the Certificate  Registrar shall
          require  delivery to it, and no Transfer of any  Residual  Certificate
          shall be  registered  until the  Certificate  Registrar  receives,  an
          affidavit  substantially in the form attached hereto as Exhibit D-1 (a
          "Transfer  Affidavit")  from  the  proposed  Transferee,  in form  and
          substance satisfactory to the Certificate Registrar,  representing and
          warranting,  among  other  things,  that  such  Transferee  is  not  a
          Disqualified Organization or Agent thereof, an ERISA Prohibited Holder
          or a Non-U.S.  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 by a
          proposed  Transferee  under  clause  (b)  above,  if  the  Certificate
          Registrar  has actual  knowledge  that the  proposed  Transferee  is a
          Disqualified Organization or Agent thereof, an ERISA Prohibited Holder
          or a Non-U.S.  Person,  no  Transfer  of an  Ownership  Interest  in a
          Residual  Certificate to such proposed  Transferee  shall be effected;
          and

               (D) Each Person holding or acquiring any Ownership  Interest in a
          Residual  Certificate shall agree (1) to require a Transfer  Affidavit
          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 letter substantially
          in the form  attached  hereto as Exhibit D-2 (a  "Transferor  Letter")
          certifying that,  among other things,  it has no actual knowledge that
          such  prospective  Transferee is a Disqualified  Organization or Agent
          thereof, an ERISA Prohibited Holder or a Non-U.S. Person.

          (ii) 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  Servicer,  the  Authenticating  Agent  and 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;  provided,
     however, that the Certificate Registrar shall be under such liability for a
     registration  of  Transfer  of a  Residual  Certificate  if it  has  actual
     knowledge that the proposed  Transferee is a Disqualified  Organization  or
     Agent thereof, an ERISA Prohibited Holder or a Non-U.S. Person in violation
     of Section 5.02(d)(i)(C) above.

          (iii) The  Servicer  shall  make  available  to the  Internal  Revenue
     Service and those Persons specified by the REMIC  Provisions,  upon written
     request of the Trustee,  all information in its possession and necessary to
     compute  any tax  imposed  as a  result  of the  Transfer  of an  Ownership
     Interest  in a Residual  Certificate  to any  Person who is a  Disqualified
     Organization  or Agent  thereof,  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.

     (e) Subject to the  restrictions on transfer and exchange set forth in this
Section 5.02, the Holder of any Definitive  Certificate may transfer or exchange
the same in  whole  or in part  (with a  Denomination  equal  to any  authorized
denomination) by surrendering such Certificate at the Registrar Office or at the
office of any successor Certificate Registrar or transfer agent appointed by the
Certificate  Registrar,  together  with an  instrument of assignment or transfer
(executed  by the  Holder  or its  duly  authorized  attorney),  in the  case of
transfer, and a written request for exchange in the case of exchange. Subject to
the  restrictions  on transfer  set forth in this  Section  5.02 and  Depository
Rules,  any Certificate  Owner owning a beneficial  interest in a Non-Registered
Certificate may cause the  Certificate  Registrar to request that the Depository
exchange such  Certificate  Owner's  beneficial  interest in a Book-Entry  for a
Definitive Certificate or Certificates.  Following a proper request for transfer
or exchange,  the Certificate  Registrar  shall,  within 5 Business Days of such
request if made at such Registrar  Office, or within 10 Business Days if made at
the office of a transfer agent (other than the Certificate  Registrar),  execute
and deliver at such Registrar Office or at the office of such transfer agent, as
the case may be, to the  transferee  (in the case of transfer) or Holder (in the
case of exchange) or send by first class mail (at the risk of the  transferee in
the case of transfer or Holder in the case of  exchange)  to such address as the
transferee or Holder, as applicable,  may request,  a Definitive  Certificate or
Certificates,  as the case may require, for a like aggregate Denomination and in
such  Denomination or  Denominations  as may be requested.  The presentation for
transfer or exchange of any  Definitive  Certificate  shall not be valid  unless
made at the  Registrar  Office  or at the  office  of a  transfer  agent  by the
registered  Holder in  person,  or by a duly  authorized  attorney-in-fact.  The
Certificate  Registrar  may  decline to accept any  request  for an  exchange or
registration  of  transfer  of any  Certificate  during  the  period  of 15 days
preceding any Distribution Date.

     (f) In the event a Responsible Officer of the Certificate Registrar becomes
aware that a Definitive  Certificate (other than a Definitive Certificate issued
in exchange for a Certificate  representing  an interest in the Class A-1, Class
A-2, Class B, Class C, Class D, Class E or Class X Certificates) or a beneficial
interest in a Book-Entry Certificate  representing a Non-Registered  Certificate
is being held by or for the benefit of a Person who is not an Eligible Investor,
or that such holding is unlawful under the laws of a relevant jurisdiction, then
the  Certificate  Registrar  shall  have the  right to void  such  transfer,  if
permitted  under  applicable  law,  or to  require  the  investor  to sell  such
Definitive  Certificate or beneficial interest in such Book-Entry Certificate to
an Eligible Investor within 14 days after notice of such  determination and each
Certificateholder by its acceptance of a Certificate  authorizes the Certificate
Registrar to take such action.

     (g) The  Certificate  Registrar  shall provide  notice to the Trustee,  the
Servicer,  the Special  Servicer,  the Paying  Agent and the  Depositor  of each
transfer of a  Certificate  and to provide each such Person with an updated copy
of the  Certificate  Register on or about January 1st and July 1st of each year,
commencing July 1, 1998.

     (h) No fee or service charge shall be imposed by the Certificate  Registrar
for its services in respect of any registration of transfer or exchange referred
to in this  Section  5.02  except as  provided  below.  In  connection  with any
transfer to an Institutional Accredited Investor, the transferor shall reimburse
the Trust Fund for any costs (including the cost of the Certificate  Registrar's
counsel's  review of the  documents  and any legal  opinions,  submitted  by the
transferor  or  transferee  to the  Certificate  Registrar  as provided  herein)
incurred by the  Certificate  Registrar in connection  with such transfer.  With
respect  to any  transfer  or  exchange  of  any  Certificate,  the  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     (i) 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.

     SECTION 5.03. Book-Entry Certificates.

     (a) The  Regular  Certificates  shall  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
Section  5.02(e)  above or  subsection  (c)  below,  shall  not be  entitled  to
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  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.

     (b) The Trustee, the Servicer,  the Special Servicer, the Paying Agent, the
Depositor 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.

     (c) If (i)(A) the Depositor  advises the Trustee,  the Paying Agent and the
Certificate  Registrar in writing that the  Depository  is no longer  willing or
able to properly discharge its  responsibilities  with respect to the Book-Entry
Certificates and (B) the Depositor is unable to locate a qualified successor, or
(ii) the Depositor at its option  advises the Trustee,  the Paying Agent and the
Certificate  Registrar  in writing that it elects to  terminate  the  book-entry
system  through  the  Depository,  the Paying  Agent shall  notify the  affected
Certificate Owners, through the Depository with respect to all, any Class or any
portion of any Class of the  Certificates  or (iii) the Trustee  determines that
Definitive  Certificates  are  required in  accordance  with the  provisions  of
Section 5.03(e),  of the occurrence of any such event and of the availability of
Definitive   Certificates  to  Certificate  Owners  requesting  the  same.  Upon
surrender to the  Certificate  Registrar of the Book-Entry  Certificates  by the
Depository or any custodian  acting on behalf of the Depository,  accompanied by
registration  instructions from the Depository for registration of transfer, the
Certificate   Registrar  shall  execute,  and  the  Authenticating  Agent  shall
authenticate and deliver,  within 5 Business Days of such request if made at the
Registrar Office, or within 10 Business Days if made at the office of a transfer
agent (other than the Certificate Registrar), the Definitive Certificates to the
Certificate Owners identified in such instructions.  None of the Depositor,  the
Paying  Agent,   the  Servicer,   the  Trustee,   the  Special   Servicer,   the
Authenticating Agent and 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 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.

     (d) The Book-Entry  Certificates  (i) shall be delivered by the Certificate
Registrar to the Depository, or pursuant to the Depository's  instructions,  and
shall be  registered  in the name of Cede & Co.  and  (ii)  shall  bear a legend
substantially to the following effect:

          Unless  this  certificate  is  presented  by  an  authorized
          representative  of The Depository Trust Company,  a New York
          corporation  ("DTC"),  to  the  Certificate   Registrar  for
          registration  of  transfer,  exchange  or  payment,  and any
          certificate  issued is  registered in the name of Cede & Co.
          or in such  other  name  as is  requested  by an  authorized
          representative of DTC (and any payment is made to Cede & Co.
          or to such other  entity as is  requested  by an  authorized
          representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE
          HEREOF  FOR  VALUE  OR  OTHERWISE  BY OR TO  ANY  PERSON  IS
          WRONGFUL  inasmuch as the  registered  owner hereof,  Cede &
          Co., has an interest herein.

     The Book-Entry  Certificates may be deposited with such other Depository as
the Certificate  Registrar may from time to time designate,  and shall bear such
legend as may be appropriate.

     (e) If the Trustee has  instituted  or has been  directed to institute  any
judicial  proceeding in a court to enforce the rights of the  Certificateholders
under the  Certificates,  and the  Trustee has been  advised by counsel  that in
connection  with such  proceeding it is necessary or appropriate for the Trustee
to obtain  possession  of all or any portion of the  Certificates  evidenced  by
Book-Entry  Certificates,  the Trustee may in its sole discretion determine that
such   Certificates   shall  no  longer  be  represented   by  such   Book-Entry
Certificates.  In such  event,  the  Certificate  Registrar  will  execute,  the
Authenticating  Agent  will  authenticate  and the  Certificate  Registrar  will
deliver, in exchange for such Book-Entry  Certificates,  Definitive Certificates
in a  Denomination  equal  to the  aggregate  Denomination  of  such  Book-Entry
Certificates to the party so requesting such  Definitive  Certificates.  In such
event,  the  Trustee  shall  notify  the  affected  Certificate  Owners and make
appropriate arrangements for the effectuation of the purpose of this clause.

     (f) Upon acceptance for exchange or transfer of a beneficial  interest in a
Book-Entry  Certificate for a Definitive  Certificate,  as provided herein,  the
Certificate  Registrar  shall  endorse  on a  schedule  affixed  to the  related
Book-Entry  Certificate (or on a continuation  of such schedule  affixed to such
Book-Entry  Certificate  and  made  a  part  thereof)  an  appropriate  notation
evidencing  the  date  of  such  exchange  or  transfer  and a  decrease  in the
Denomination of such Book-Entry  Certificate  equal to the  Denomination of such
Definitive Certificate issued in exchange therefor or upon transfer thereof.

     (g) If a Holder of a Definitive  Certificate wishes at any time to transfer
such  Certificate to a Person who wishes to take delivery thereof in the form of
a  beneficial  interest in the  Book-Entry  Certificate,  such  transfer  may be
effected only in accordance with Depository Rules and this Section 5.03(g). Upon
receipt  by  the  Certificate  Registrar  at the  Registrar  Office  of (i)  the
Definitive  Certificate  to be  transferred  with  an  assignment  and  transfer
pursuant to Section 5.02(a),  (ii) written instructions given in accordance with
Depository  Rules directing the  Certificate  Registrar to credit or cause to be
credited to another  account a  beneficial  interest  in the related  Book-Entry
Certificate,   in  an  amount  equal  to  the  Denomination  of  the  Definitive
Certificate to be so transferred, (iii) a written order given in accordance with
the Depository Rules containing information regarding the account to be credited
with  such  beneficial  interest  and  (iv)  if the  affected  Certificate  is a
Non-Registered   Certificate  an  Investment   Representation  Letter  from  the
transferee  to the effect  that such  transferee  is a  Qualified  Institutional
Buyer,  the  Certificate  Registrar  shall cancel such  Definitive  Certificate,
execute and deliver a new Definitive  Certificate  for the  Denomination  of the
Definitive Certificate not so transferred,  registered in the name of the Holder
or the Holder's  transferee (as instructed by the Holder),  and the  Certificate
Registrar shall instruct the Depository or the custodian holding such Book-Entry
Certificate  on behalf of the  Depository  to increase the  Denomination  of the
related Book-Entry Certificate by the Denomination of the Definitive Certificate
to be so  transferred,  and to credit or cause to be  credited to the account of
the Person specified in such  instructions a corresponding  Denomination of such
Book-Entry Certificate.

     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 of actual
notice to the Trustee or the  Certificate  Registrar that such  Certificate  has
been acquired by a bona fide purchaser, the Certificate Registrar shall execute,
and the Authenticating  Agent 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 of 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 Trust Fund,  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  presentation of a Certificate  for  registration of transfer,
the  Depositor,  the Servicer,  the Special  Servicer,  the Trustee,  the Paying
Agent,  the  Certificate  Registrar  and any agents of any of them may treat the
person  in whose  name  such  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,  except as and to the extent provided in
the definition of "Certificateholder,"  and none of the Depositor, the Servicer,
the Special Servicer,  the Trustee, the Paying Agent, the Certificate  Registrar
and any agent of any of them shall be affected by notice to the contrary  except
as provided in Section 5.02(d).

     SECTION 5.06. Appointment of Paying Agent.

     The Chase Manhattan Bank, 450 West 33rd Street,  15th Floor,  New York, New
York 10001 is hereby  initially  appointed Paying Agent to act on the Servicer's
behalf in accordance  with the terms of this  Agreement.  If The Chase Manhattan
Bank resigns or is removed as Servicer in accordance with the terms hereof,  The
Chase Manhattan Bank shall be entitled to immediately  resign as Paying Agent by
giving  written  notice  thereof to the Trustee and the  Servicer.  If The Chase
Manhattan Bank is removed as Servicer  pursuant to an Event of Default described
in Section  7.01(a)(v),  (vi) or (vii),  then The Chase  Manhattan Bank shall be
terminated as Paying Agent.  If the Paying Agent resigns or is  terminated,  the
Trustee  shall  appoint a successor  Paying Agent which may be the Trustee or an
Affiliate thereof. The Trustee shall enter into a side agreement with the Paying
Agent,  which agreement  shall set forth the amount of  compensation  the Paying
Agent is  entitled  to retain  from  amounts  otherwise  payable to the  Trustee
pursuant to Sections 3.05 and 8.05 of the Pooling Agreement.

                               [End of Article V]



<PAGE>



                                   ARTICLE VI

                               THE DEPOSITOR, THE
                        SERVICER AND THE SPECIAL SERVICER



     SECTION  6.01.  Liability  of the  Depositor,  the Servicer and the Special
Servicer.

     The  Depositor,  the Servicer and the Special  Servicer  shall be liable in
accordance   herewith  only  to  the  extent  of  the   respective   obligations
specifically imposed upon and undertaken by the Depositor,  the Servicer and the
Special Servicer herein.

     SECTION 6.02.  Merger,  Consolidation  or Conversion of the Depositor,  the
Servicer or the Special Servicer.

     (a) Subject to subsection (b) below,  the  Depositor,  the Servicer and the
Special  Servicer  each will  keep in full  effect  its  existence,  rights  and
franchises  as  a  corporation  under  the  laws  of  the  jurisdiction  of  its
incorporation   or   organization,   and  each  will  obtain  and  preserve  its
qualification  to do business as a foreign  corporation 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.

     (b) The Depositor, the Servicer and the Special Servicer each may be merged
or consolidated with or into any Person, or transfer all or substantially all of
its assets to any Person,  in which case any Person resulting from any merger or
consolidation to which the Depositor, the Servicer or the Special Servicer shall
be a party,  or any Person  succeeding  to the  business of the  Depositor,  the
Servicer or the Special Servicer,  shall be the successor of the Depositor,  the
Servicer and the Special Servicer,  as the case may be,  hereunder,  without the
execution or filing of any paper (other than an assumption agreement wherein the
successor  shall agree to perform the obligations of and serve as the Depositor,
the Servicer or the Special Servicer, as the case may be, in accordance with the
terms of this  Agreement)  or any  further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding; provided, however, that
such  merger,  consolidation  or  succession  will not  result in a  withdrawal,
downgrading  or  qualification  of the  then-current  ratings of the  Classes of
Certificates  that have been so rated (as  evidenced  by a letter to such effect
from each Rating Agency).

     SECTION 6.03. Limitation on Liability of the Depositor,  the Servicer,  the
Special Servicer and Others.

     (a) Neither the Depositor, the Servicer (whether acting in such capacity or
as the Paying Agent, the Authenticating Agent or the Certificate Registrar), the
Special Servicer nor any of the directors,  officers, employees or agents of any
of  the   foregoing   shall  be  under  any   liability  to  the  Trust  or  the
Certificateholders for any action taken or for refraining from the taking of any
action in good faith  pursuant  to this  Agreement,  or for errors in  judgment;
provided,  however,  that this provision  shall not protect the  Depositor,  the
Servicer,  the  Special  Servicer  or any such  Person  against  any  breach  of
warranties or representations made herein or any liability which would otherwise
be imposed  by reason of willful  misfeasance,  bad faith or  negligence  in the
performance  of duties or by reason of negligent  disregard of  obligations  and
duties  hereunder.  The Depositor,  the Servicer,  the Special  Servicer and any
general partner of the foregoing and any director, officer, employee or agent of
the Depositor,  the Servicer,  the Special  Servicer or any such general partner
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 Depositor,  the Servicer,  the Special  Servicer and any general
partner of the foregoing and any director,  officer, employee or agent of any of
the foregoing  shall be  indemnified  and held harmless by the Trust against any
loss, liability or expense incurred in connection with any legal action relating
to this  Agreement  or the  Certificates,  other  than any  loss,  liability  or
expense:  (i)  specifically  required to be borne thereby  pursuant to the terms
hereof;  (ii)  incurred  in  connection  with any  breach  of a  representation,
warranty or covenant made by it herein;  (iii)  incurred by reason of bad faith,
willful misconduct or negligence in the performance of its obligations or duties
hereunder,  or by reason of negligent disregard of such obligations or duties or
(iv) in the case of the Depositor and any of its directors,  officers, employees
and agents,  incurred in  connection  with any  violation  by any of them of any
state or federal securities law.

     (b) None of the Depositor, the Servicer (whether acting in such capacity or
as the Paying Agent, the Authenticating Agent or the Certificate  Registrar) and
the Special  Servicer shall be under any  obligation to appear in,  prosecute or
defend any legal or administrative  action,  proceeding,  hearing or examination
that is not incidental to its  respective  duties under this Agreement and which
in its opinion may involve it in any expense or  liability;  provided,  however,
that the Depositor,  the Servicer or the Special  Servicer may in its discretion
undertake any such action,  proceeding,  hearing or examination that it may deem
necessary or desirable in respect to this Agreement and the rights and duties of
the parties  hereto and the interests of the  Certificateholders  hereunder.  In
such event, the legal expenses and costs of such action, proceeding,  hearing or
examination and any liability resulting  therefrom shall be expenses,  costs and
liabilities of the Trust Fund,  and the Depositor,  the Servicer and the Special
Servicer shall be entitled to be reimbursed therefor out of amounts attributable
to the  Mortgage  Loans on deposit in the  Certificate  Account as  provided  by
Section 3.05(a).

     (c) Each of the Servicer and the Special  Servicer  agrees to indemnify the
Depositor,  the Trustee  and the Trust and any  director,  officer,  employee or
agent  thereof,  and hold them  harmless,  from and  against any and all claims,
losses, penalties, fines, forfeitures,  legal fees and related costs, judgments,
and any other costs, liabilities, fees and expenses that any of them may sustain
arising from or as a result of any willful misfeasance,  bad faith or negligence
of the Servicer or the Special Servicer,  as the case may be, in the performance
of its obligations and duties under this Agreement  (including acts or omissions
occurring  in their  capacity as agent for the Trustee) or by reason of reckless
disregard  by the Servicer or the Special  Servicer,  as the case may be, of its
duties and obligations  hereunder or by reason of breach of any  representations
or warranties  made herein.  The Trustee or the  Depositor,  as the case may be,
shall immediately notify the Servicer or the Special Servicer, as applicable, if
a claim is made by a third party with respect to this  Agreement or the Mortgage
Loans entitling it to indemnification  hereunder,  whereupon the Servicer or the
Special  Servicer,  as the case may be,  shall  assume the defense of such claim
(with counsel  reasonably  satisfactory to the Trustee or the Depositor) and pay
all expenses in connection therewith,  including counsel fees, and promptly pay,
discharge and satisfy any judgment or decree which may be entered  against it or
them in respect of such  claim.  Any  failure to so notify the  Servicer  or the
Special  Servicer,  as the case may be,  shall not  affect any rights any of the
foregoing Persons may have to indemnification under this Agreement or otherwise,
unless the Servicer's, or the Special Servicer's, as the case may be, defense of
such claim is materially prejudiced thereby. The indemnification provided herein
shall  survive  the  termination  of  this  Agreement  and  the  termination  or
resignation of the Servicer, the Trustee and the Special Servicer.

     SECTION 6.04. Depositor, Servicer and Special Servicer Not to Resign.

     Subject to the  provisions  of Section  6.02,  none of the  Depositor,  the
Servicer and the Special Servicer shall resign from their respective obligations
and duties  hereby  imposed on each of them except upon (a)  determination  that
such party's duties hereunder are no longer  permissible under applicable law or
(b) in the case of the Servicer,  upon the appointment of, and the acceptance of
such appointment by, a successor  Servicer and receipt by the Trustee of written
confirmation  from each  applicable  Rating  Agency  that such  resignation  and
appointment will not cause such Rating Agency to downgrade,  withdraw or qualify
any of the ratings  assigned by such Rating Agency to any Class of Certificates.
Only the Servicer shall be permitted to resign pursuant to clause (b) above. Any
such determination  permitting the resignation of the Depositor, the Servicer or
the  Special  Servicer  pursuant to clause (a) above  shall be  evidenced  by an
Opinion  of  Counsel  (at the  expense of the  resigning  party) to such  effect
delivered  to the  Trustee.  Notwithstanding  anything  set forth  herein to the
contrary,  The Chase  Manhattan  Bank may  transfer  and  assign  its rights and
obligations  hereunder to an affiliate of The Chase  Manhattan  Bank,  provided,
that The Chase  Manhattan Bank receives  written  confirmation  from each Rating
Agency that such assignment will not, in and of itself,  cause the  downgrading,
withdrawal or  qualification  of any of the ratings on any Class of Certificates
then-rated by the Rating  Agencies.  No such  resignation by the Servicer or the
Special  Servicer  shall  become  effective  until the  Trustee  or a  successor
Servicer shall have assumed the Servicer's or Special Servicer's, as applicable,
responsibilities and obligations in accordance with Section 7.02.

     SECTION  6.05.  Rights of the  Depositor in Respect of the Servicer and the
Special Servicer.

     The Depositor may, but is not obligated to, enforce the  obligations of the
Servicer and the Special  Servicer  hereunder  and may, but is not obligated to,
perform,  or cause a  designee  to  perform,  any  defaulted  obligation  of the
Servicer  and the  Special  Servicer  hereunder  or  exercise  the rights of the
Servicer or Special Servicer, as applicable,  hereunder; provided, however, that
the  Servicer  and the  Special  Servicer  shall not be relieved of any of their
respective  obligations hereunder by virtue of such performance by the Depositor
or its designee.  The Depositor shall not have any  responsibility  or liability
for any action or failure to act by the Servicer or the Special  Servicer and is
not  obligated  to  supervise  the  performance  of the  Servicer or the Special
Servicer under this Agreement or otherwise.

                               [End of Article VI]



<PAGE>



                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01. Events of Default; Servicer and Special Servicer Termination.

     (a)  "Event  of  Default",  wherever  used  herein,  means  any  one of the
following events:

          (i) any failure by the Servicer to make any remittance  required to be
     made by the Servicer to the Certificate  Account,  Escrow Account or either
     Distribution Account on the day and by the time such remittance is required
     to be made under the terms of this Agreement; or

          (ii) any failure by the Special  Servicer to deposit into, or to remit
     to the  Servicer  for  deposit  into,  or the  Servicer  to make a required
     deposit  into the  Certificate  Account or the REO  Account,  or to deposit
     into,  or to remit to the Paying  Agent for deposit  into,  the  Lower-Tier
     Distribution  Account any amount required to be so deposited or remitted by
     the Servicer or the Special Servicer,  as the case may be, pursuant to, and
     at the time specified by, the terms of this Agreement; or

          (iii) any failure on the part of the Servicer or the Special  Servicer
     duly to  observe  or  perform  in any  material  respect  any  other of the
     covenants or agreements on the part of the Servicer or the Special Servicer
     contained in this Agreement which  continues  unremedied for a period of 30
     days (15 days in the case of a failure to pay the premium for any insurance
     policy required to be maintained hereunder) after the date on which written
     notice of such failure,  requiring the same to be remedied, shall have been
     given to the Servicer or the Special  Servicer,  as the case may be, by any
     other party hereto, or to the Servicer, the Special Servicer, the Depositor
     and the Trustee by the Holders of Certificates of any Class evidencing,  as
     to such Class, Percentage Interests aggregating not less than 25%; or

          (iv) any breach on the part of the Servicer or the Special Servicer of
     any  representation or warranty  contained in Section 3.23 or Section 3.24,
     as applicable,  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  Servicer  or the  Special
     Servicer,  as the case may be, by the  Depositor or the Trustee,  or to the
     Servicer,  the  Special  Servicer,  the  Depositor  and the  Trustee by the
     Holders  of  Certificates  of  any  Class  evidencing,  as to  such  Class,
     Percentage Interests aggregating not less than 25%; or

          (v) 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,
     marshaling of assets and  liabilities  or similar  proceedings,  or for the
     winding-up or liquidation of its affairs,  shall have been entered  against
     the  Servicer or the Special  Servicer  and such decree or order shall have
     remained in force undischarged or unstayed for a period of 60 days; or

          (vi)  the  Servicer  or the  Special  Servicer  shall  consent  to the
     appointment  of a  conservator,  receiver,  liquidator,  trustee or similar
     official in any bankruptcy, insolvency, readjustment of debt, marshaling of
     assets  and  liabilities  or  similar  proceedings  of or  relating  to the
     Servicer or the Special  Servicer or of or relating to all or substantially
     all of its property; or

          (vii) the Servicer or the Special  Servicer shall admit in writing its
     inability to pay its debts generally as they become due, file a petition to
     take advantage of any applicable  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

          (viii) the  Trustee  shall have  received  written  notice from either
     Rating Agency that the continuation of the Servicer or Special Servicer, as
     the case may be, has  resulted,  or would  result,  in and of itself,  in a
     downgrading,  qualification or withdrawal of the then-current rating on any
     Class of Certificates  that are rated by a Rating Agency if the Servicer or
     Special Servicer, as the case may be, is not replaced.

     (b) If any Event of Default  with  respect to the  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 such Event of Default shall not have been remedied, the Trustee may, and
at the written direction of the Holders of Certificates entitled to at least 51%
of the Voting Rights, shall,  terminate,  by notice in writing to the Defaulting
Party,  with a copy of such  notice  to the  Depositor,  all of the  rights  and
obligations  of the  Defaulting  Party  under this  Agreement  and in and to the
Mortgage Loans and the proceeds thereof; provided,  however, that the Defaulting
Party shall be entitled  to the payment of accrued and unpaid  compensation  and
reimbursement  through the date of such  termination  as provided for under this
Agreement  for  services  rendered  and  expenses  incurred.  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 Servicer and 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 20 Business  Days  subsequent  to its receipt of
the notice of  termination)  provide the Trustee with all  documents and records
requested by it to enable it to assume the Servicer's or the Special Servicer's,
as the case may be, functions hereunder, and shall cooperate with the Trustee in
effecting the  termination of the Servicer's or the Special  Servicer's,  as the
case  may  be,  responsibilities  and  rights  hereunder,   including,   without
limitation,   the   transfer   within  5  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 Servicer to the  Certificate  Account or any Servicing
Account (if it is the  Defaulting  Party) or by the Special  Servicer to the REO
Account (if it is the  Defaulting  Party) or thereafter be received with respect
to the Mortgage Loans or any REO Property (provided,  however, that the Servicer
and the Special  Servicer  each shall,  if  terminated  pursuant to this Section
7.01(b),  continue to be entitled to receive all amounts  accrued or owing to it
under this  Agreement  on or prior to the date of such  termination,  whether in
respect of Advances (in the case of the Servicer) or  otherwise,  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).

     (c) The  Holder or Holders  of more than 50% of the  aggregate  Certificate
Balance of the then Controlling  Class shall be entitled to terminate the rights
and obligations of the Special  Servicer under this  Agreement,  with or without
cause,  upon 10 Business Days notice to the Special  Servicer,  the Servicer and
the Trustee,  and to appoint a successor  Special Servicer;  provided,  however,
that (i) such successor will meet the requirements set forth in Section 7.02 and
(ii) as  evidenced  in  writing  by each of the Rating  Agencies,  the  proposed
successor  of such  Special  Servicer  will not,  in and of itself,  result in a
downgrading, withdrawal or qualification of the then-current ratings provided by
the Rating  Agencies  in respect to any Class of then  outstanding  Certificates
that is rated.  No penalty or fee shall be payable to the Special  Servicer with
respect to any termination pursuant to this Section 7.01(c).

     (d) The Servicer and Special  Servicer  shall,  from time to time, take all
such  actions as are  required  by them in order to  maintain  their  respective
status as an  approved  servicer  and special  servicer,  as  applicable  and as
pertains to this transaction, with each of the Rating Agencies.

     SECTION 7.02. Trustee to Act; Appointment of Successor.

     On and after the time the Servicer or the Special Servicer, as the case may
be, either resigns  pursuant to the first sentence of Section 6.04 or receives a
notice of termination for cause pursuant to Section  7.01(a),  and provided that
no acceptable  successor has been appointed,  the Trustee shall be the successor
to the Servicer or Special Servicer,  as the case may be, in all respects in its
capacity  as  Servicer  or  Special   Servicer  under  this  Agreement  and  the
transactions  set forth or  provided  for herein and shall be subject to all the
responsibilities,  duties,  liabilities  and  limitations on liability  relating
thereto and that arise  thereafter  placed on or for the benefit of the Servicer
or Special Servicer by the terms and provisions hereof; provided,  however, that
any failure to perform such duties or responsibilities  caused by the terminated
party's  failure under Section 7.01 to provide  information  or moneys  required
hereunder  shall not be considered a default by such  successor  hereunder.  The
appointment  of a  successor  Servicer  shall not  affect any  liability  of the
predecessor Servicer which may have arisen prior to its termination as Servicer,
and the  appointment  of a  successor  Special  Servicer  shall not  affect  any
liability of the predecessor Special Servicer which may have arisen prior to its
termination as Special Servicer. The Trustee in its capacity as successor to the
Servicer or the Special  Servicer,  as the case may be,  shall not be liable for
any  of the  representations  and  warranties  of the  Servicer  or the  Special
Servicer, respectively,  herein or in any related document or agreement, for any
acts or omissions  of the  predecessor  Servicer or Special  Servicer or for any
losses incurred by the Servicer  pursuant to Section 3.06  hereunder,  nor shall
the Trustee be required to purchase any Mortgage Loan hereunder. As compensation
therefor,  the Trustee as successor  Servicer shall be entitled to the Servicing
Fees and all fees relating to the Mortgage  Loans which the Servicer  would have
been entitled to if the Servicer had continued to act  hereunder,  including but
not  limited  to any  income  or other  benefit  from any  Permitted  Investment
pursuant to Section  3.06,  and as  successor to the Special  Servicer  shall be
entitled to the Special  Servicing Fees to which the Special Servicer would have
been entitled if the Special Servicer had continued to act hereunder. Should the
Trustee  succeed to the  capacity of the Servicer or the Special  Servicer,  the
Trustee  shall be  afforded  the same  standard  of care  and  liability  as the
Servicer or the  Special  Servicer,  as  applicable,  hereunder  notwithstanding
anything in Section 8.01 to the contrary, but only with respect to actions taken
by it in its role as successor  Servicer or successor Special  Servicer,  as the
case  may  be,  and  not  with  respect  to  its  role  as  Trustee   hereunder.
Notwithstanding  the above,  the Trustee may, if it shall be unwilling to act as
successor to the Servicer or Special  Servicer,  or shall, if it is unable to so
act, or if the Trustee is not  approved  as a servicer or special  servicer,  as
applicable,  by each Rating Agency or if the Holders of Certificates entitled to
at least 51% of the Voting Rights so request in writing to the Trustee, promptly
appoint,  or  petition  a  court  of  competent  jurisdiction  to  appoint,  any
established  mortgage loan  servicing  institution  which meets the criteria set
forth in Section 6.04 and otherwise  herein, as the successor to the Servicer or
the Special Servicer,  as applicable,  hereunder in the assumption of all or any
part of the  responsibilities,  duties or liabilities of the Servicer or Special
Servicer hereunder. No appointment of a successor to the Servicer or the Special
Servicer  hereunder  shall be effective  until the  assumption in writing by the
successor to the Servicer or the Special  Servicer of all its  responsibilities,
duties and liabilities hereunder that arise thereafter. Pending appointment of a
successor to the Servicer or the Special Servicer hereunder,  unless the Trustee
shall be  prohibited  by law  from so  acting,  the  Trustee  shall  act in such
capacity as herein above  provided.  In  connection  with such  appointment  and
assumption  of a  successor  to the  Servicer or Special  Servicer as  described
herein,  the Trustee may make such  arrangements  for the  compensation  of such
successor  out of  payments  on Mortgage  Loans as it and such  successor  shall
agree; provided,  however, that no such compensation with respect to a successor
Servicer or successor Special  Servicer,  as the case may be, shall be in excess
of that permitted the terminated  Servicer or Special Servicer,  as the case may
be, hereunder.  The Trustee,  the Servicer or the Special Servicer (whichever is
not the terminated party) and such successor shall take such action,  consistent
with this  Agreement,  as shall be necessary to effectuate any such  succession.
Any costs and expenses  associated  with the transfer of the servicing  function
(other than with respect to a termination  without  cause) under this  Agreement
shall be borne by the predecessor servicer.

     SECTION 7.03. Notification to Certificateholders.

     (a) Upon any resignation of the Servicer or the Special  Servicer  pursuant
to Section  6.04,  any  termination  of the  Servicer  or the  Special  Servicer
pursuant to Section  7.01 or any  appointment  of a successor to the Servicer or
the Special  Servicer  pursuant to 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) 5 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  Depositor  and  all
Certificateholders  notice of such  occurrence,  unless such default  shall have
been cured.

     SECTION 7.04. Waiver of Events of Default.

     The  Holders of  Certificates  representing  at least  662/3% of the Voting
Rights allocated to each Class of Certificates  affected by any Event of Default
hereunder  may waive  such  Event of  Default  within 20 days of the  receipt of
notice from the Trustee of the  occurrence  of such Event of Default;  provided,
however,  that an Event of Default  under  clause (i) of Section  7.01(a) may be
waived only by all of the  Certificateholders  of the affected Classes. 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 Depositor or any Affiliate of the Depositor 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. Trustee as Maker of Advances.

     (a) In the  event  that the  Servicer  fails  to  fulfill  its  obligations
hereunder to make any Advances,  the Trustee shall perform such  obligations (x)
within  one  Business  Day of such  failure  by the  Servicer  with  respect  to
Servicing  Advances  to the extent the  Trustee  has  actual  knowledge  of such
failure  with  respect  to  such  Servicing  Advances  and (y) by the  close  of
business,  New York City time,  on the related P&I Advance  Date with respect to
P&I Advances.  With respect to any such Advance made by the Trustee, the Trustee
shall  succeed  to  all  of the  Servicer's  rights  with  respect  to  Advances
hereunder, including, without limitation, the Servicer's rights of reimbursement
and interest on each Advance at the Reimbursement  Rate, and rights to determine
that a proposed Advance is a Nonrecoverable P&I Advance or Servicing Advance, as
the case may be,  (without  regard  to any  impairment  of any  such  rights  of
reimbursement  caused by such Servicer's default in its obligations  hereunder);
provided,  however,  that if Advances  made by both the Trustee and the Servicer
shall  at any time be  outstanding,  or any  interest  on any  Advance  shall be
accrued  and  unpaid,  all  amounts  available  to repay such  Advances  and the
interest thereon hereunder shall be applied entirely to the Advances outstanding
to the Trustee,  until such  Advances  shall have been repaid in full,  together
with all interest  accrued  thereon,  prior to reimbursement of the Servicer for
such Advances.  The Trustee shall be entitled to conclusively rely on any notice
given with respect to a Nonrecoverable Advance hereunder.


                              [End of Article VII]



<PAGE>



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE


     SECTION 8.01. Duties of Trustee.

     (a) The Trustee,  prior to the  occurrence of an Event of Default and after
the  curing or  waiving  of all  Events  of  Default  which  may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in this  Agreement.  If an Event of Default 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 to the  requirements of this  Agreement.  If any
such instrument is found not to 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 the
accuracy or content of any resolution,  certificate, statement, opinion, report,
document,  order or other instrument furnished by the Depositor, the Servicer or
the Special  Servicer,  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,  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;

          (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% 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 (unless a higher percentage of Voting Rights is required for such
     action).

     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  which has not been cured,  to
     exercise such of the rights and powers vested in it by this Agreement,  and
     to use the same degree of care and skill in their exercise as a prudent 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 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 50% 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.  The reasonable expense
     of every such reasonable  examination  shall be paid by the Servicer or, if
     paid by the Trustee, shall be repaid by the Servicer upon demand;

          (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;  provided,  however,  that the  appointment  of such  agents  or
     attorneys  shall not  relieve  the  Trustee  of its  duties or  obligations
     hereunder;

          (vii) For all purposes under this Agreement,  the Trustee shall not be
     deemed to have notice of any Event of Default 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  Servicer  or the  Special  Servicer  (unless  the Trustee is acting as
     Servicer or Special Servicer, as the case may be) or of the Depositor.

     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
acknowledgments  of the Trustee in Sections 2.02 and 2.04 and the signature,  if
any, of the Trustee set forth on any outstanding Certificate,  shall be taken as
the statements of the Depositor,  the Servicer or the Special  Servicer,  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 or of any Certificate (other than as to the signature,  if any, 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 Depositor 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 Depositor 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 Depositor,  the Servicer,  the Special  Servicer or the Paying Agent (unless
the Trustee is acting as Paying Agent). 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 Depositor,  the
Servicer or the Special Servicer and accepted by the Trustee, as applicable,  in
good faith, pursuant to this Agreement.

     SECTION 8.04. Trustee May Own Certificates.

     The Trustee its individual  capacity,  not as Trustee, may become the owner
or pledgee of Certificates,  and may deal with the Depositor,  the Servicer, the
Special  Servicer,   the  Placement  Agents  and  the  Underwriters  in  banking
transactions, with the same rights it would have if it were not Trustee.

     SECTION 8.05. Fees and Expenses of Trustee; Indemnification of Trustee

     (a) As compensation for the performance of its duties,  the Trustee will be
paid the Trustee  Fee,  equal to one  month's  interest at the Trustee Fee Rate,
which shall cover recurring and otherwise reasonably anticipated expenses of the
Trustee.  The Trustee Fee shall be paid  monthly on a Mortgage  Loan-by-Mortgage
Loan basis.  As to each Mortgage Loan and REO Loan, the Trustee Fee shall accrue
from time to time at the  Trustee Fee Rate and shall be computed on the basis of
the Stated Principal Balance of such Mortgage Loan and a 360-day year consisting
of 12  30-day  months.  The  Trustee  Fee  (which  shall not be  limited  to any
provision of law in regard to the compensation of a trustee of an express trust)
shall  constitute  the  Trustee's  sole form of  compensation  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 Lower-Tier 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,  and  expenses  incurred in becoming
successor servicer,  to the extent not otherwise paid hereunder) arising out of,
or incurred in connection with, any act or omission of the Trustee,  relating to
the  exercise  and  performance  of any of the powers and duties of the  Trustee
hereunder;  provided,  however,  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  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 duties in accordance with any of the provisions hereof,
which are not  "unanticipated  expenses  of the  REMIC"  within  the  meaning of
Treasury Regulations Section 1.860G-1(b)(3)(ii),  (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 negligent 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 thereto.

     SECTION 8.06. Eligibility Requirements for Trustee.

     The Trustee hereunder shall at all times be, and will be required to resign
if  it  fails  to  be,  (i)  a  corporation,  national  bank,  national  banking
association or a trust  company,  organized and doing business under the laws of
any  state or the  United  States  of  America,  authorized  under  such laws to
exercise  corporate  trust powers and to accept the trust  conferred  under this
Agreement,  having a combined  capital and surplus of at least  $50,000,000  and
subject to supervision  or  examination by federal or state  authority and shall
not be an Affiliate of the Servicer or the Special  Servicer  (except during any
period when the Trustee is acting as, or has become  successor  to, the Servicer
or the Special Servicer,  as the case may be, pursuant to Section 7.02), (ii) an
institution  insured by the Federal Deposit  Insurance  Corporation and (iii) an
institution  whose long-term  senior unsecured debt is rated "AA" by each Rating
Agency (or such  entity as would not,  as  evidenced  in writing by such  Rating
Agency,  result in the  qualification,  downgrading  or withdrawal of any of the
ratings then assigned thereby to the Certificates).

     If  such  corporation,   national  bank  or  national  banking  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  corporation,
national bank or national banking association shall be deemed to be its combined
capital  and  surplus as set forth in its most  recent  report of  condition  so
published. In the event the place of business from which the Trustee administers
the  Upper-Tier  REMIC  and  the  Lower-Tier  REMIC  is  in  a  state  or  local
jurisdiction  that  imposes a tax on the Trust Fund on the net income of a REMIC
(other than a tax  corresponding  to a tax imposed under the REMIC  Provisions),
the Trustee shall elect either to (i) resign  immediately in the manner and with
the effect  specified  in Section  8.07,  (ii) pay such tax at no expense to the
Trust or (iii)  administer the Upper-Tier  REMIC and the Lower-Tier REMIC from a
state and local jurisdiction that does not impose such a tax.

     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 Depositor,  the Servicer,
the Special Servicer and to all  Certificateholders.  Upon receiving such notice
of  resignation,  the  Depositor  shall  promptly  appoint a  successor  trustee
acceptable to the 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 Servicer,  the Special Servicer and
the Certificateholders by the Depositor. 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.

     (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 Depositor or the Servicer, or if at any time the Trustee
shall become incapable of acting, or shall be adjudged bankrupt or insolvent, or
a receiver of the Trustee or of its property  shall be appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Depositor may remove the Trustee and appoint a successor  trustee  acceptable to
the 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  Servicer,  the Special  Servicer and the
Certificateholders by the Depositor.

     (c) The  Holders  of  Certificates  entitled  to at least 51% 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  Servicer,  one complete set to the Trustee so removed
and one complete set to the  successor so appointed.  A copy of such  instrument
shall be  delivered to the  Depositor,  the Special  Servicer and the  remaining
Certificateholders by the 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.

     Upon any succession of the Trustee under this  Agreement,  the  predecessor
Trustee shall be entitled to the payment of accrued and unpaid  compensation and
reimbursement  as provided for under this  Agreement  for services  rendered and
expenses  incurred.  No  Trustee  shall be  personally  liable for any action or
omission of any successor Trustee.

     SECTION 8.08. Successor Trustee.

     (a) Any  successor  Trustee  appointed  as provided  in Section  8.07 shall
execute,  acknowledge  and deliver to the Depositor,  the Servicer,  the Special
Servicer 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 at the time held on its behalf by a
Custodian, which Custodian shall become the agent of the successor Trustee), and
the Depositor,  the Servicer,  the Special Servicer 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 Servicer  shall mail notice of the  succession  of such
Trustee hereunder to the Depositor and the  Certificateholders.  If the Servicer
fails to mail such notice within 10 days after  acceptance of appointment by the
successor  Trustee,  such successor Trustee shall cause such notice to be mailed
at the expense of the Servicer.

     SECTION 8.09. Merger or Consolidation of Trustee.

     Any Person into which the Trustee may be merged or  converted or with which
it may be  consolidated or any Person  resulting from any merger,  conversion or
consolidation to which the Trustee shall be a party, or any Person succeeding to
all or substantially all of the corporate trust business of the Trustee shall be
the  successor  of the Trustee  hereunder;  provided,  that,  in the case of the
Trustee, such successor Person 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.  The Trustee will provide notice of such event to the Servicer,
the Special Servicer, the Depositor and the Rating Agencies.

     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
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 Servicer and
the Trustee may consider necessary or desirable.  If the 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 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.

     (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 Servicer or the Special  Servicer  hereunder),  the Trustee
shall be  incompetent or unqualified to perform such act or acts, in which event
such rights,  powers, duties and obligations  (including the holding of title to
the  Trust  Fund or any  portion  thereof  in any  such  jurisdiction)  shall be
exercised and performed by such separate  trustee or co-trustee 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  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 of at
least  $15,000,000 and shall be qualified to do business in the  jurisdiction in
which it holds any Mortgage File and shall not be the Depositor or any Affiliate
of the Depositor.  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.  Any Custodian  appointed  hereunder must maintain a fidelity
bond and errors and omissions policy in an amount customary for Custodians which
serve in such capacity in commercial mortgage loan securitization transactions.

     SECTION 8.12. Access to Certain Information.

     (a) On or  prior  to the  date  of the  first  sale  of any  Non-Registered
Certificate to an Independent  third party,  the Depositor  shall provide to the
Trustee a copy of any private placement  memorandum or other disclosure document
used by the Depositor or its Affiliate in connection  with the offer and sale of
the Class of Certificates to which such Non-Registered  Certificate  relates. 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 and the Paying  Agent,  the  Depositor  promptly  shall  inform the
Trustee of such event and shall  deliver  to the  Trustee a copy of the  private
placement   memorandum  or   disclosure   document,   as  revised,   amended  or
supplemented.  The Paying  Agent (or with  respect to item  (ii)(j)  below,  the
Trustee) shall maintain at its offices  primarily  responsible for administering
the Trust Fund and shall, upon reasonable advance notice,  make available during
normal business hours for review by any Holder of a Certificate,  the Depositor,
the  Servicer,  the Special  Servicer,  any Rating Agency or any other Person to
whom the Paying Agent  believes  such  disclosure is  appropriate,  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
Paying Agent and (ii) in all cases, (a) this Agreement and any amendments hereto
entered  into  pursuant  to Section  11.01,  (b) all  statements  required to be
delivered to  Certificateholders  of the relevant Class pursuant to Section 4.02
since the Closing Date, (c) all Officer's  Certificates  delivered to the Paying
Agent since the Closing  Date  pursuant to Section  3.13,  (d) all  accountants'
reports delivered to the Paying Agent since the Closing Date pursuant to Section
3.14,  (e) any  inspection  report  prepared by the  Servicer,  Sub-Servicer  or
Special Servicer, as applicable,  and delivered to the Paying Agent and Servicer
in respect of each Mortgaged  Property  pursuant to Section  3.12(a),  (f) as to
each  Mortgage  Loan  pursuant  to which the  related  Mortgagor  is required to
deliver such items or the Special  Servicer has  otherwise  acquired such items,
the  most  recent  annual  operating  statement  and  rent  roll of the  related
Mortgaged  Property and financial  statements  of the related  Mortgagor and any
other  reports of the  Mortgagor  collected  by the  Servicer,  Sub-Servicer  or
Special Servicer,  as applicable,  and delivered to the Paying Agent pursuant to
Section 3.12(b),  together with the accompanying  written reports to be prepared
by the Special  Servicer and  delivered to the Paying Agent  pursuant to Section
3.12(b),  (g)  any  and  all  notices,  reports  and  Environmental  Assessments
delivered to the Paying Agent 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 (but only for so long
as such  Mortgaged  Property or the related  Mortgage Loan are part of the Trust
Fund), (h) any and all  modifications,  waivers and amendments of the terms of a
Mortgage Loan entered into by the Servicer or the Special Servicer and delivered
to the  Paying  Agent  pursuant  to  Section  3.20  (but only for so long as the
affected  Mortgage  Loan is part of the Trust Fund),  (i) any and all  Officer's
Certificates   delivered  to  the  Paying   Agent  to  support  the   Servicer's
determination  that any P&I Advance or Servicing  Advance was or, if made, would
be a Nonrecoverable P&I Advance or Nonrecoverable Servicing Advance, as the case
may be, (j) any and all of the Mortgage Loan documents contained in the Mortgage
File,  (k)  any  and all  Appraisals  obtained  pursuant  to the  definition  of
"Appraisal  Reduction"  herein,  (l)  information  regarding  the  occurrence of
Servicing  Transfer  Events  as to the  Mortgage  Loans  and  (m)  any  and  all
Sub-Servicing  Agreements and any amendments thereto and modifications  thereof.
Copies of any and all of the foregoing  items will be available  from the Paying
Agent upon request; provided,  however, that the Paying Agent shall be permitted
to  require  payment  of a sum  sufficient  to cover  the  reasonable  costs and
expenses of providing such copies,  except in the case of copies provided to the
Rating Agencies,  which shall be free of charge.  In addition,  without limiting
the  generality  of the  foregoing,  any Class F,  Class G, Class H, Class I and
Class J  Certificateholder  may upon request from the Paying Agent obtain a copy
of any factual  report  (other than the Asset  Status  Report)  delivered to the
Rating Agencies under this Agreement.

     (b) The Servicer shall provide certain financial market  publishers,  which
initially shall be Bloomberg,  L.P. and the Trepp Group,  on a quarterly  basis,
current information regarding the items listed on Schedule 1 hereto with respect
to the Mortgaged Properties,  to the extent such information due from Mortgagors
has been received from the Mortgagors. If any such information is provided on or
before March 18, 1998,  the Servicer  shall provide the Prospectus to Bloomberg,
L.P. and the Trepp Group.

     (c)  Notwithstanding  anything to the contrary  herein,  in addition to the
reports and information made available and distributed  pursuant to the terms of
this Agreement  (including the  information set forth in Section  8.12(a)),  the
Servicer and the Paying Agent shall, in accordance  with such  reasonable  rules
and  procedures  as each may adopt  (which may include the  requirement  that an
agreement that provides that such information  shall be used solely for purposes
of evaluating the investment  characteristics  of the Certificates be executed),
also  provide the reports  available to  Certificateholders  pursuant to Section
4.02, as well as certain additional  information received by the Servicer or the
Paying Agent, as the case may be, to any  Certificateholder,  the  Underwriters,
the  Placement  Agents,  any  Certificate  Owner  or  any  prospective  investor
identified as such by a  Certificate  Owner or  Underwriter,  that requests such
reports or  information;  provided that the Servicer or the Paying Agent, as the
case may be, shall be permitted to require  payment of a sum sufficient to cover
the  reasonable  costs and  expenses  of  providing  copies of such  reports  or
information.

     (d) With  respect to any  information  furnished by the Paying Agent or the
Servicer  pursuant to this Section  8.12,  the Paying Agent or Servicer,  as the
case may be,  shall be entitled to indicate the source of such  information  and
the Paying Agent or Servicer, as applicable, may affix thereto any disclaimer it
deems  appropriate  in its  discretion.  The Paying  Agent or the  Servicer,  as
applicable,  shall notify  Certificateholders  of the  availability  of any such
information  in any  manner as it, in its sole  discretion,  may  determine.  In
connection  with  providing  access to or copies of the items  described  in the
preceding paragraph,  the Paying Agent or the Servicer,  as the case may be, may
require (a) in the case of Certificate  Owners,  a confirmation  executed by the
requesting Person substantially in form and substance  reasonably  acceptable to
the Servicer or Paying Agent,  as applicable,  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 in form
and substance reasonably  acceptable to the Paying Agent or the Servicer, as the
case may be, 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.  Neither the Servicer nor the Paying Agent
shall be liable for the  dissemination  of information  in accordance  with this
Agreement.

     SECTION 8.13. Representations and Warranties of the Trustee.

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

          (i) The  Trustee is a trust  company  chartered  under the laws of the
     Commonwealth of Massachusetts, duly organized, validly existing and in good
     standing under the laws thereof;

          (ii) The execution and delivery of this Agreement by the Trustee,  and
     the  performance  and  compliance  with the terms of this  Agreement by the
     Trustee, will not violate the Trustee'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 Trustee 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 Trustee,  enforceable  against the Trustee 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 the rights of creditors of
     national banking  associations  specifically and (b) general  principles of
     equity,   regardless  of  whether  such  enforcement  is  considered  in  a
     proceeding in equity or at law;

          (v) The Trustee 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  Trustee's  good  faith and  reasonable  judgment,  is likely to affect
     materially  and adversely  either the ability of the Trustee to perform its
     obligations under this Agreement or the financial condition of the Trustee;

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

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


                              [End of Article VIII]



<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  Depositor,  the  Servicer,  the
Special  Servicer and the Trustee (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 Servicer,  the Special Servicer, the Holders
of the Controlling  Class or the Holders of the Class LR Certificates of all the
Mortgage  Loans and each REO  Property  remaining  in the Trust  Fund at a price
equal to (a) the sum of (1) the  aggregate  Purchase  Price of all the  Mortgage
Loans  (exclusive of REO Loans) included in the Trust Fund and (2) the Appraised
Value of each REO Property,  if any, included in the Trust Fund (such Appraisals
in clause  (a)(2) to be conducted  by an  Independent  MAI-designated  appraiser
selected and mutually agreed upon by the Servicer and the Trustee,  and approved
by more  than 50% of the  Voting  Rights of the  Classes  of  Certificates  then
outstanding  (other than the Controlling  Class unless the Controlling  Class is
the only Class of Certificates then outstanding)),  minus (b) solely in the case
where  the  Servicer  is  effecting  such  purchase,  the  aggregate  amount  of
unreimbursed  Advances,  together  with any interest  accrued and payable to the
Servicer in respect of such  Advances in accordance  with  Sections  3.03(d) and
4.03(d) and any unpaid Servicing Fees, remaining  outstanding (which items shall
be deemed to have been paid or  reimbursed  to the 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 the
Trust Fund; 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's, living on the date hereof.

     The Servicer, the Special Servicer, the Holders of the Controlling Class or
the Holders of the Class LR Certificates may, at their option, elect to purchase
all of the Mortgage  Loans and each REO Property  remaining in the Trust Fund as
contemplated  by clause (i) of the preceding  paragraph by giving written notice
to the Trustee,  the Paying Agent and the other parties  hereto no later than 60
days prior to the  anticipated  date of purchase;  provided,  however,  that the
Servicer,  the Special  Servicer,  the Holders of the  Controlling  Class or the
Holders  of the  Class  LR  Certificates  may so elect  to  purchase  all of the
Mortgage  Loans and each REO  Property  remaining  in the Trust  Fund only on or
after  the  first  Distribution  Date on which the  aggregate  Stated  Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
less than 4% of the  aggregate  Cut-off Date  Principal  Balance of the Mortgage
Loans set forth in the  Preliminary  Statement.  In the event that the Servicer,
the Special Servicer, the Holders of the Controlling Class or the Holders of the
Class LR Certificates  purchases all of the Mortgage Loans and each REO Property
remaining  in the Trust Fund in  accordance  with the  preceding  sentence,  the
Servicer,  the Special  Servicer,  the Holders of the  Controlling  Class or the
Holders  of the Class LR  Certificates,  as  applicable,  shall  deposit  in the
Lower-Tier  Distribution Account not later than the P&I Advance 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 Servicer shall transfer
to the Lower-Tier  Distribution  Account all amounts  required to be transferred
thereto on such P&I Advance Date from the  Certificate  Account  pursuant to the
first paragraph of Section  3.04(b),  together with any other amounts on deposit
in the Certificate Account that would otherwise be held for future distribution.
Upon  confirmation  that such final  deposits have been made,  the Trustee shall
release or cause to be  released to the  Servicer,  the  Special  Servicer,  the
Holders of the Controlling Class or the Holders of the Class LR Certificates, as
applicable,  the  Mortgage  Files  for the  remaining  Mortgage  Loans and shall
execute all assignments,  endorsements and other instruments  furnished to it by
the Servicer,  the Special Servicer, the Holders of the Controlling Class or the
Holders of the Class LR  Certificates,  as applicable,  as shall be necessary to
effectuate  transfer of the Mortgage Loans and REO  Properties  remaining in the
Trust Fund.

     For purposes of this Section  9.01,  the Holders of the  Controlling  Class
shall  have the first  option to  terminate  the Trust  Fund,  then the  Special
Servicer,  then the Servicer, and then the Holders of the Class LR Certificates.
For purposes of this Section  9.01,  the Directing  Certificateholder,  with the
consent of the  Holders  of the  Controlling  Class,  shall act on behalf of the
Holders of the Controlling  Class in purchasing the assets of the Trust Fund and
terminating the Trust.

     Notice of any  termination  pursuant  to this  Section  9.01 shall be given
promptly  by the Paying  Agent by letter to  Certificateholders  and each Rating
Agency and, if not  previously  notified  pursuant to this Section  9.01, to the
other parties  hereto mailed (a) in the event such notice is given in connection
with the purchase of all of the Mortgage  Loans and each REO Property  remaining
in the Trust Fund, 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 P&I Advance Determination Date in such month, in each case specifying
(i) the  Distribution  Date upon which the Trust Fund will  terminate  and final
payment  of 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.

     After transferring the Lower-Tier Distribution Amount and the amount of any
Prepayment  Premiums and Yield  Maintenance  Charges  distributable  pursuant to
Section  4.01(d) to the  Upper-Tier  Distribution  Account  pursuant  to Section
3.04(b)  and  upon  presentation  and  surrender  of  the  Certificates  by  the
Certificateholders  on the final  Distribution  Date,  the  Paying  Agent  shall
distribute  to  each   Certificateholder  so  presenting  and  surrendering  its
Certificates such Certificateholder's Percentage Interest of that portion of the
amounts  then  on  deposit  in the  Upper-Tier  Distribution  Account  that  are
allocable to payments on the Class of Certificates so presented and surrendered.
Amounts transferred from the Lower-Tier  Distribution  Account to the Upper-Tier
Distribution Account as of the final Distribution Date (exclusive of any portion
of such amounts payable or reimbursable to any Person pursuant to clause (ii) of
Section  3.05(c))  shall be allocated  for the  purposes,  in the amounts and in
accordance with the priority set forth in Sections 4.01(a) and 4.01(e) and shall
be distributed in termination and liquidation of the  Uncertificated  Lower-Tier
Interests and the Class LR Certificates in accordance with Sections  4.01(b) and
(d). Any funds not distributed on such  Distribution Date shall be set aside and
held  uninvested in trust for the benefit of  Certificateholders  not presenting
and  surrendering  their  Certificates  in the  aforesaid  manner  and  shall be
disposed of in accordance with this Section 9.01 and Section 4.01(g).

     SECTION 9.02. Additional Termination Requirements.

     In the event  the  Servicer,  the  Special  Servicer,  the  Holders  of the
Controlling  Class or the Holders of the Class LR Certificates  purchases all of
the Mortgage Loans and each REO Property remaining in the Trust Fund as provided
in Section  9.01,  the Trust Fund shall be  terminated  in  accordance  with the
following additional requirements,  which are intended to meet the definition of
a "qualified liquidation" in Section 860F(a)(4) of the Code:

          (i) the  Servicer  shall  specify  the date of adoption of the plan of
     complete  liquidation  (which  shall be the date of  mailing  of the notice
     specified  in  Section  9.01)  in a  statement  attached  to  each  of  the
     Upper-Tier  REMIC's and the Lower-Tier REMIC's final Tax Return pursuant to
     Treasury  Regulations,  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 the making of the final payment on the  Certificates,  the Trustee shall
     sell all of the  assets  of the Trust  Fund to the  Servicer,  the  Special
     Servicer,  the Holders of the Controlling Class or the Holders of the Class
     LR Certificates, as applicable, for cash; and

          (iii)  immediately  following  the making of the final  payment on the
     Uncertificated Lower-Tier Interests and the Certificates,  the Paying Agent
     shall distribute or credit, or cause to be distributed or credited,  to the
     Holders of the Class LR Certificates (in the case of the Lower-Tier  REMIC)
     and the Class R Certificates (in the case of the Upper-Tier REMIC) all cash
     on hand (other than cash retained to meet  claims),  and the Trust Fund and
     each of the Lower-Tier  REMIC and the Upper-Tier  REMIC shall  terminate at
     that time.

                               [End of Article IX]

                                    ARTICLE X

                           ADDITIONAL REMIC PROVISIONS


     SECTION 10.01. REMIC Administration.

     (a) The Servicer shall make elections to treat each of the Lower-Tier REMIC
and the  Upper-Tier  REMIC as a REMIC  under the Code and, if  necessary,  under
applicable  state  law.  Such  election  will  be made  on  Form  1066 or  other
appropriate  federal tax return for the  taxable  year ending on the last day of
the  calendar  year in which the  Uncertificated  Lower-Tier  Interests  and the
Certificates  are issued.  For the purposes of the REMIC  election in respect of
the Upper-Tier REMIC, each Class of the Regular Certificates shall be designated
as the "regular  interests" and the Class R Certificates  shall be designated as
the sole class of "residual  interests" in the Upper-Tier REMIC. For purposes of
the  REMIC  election  in  respect  of  the  Lower-Tier   REMIC,  each  Class  of
Uncertificated   Lower-Tier  Interests  shall  be  designated  as  the  "regular
interests" and the Class LR  Certificates  shall be designated as the sole class
of "residual  interests" in the Lower-Tier  REMIC. None of the Special Servicer,
the  Servicer  and the Trustee  shall  permit the  creation  of any  "interests"
(within the meaning of Section 860G of the Code) in the Lower-Tier  REMIC or the
Upper-Tier REMIC other than the foregoing interests.

     (b) The Closing Date is hereby  designated  as the "startup day" of each of
the  Lower-Tier  REMIC and the  Upper-Tier  REMIC  within the meaning of Section
860G(a)(9) of the Code.

     (c) The  Servicer  shall act on behalf of each REMIC in relation to any tax
matter or controversy  involving  either REMIC and shall represent each REMIC in
any administrative or judicial proceeding relating to an examination or audit by
any  governmental  taxing  authority with respect  thereto.  The legal expenses,
including without  limitation  attorneys' or accountants' fees, and costs of any
such proceeding and any liability  resulting  therefrom shall be expenses of the
Trust Fund and the Servicer shall be entitled to  reimbursement  therefor out of
amounts  attributable to the Mortgage Loans and any REO Properties on deposit in
the  Certificate  Account as  provided  by  Section  3.05(a)  unless  such legal
expenses and costs are incurred by reason of the Servicer's willful misfeasance,
bad faith or gross negligence.  The Holder of the largest Percentage Interest in
each of the Class R and Class LR Certificates shall be designated, in the manner
provided under Treasury  Regulations  Section 1.860F-4(d) and temporary Treasury
Regulations  Section  301.6231(a)(7)-1T,  as the  "tax  matters  person"  of the
Upper-Tier  REMIC and the Lower-Tier  REMIC,  respectively.  By their acceptance
thereof,  the Holders of the largest Percentage  Interest in each of the Class R
and Class LR Certificates  hereby agrees to irrevocably  appoint the Servicer as
their  agent to  perform  all of the  duties  of the "tax  matters  person"  for
Upper-Tier REMIC and the Lower-Tier REMIC, respectively.

     (d) The Servicer  shall  prepare or cause to be prepared and shall file, or
cause to be filed,  all of the Tax Returns that it determines  are required with
respect  to each  of the  Lower-Tier  REMIC  and the  Upper-Tier  REMIC  created
hereunder  and deliver  those Tax Returns  that  require  signature  in a timely
manner to the Trustee  and the  Trustee  shall sign such Tax Returns in a timely
manner.  The expenses of preparing  such returns  shall be borne by the Servicer
without any right of  reimbursement  therefor.  The Servicer agrees to indemnify
and hold harmless the Trustee with respect to any tax or liability  arising from
the Trustee's signing of Tax Returns that contain errors or omissions.

     (e)  The  Servicer  shall  provide  or  cause  to be  provided  (i)  to any
Transferor of a Class R Certificate or Class LR Certificate  such information as
is  necessary  for the  application  of any tax relating to the transfer of such
Class R Certificate  or Class LR Certificate to any Person who is a Disqualified
Organization,  or in the case of a Transfer to an Agent thereof,  to such Agent,
(ii) to the Trustee and the Trustee shall forward to the Certificateholders such
information  or  reports  as are  required  by the Code or the REMIC  Provisions
including  reports  relating to  interest,  original  issue  discount and market
discount or premium (using the Prepayment  Assumption) and (iii) to the Internal
Revenue Service on Form 8811 the name,  title,  address and telephone  number of
the "tax  matters  person" who will serve as the  representative  of each of the
Lower-Tier REMIC and the Upper-Tier REMIC created hereunder.

     (f) The Servicer  shall take such actions and shall cause the Trust Fund to
take such actions as are reasonably within the Servicer's  control and the scope
of its  duties  more  specifically  set forth  herein as shall be  necessary  to
maintain the status of each of the Lower-Tier  REMIC and the Upper-Tier REMIC as
a REMIC under the REMIC  Provisions  (and the Trustee shall assist the Servicer,
to the extent  reasonably  requested  by the  Servicer  to do so).  Neither  the
Servicer nor the Special  Servicer  shall  knowingly or  intentionally  take any
action,  cause  the  Trust  Fund to take any  action or fail to take (or fail to
cause to be taken) any action  reasonably  within its  control  and the scope of
duties more specifically set forth herein, that, under the REMIC Provisions,  if
taken or not taken,  as the case may be, could (i) endanger the status of either
the Lower-Tier  REMIC or the  Upper-Tier  REMIC as a REMIC or (ii) result in the
imposition of a tax upon either the Lower-Tier  REMIC or the Upper-Tier REMIC or
the  Trust  Fund   (including   but  not  limited  to  the  tax  on  "prohibited
transactions"  as  defined  in  Section  860F(a)(2)  of the  Code and the tax on
contributions  to a REMIC  set forth in  Section  860G(d)  of the Code,  but not
including the tax on "net income from foreclosure property") (either such event,
an "Adverse REMIC Event") unless the Servicer receives an Opinion of Counsel (at
the expense of the party  seeking to take such action or, if such party fails to
pay such expense,  and the Servicer determines that taking such action is in the
best  interest of the Trust Fund and the  Certificateholders,  at the expense of
the Trust Fund,  but in no event at the expense of the  Servicer or the Trustee)
to the effect that the  contemplated  action will not, with respect to the Trust
Fund, the Lower-Tier REMIC or the Upper-Tier REMIC created  hereunder,  endanger
such  status or,  unless  the  Servicer  determines  in its sole  discretion  to
indemnify  the Trust Fund against such tax,  result in the  imposition of such a
tax (not including a tax on "net income from foreclosure property"). The Trustee
shall not take or fail to take any action (whether or not authorized  hereunder)
as to which the  Servicer  has  advised it in writing  that it has  received  an
Opinion of Counsel 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
the Trust Fund,  either the Lower-Tier  REMIC or the Upper-Tier  REMIC or any of
its  assets,  or causing  the Trust Fund or either the  Lower-Tier  REMIC or the
Upper-Tier REMIC to take any action,  which is not expressly permitted under the
terms of this  Agreement,  the Trustee  will  consult  with the  Servicer or its
designee, in writing, with respect to whether such action could cause an Adverse
REMIC  Event to occur with  respect  to the Trust Fund or either the  Lower-Tier
REMIC or the Upper-Tier  REMIC and the Trustee shall not take any such action or
cause the Trust Fund or either the Lower-Tier  REMIC or the Upper-Tier  REMIC to
take any such action as to which the  Servicer has advised it in writing that an
Adverse  REMIC Event could occur.  The Servicer may consult with counsel to make
such written advice, and the cost of same shall be borne by the party seeking to
take the action not expressly  permitted by this  Agreement,  but in no event at
the expense of the Servicer or the  Trustee.  At all times as may be required by
the Code,  the Servicer  will to the extent  within its control and the scope of
its duties more specifically set forth herein, maintain substantially all of the
assets of each of the Lower-Tier  REMIC and the  Upper-Tier  REMIC as "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.

     (g) In the event that any applicable federal, state or local tax, including
interest,  penalties or assessments,  additional amounts or additions to tax, is
imposed on either the Lower-Tier REMIC or the Upper-Tier  REMIC,  such tax shall
be  charged  against  amounts  otherwise  distributable  to the  Holders  of the
Certificates,  except as provided in the last sentence of this Section 10.01(g);
provided,  that with respect to the estimated  amount of tax imposed on any "net
income  from  foreclosure  property"  pursuant  to Code  Section  860G(d) or any
similar tax  imposed by a state or local tax  authority,  the  Special  Servicer
shall  retain in the related REO Account a reserve for the payment of such taxes
in such amounts and at such times as it shall deem appropriate (or as advised by
the Servicer in writing),  and shall remit to the Servicer such reserved amounts
as the Servicer shall request in order to pay such taxes.  Except as provided in
the preceding sentence, the Servicer shall withdraw from the Certificate Account
sufficient funds to pay or provide for the payment of, and to actually pay, such
tax as is  estimated to be legally  owed by either the  Lower-Tier  REMIC or the
Upper-Tier  REMIC (but such  authorization  shall not prevent the Servicer  from
contesting,  at the expense of the Trust Fund (other than as a consequence  of a
breach of its  obligations  under this  Agreement),  any such tax in appropriate
proceedings,  and withholding  payment of such tax, if permitted by law, pending
the outcome of such proceedings). The Servicer is hereby authorized to and shall
segregate, into a separate non-interest bearing account, the net income from any
"prohibited transaction" under Code Section 860F(a) or the amount of any taxable
contribution to the Lower-Tier  REMIC or the Upper-Tier  REMIC after the Startup
Day that is subject to tax under Code  Section  860G(d)  and use such  income or
amount, to the extent necessary, to pay such prohibited transactions tax. To the
extent that any such tax (other than any such tax paid in respect of "net income
from  foreclosure  property")  is  paid  to  the  Internal  Revenue  Service  or
applicable  state or local tax  authorities,  the Servicer shall retain an equal
amount from future amounts  otherwise  distributable  to the Holders of Residual
Certificates (as applicable) and shall distribute such retained amounts,  (x) in
the  case  of the  Lower-Tier  REMIC,  to  the  Holders  of  the  Uncertificated
Lower-Tier  Interests to the extent they are fully reimbursed for any Collateral
Support  Deficit  arising  therefrom  and then to the  Holders  of the  Class LR
Certificates  in the manner  specified in Section 4.01(b) and (y) in the case of
the  Upper-Tier  REMIC,  to the  Holders  of Class A, Class B, Class C, Class D,
Class E, Class F,  Class G, Class H, Class I, Class J and Class X  Certificates,
as applicable,  in the manner specified in Section  4.01(a),  to the extent they
are fully  reimbursed for any Collateral  Support Deficit arising  therefrom and
then to the  Holders  of the  Class R  Certificates.  None of the  Trustee,  the
Servicer or the Special  Servicer shall be responsible  for any taxes imposed on
either the Lower-Tier  REMIC or the  Upper-Tier  REMIC except to the extent such
taxes arise as a consequence of a breach of their respective  obligations  under
this Agreement.

     (h) The  Trustee  (to the extent  required  to  maintain  books and records
hereunder) and the Servicer  shall,  for federal  income tax purposes,  maintain
books  and  records  with  respect  to  each  of the  Lower-Tier  REMIC  and the
Upper-Tier  REMIC on a calendar year and on an accrual basis or as otherwise may
be required by the REMIC Provisions.

     (i) Following  the Startup Day,  neither the Servicer nor the Trustee shall
accept any  contributions  of assets to the Lower-Tier  REMIC and the Upper-Tier
REMIC  unless the  Servicer  and the Trustee  shall have  received an Opinion of
Counsel (at the expense of the party seeking to make such  contribution)  to the
effect  that  the  inclusion  of such  assets  in the  Lower-Tier  REMIC  or the
Upper-Tier  REMIC  will  not  (i)  cause  either  the  Lower-Tier  REMIC  or the
Upper-Tier  REMIC  to  fail  to  qualify  as  a  REMIC  at  any  time  that  any
Uncertificated  Lower-Tier  Interests or  Certificates  are  outstanding or (ii)
subject either the Trust Fund, the Lower-Tier  REMIC or the Upper-Tier  REMIC to
any tax under the REMIC  Provisions or other  applicable  provisions of federal,
state and local law or ordinances.

     (j) Neither the Servicer nor the Trustee  shall enter into any  arrangement
by which the Trust Fund or either the Lower-Tier  REMIC or the Upper-Tier  REMIC
will receive a fee or other  compensation for services nor permit the Trust Fund
or either the  Lower-Tier  REMIC or the  Upper-Tier  REMIC 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.

     (k) Solely for the purposes of Section  1.860G-1(a)(4)(iii) of the Treasury
Regulations,  the  "latest  possible  maturity  date" by which  the  Certificate
Balance of each Class of Certificates  representing a "regular  interest" in the
Upper-Tier  REMIC and by which the Lower-Tier  Principal Amount of each Class of
Uncertificated  Lower-Tier  Interests  representing a "regular  interest" in the
Lower-Tier  REMIC  would be  reduced  to zero is August  19,  2013  which is the
Distribution  Date immediately  following the latest  scheduled  maturity of any
Mortgage Loan.

     (l) Within 30 days after the Closing Date,  the Servicer  shall prepare and
file with the Internal Revenue Service Form 8811,  "Information  Return for Real
Estate Mortgage  Investment  Conduits (REMIC) and Issuers of Collateralized Debt
Obligations" for the Lower-Tier REMIC and the Upper-Tier REMIC.

     (m)  Neither  the  Trustee  nor the  Servicer  shall  sell,  dispose  of or
substitute  for any of the Mortgage  Loans  (except in  connection  with (i) the
default,  imminent default or foreclosure of a Mortgage Loan,  including but not
limited  to,  the  acquisition  or  sale of a  Mortgaged  Property  acquired  by
foreclosure  or deed in lieu of  foreclosure,  (ii) the  bankruptcy of the Trust
Fund,  (iii) the  termination  of the Trust Fund  pursuant to Article IX of this
Agreement or (iv) a purchase of Mortgage  Loans pursuant to Article II or III of
this  Agreement)  or  acquire  any  assets  for the  Trust  Fund or  either  the
Lower-Tier  REMIC or the Upper-Tier  REMIC or sell or dispose of any investments
in the Certificate  Account,  the  Distribution  Accounts or the REO Account for
gain unless it has received an Opinion of Counsel that such sale, disposition or
substitution  will not (a) affect  adversely the status of either the Lower-Tier
REMIC  or the  Upper-Tier  REMIC  as a REMIC  or (b)  unless  the  Servicer  has
determined in its sole  discretion to indemnify the Trust Fund against such tax,
cause the Trust Fund or either the Lower-Tier  REMIC or the Upper-Tier  REMIC to
be  subject  to a  tax  on  "prohibited  transactions"  pursuant  to  the  REMIC
Provisions.

     SECTION 10.02.  Depositor,  Special  Servicer,  Paying Agent and Trustee to
Cooperate with Servicer.

     (a) The  Depositor  shall  provide or cause to be provided to the Servicer,
within 10 days after the Closing Date, all information or data that the Servicer
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 Servicer,  the Special  Servicer,  the Paying Agent 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 Servicer in order to
enable it to perform its duties hereunder.

     SECTION 10.03. Use of Agents.

     The Servicer  shall  execute all of its  obligations  and duties under this
Article  X through  its  corporate  trust  department  located  at 450 West 33rd
Street,  15th Floor,  New York, New York 10001.  The Servicer may execute any of
its obligations and duties under this Article X either directly or by or through
agents or attorneys.  The Servicer shall not be relieved of any of its duties or
obligations under this Article X by virtue of the appointment of any such agents
or attorneys.

                               [End of Article X]

<PAGE>


                                   ARTICLE XI
                            MISCELLANEOUS PROVISIONS


     SECTION 11.01. Amendment.

     (a) This Agreement may be amended from time to time by the parties  hereto,
without the consent of any of the Certificateholders:

          (i) to cure any ambiguity;

          (ii) to correct or supplement any provisions herein or therein,  which
     may be  inconsistent  with any other  provisions  herein or  therein  or to
     correct any error;

          (iii) to modify,  eliminate  or add to any of its  provisions  to such
     extent as shall be  necessary to maintain  the  qualification  of the Trust
     Fund or either the Lower-Tier  REMIC or the Upper-Tier  REMIC as a REMIC at
     all times that any  Certificate  is outstanding or to avoid or minimize the
     risk  of  the  imposition  of any  tax on the  Trust  Fund  or  either  the
     Lower-Tier REMIC or the Upper-Tier REMIC pursuant to the Code that would be
     a claim  against  the Trust  Fund or  either  the  Lower-Tier  REMIC or the
     Upper-Tier  REMIC,  provided  that the Trustee  has  received an Opinion of
     Counsel to the effect that (a) such action is  necessary  or  desirable  to
     maintain  such  qualification  or to  avoid  or  minimize  the  risk of the
     imposition  of any such tax, (b) such action will not  adversely  affect in
     any material respect the interests of any  Certificateholder,  and (c) such
     change shall not result in the withdrawal,  downgrade or  qualification  of
     the then-current rating assigned to any Class of Certificates, as evidenced
     by a letter from each Rating Agency to such effect;

          (iv)  to  change  the  timing  and/or  nature  of  deposits  into  the
     Certificate Account, the Distribution  Accounts or REO Account or to change
     the name in which the Certificate Account is maintained,  provided that (a)
     the  P&I  Advance  Date  shall  in no  event  be  later  than  the  related
     Distribution Date, (b) such change shall not, as evidenced by an Opinion of
     Counsel,  adversely  affect in any  material  respect the  interests of any
     Certificateholder  and (c) such change shall not result in the  withdrawal,
     downgrade or qualification of the then-current rating assigned to any Class
     of  Certificates,  as evidenced by a letter from each Rating Agency to such
     effect;

          (v) to modify,  eliminate or add to the provisions of Section  5.02(d)
     or  any  other  provision  hereof  restricting  transfer  of  the  Residual
     Certificates  by virtue of their  being  the  REMIC  "residual  interests,"
     provided that (a) such change shall not result in the withdrawal, downgrade
     or  qualification  of the  then-current  rating  assigned  to any  Class of
     Certificates,  as  evidenced  by a letter from each  Rating  Agency to such
     effect,  and (b) such  change  shall  not,  as  evidenced  by an Opinion of
     Counsel,  cause the Trust Fund, the Lower-Tier  REMIC, the Upper-Tier REMIC
     or any of the Certificateholders  (other than the Transferor) to be subject
     to a federal tax caused by a Transfer  to a Person  that is a  Disqualified
     Organization or a Non-U.S. Person;

          (vi) to make any other provisions with respect to matters or questions
     arising under this  Agreement  which shall not be  materially  inconsistent
     with the provisions of this Agreement, provided that such action shall not,
     as  evidenced  by an Opinion of Counsel,  adversely  affect in any material
     respect the interests of any Certificateholder not consenting thereto; and

          (vii)  to amend or  supplement  any  provision  hereof  to the  extent
     necessary  to  maintain  the  rating or ratings  assigned  to each Class of
     Certificates by each Rating Agency.

     (b) This  Agreement  may also be amended  from time to time by the  parties
hereto  with the  consent  of the  Holders  of  Certificates  evidencing  in the
aggregate  not less than  662/3% of the  Percentage  Interests  of each Class of
Certificates  affected  thereby 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  of such
Class; provided, however, that no such amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of the Holder of such Certificate; or

          (ii) reduce the aforesaid  percentage of Certificates of any Class the
     Holders of which are required to consent to any such amendment, in any such
     case without the consent of the Holders of all  Certificates  of such Class
     then outstanding; or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of all  Certificates  of such Class then
     outstanding; or

          (iv) amend this Section 11.01.

     (c)  Notwithstanding  the  foregoing,  the Trustee  will not be entitled to
consent to any  amendment  hereto  without  having first  received an Opinion of
Counsel (at the Trust Fund's  expense) to the effect that such  amendment or the
exercise  of any power  granted to the  Servicer,  the  Depositor,  the  Special
Servicer,  the Trustee or any other  specified  person in  accordance  with such
amendment  will not result in the  imposition  of a tax on the Trust  Fund,  the
Lower-Tier  REMIC or the Upper-Tier  REMIC or cause the Lower-Tier  REMIC or the
Upper-Tier REMIC to fail to qualify as a REMIC.

     (d) Promptly after the execution of any such  amendment,  the Trustee shall
furnish a statement describing the amendment to each  Certificateholder  and the
Paying Agent and a copy of such amendment to each Rating Agency.

     (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  Servicer  or 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 Certificate 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
Servicer at the expense of the  Depositor on direction by the Trustee,  but only
upon direction  accompanied by an Opinion of Counsel (the cost of which shall be
paid by the  Depositor)  to the  effect  that such  recordation  materially  and
beneficially affects the interests of the Certificateholders.

     (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.

     (c) The Trustee shall make any filings required under Massachusetts General
Laws,  Chapter 182,  Sections 2 and 12, the costs of which, if any, to be at the
Trustee's expense.

     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 unless also  (except in the case of a default by the Trustee) the
Holders of Certificates of any Class evidencing not less than 25% of the related
Percentage  Interests  in such Class 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.  The Trustee  shall be under no obligation to
exercise any of the trusts or powers  vested in it  hereunder  or to  institute,
conduct or defend any litigation hereunder or in relation hereto at the request,
order or  direction  of any of the Holders of  Certificates  unless such Holders
have offered to the Trustee reasonable security against the costs,  expenses and
liabilities  which may be  incurred  therein or  hereby.  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.

     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 if  personally  delivered at or mailed by  registered  mail,  postage
prepaid  (except for  notices to the Trustee  which shall be deemed to have been
duly given only when  received),  to:  (i) in the case of the  Depositor,  Chase
Commercial  Mortgage  Securities  Corp., 380 Madison Avenue,  New York, New York
10017,  Attention:  Jacqueline  R. Slater,  President,  with a copy to Jeanne M.
Mininall,  Esq.,  telecopy  number:  (212)  270-7481;  (ii)  in the  case of the
Servicer, The Chase Manhattan Bank, CCMB Servicing Division, 380 Madison Avenue,
11th Floor,  New York, New York 10017  Attention:  Janice Smith,  V.P.  telecopy
number:  (212)  622-3553;  (iii) in the  case of the  Special  Servicer,  Lennar
Partners,  Inc. 700 NW 107th Avenue, Suite 400, Miami, Florida 33172, Attention:
Steve Engel, Vice President,  telecopy number: (305) 226-7691;  (iv) in the case
of the Trustee,  State Street Bank and Trust Company, 2 International Place, 5th
Floor, Boston, Massachusetts 02110, Attention: Corporate Trust Department- Chase
Commercial Mortgage  Securities Corp.,  CMPTC,  Series 1997-2,  telecopy number:
(617)  664-5567;  (v) in the  case of the  initial  Paying  Agent,  the  initial
Certificate Registrar and the initial  Authenticating Agent, The Chase Manhattan
Bank, 450 West 33rd Street,  15th Floor,  New York,  New York 10001,  Attention:
Structured Finance Services (MBS), telecopy number: (212) 946-8302;  (vi) in the
case of the Rating Agencies,  (a) Fitch IBCA, Inc., One State Street Plaza, 33rd
Floor,  New York, New York 10004,  Attention:  Mary Stuart  Freydberg,  telecopy
number: (212) 635-0295 and (b) Standard & Poor's Ratings Services,  26 Broadway,
New York, New York 10004,  Attention:  Commercial  Mortgage  Surveillance Group,
telecopy  number:  (212)  412-0539;  and (vii) in the case of the Mortgage  Loan
Sellers, (a) The Chase Manhattan Bank, CCMB, 380 Madison Avenue, 11th Floor, New
York, New York 10017, Attention:  Patricia A. Micka, Managing Director, telecopy
number (212) 622-3584,  (b) Bear,  Stearns  Funding Inc., 245 Park Avenue,  16th
Floor,  New York, New York 10167,  Attention:  James Reichek,  telecopy  number:
(212) 272-7047, (c) Paine Webber Real Estate Securities Inc., 1285 Avenue of the
Americas,  19th floor,  New York,  New York 10019,  Attention:  John A.  Taylor,
Managing  Director,  telecopy number (212) 713-8606 and (d) Residential  Funding
Mortgage  Securities  I,  Inc.,  8400  Normandale  Lake  Boulevard,  Suite  600,
Minneapolis,  Minnesota  55347,  Attention:  Robert Conway,  Managing  Director,
telecopy number (612) 832-7442;  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.  Any notice so
mailed  within  the time  prescribed  in this  Agreement  shall be  conclusively
presumed to have been duly given, whether or not the Certificateholder  receives
such notice.

     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 of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

     SECTION 11.07. Grant of a Security Interest.

     The Depositor intends that the conveyance of the Depositor's  right,  title
and  interest in and to the  Mortgage  Loans  pursuant to this  Agreement  shall
constitute a sale and not a pledge of security for a loan. If such conveyance is
deemed to be a pledge of security for a loan,  however,  the  Depositor  intends
that the rights and obligations of the parties to such loan shall be established
pursuant to the terms of this  Agreement.  The Depositor also intends and agrees
that, in such event,  (i) the  Depositor  shall be deemed to have granted to the
Trustee (in such capacity) a first priority security interest in the Depositor's
entire right, title and interest in and to the assets comprising the Trust Fund,
including  without  limitation,  the Mortgage Loans,  all principal and interest
received or receivable  with respect to the Mortgage Loans (other than principal
and interest  payments due and payable  prior to the Cut-off Date and  Principal
Prepayments  received prior to the Cut-off Date),  all amounts held from time to
time in the Certificate  Account,  the Distribution Account and, if established,
the REO Account,  and all reinvestment  earnings on such amounts, and all of the
Depositor's  right,  title and  interest  in and to the  proceeds  of any title,
hazard or other Insurance  Policies related to such Mortgage Loans and (ii) this
Agreement  shall  constitute a security  agreement  under  applicable  law. This
Section  11.07 shall  constitute  notice to the  Trustee  pursuant to any of the
requirements of the applicable UCC.

     SECTION 11.08. 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.  No other
person, including,  without limitation,  any Mortgagor, shall be entitled to any
benefit or equitable right, remedy or claim under this Agreement.

     SECTION 11.09. 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 11.10. Notices to the Rating Agencies.

     (a) The Trustee shall use reasonable  efforts promptly to 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 that has not been cured;

          (iii) the  resignation  or  termination of the Servicer or the Special
     Servicer;

          (iv)  any  change  in the  location  of  either  of  the  Distribution
     Accounts;

          (v) the  repurchase  of  Mortgage  Loans  by a  Mortgage  Loan  Seller
     pursuant to Section 3 of the Mortgage Loan Purchase Agreement; and

          (vi) the final payment to any Class of Certificateholders.

     (b) The Servicer shall use reasonable efforts promptly to 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;

          (ii) any change in the location of the Certificate Account; and

          (iii) any event  that would  result in the  voluntary  or  involuntary
     termination  of any  insurance  of the  accounts of the Paying Agent or the
     Trustee;

          (iv) any change in the lien priority of any Mortgage Loan;

          (v) any  additional  lease to an anchor tenant or  termination  of any
     existing  lease to an anchor tenant at retail  properties  for any Mortgage
     Loan with a Stated  Principal  Balance  that is greater than 5% of the then
     aggregate outstanding principal balances of the Mortgage Loans;

          (vi) any material damage to any Mortgaged Property;

          (vii) any assumption with respect to a Mortgage Loan; and

          (viii) any release or substitution of any Mortgaged Property.

     (c) Each of the 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;

          (ii)  inspection  reports  and other  items  delivered  to each of the
     Servicer and Special Servicer pursuant to Sections 3.12(a) and 3.12(b);

          (iii) each of its annual  independent  public  accountants'  servicing
     reports described in Section 3.14;

          (iv) a  Collection  Report  with  respect  to each  Distribution  Date
     required to be delivered pursuant to Section 4.02(b); and

          (v) each waiver and consent provided pursuant to Section 3.08.

     (d) The Paying Agent shall promptly furnish to each Rating Agency a copy of
the statement to Certificateholders distributed pursuant to Section 4.02(a).

                               [End of Article XI]



                     [SIGNATURES COMMENCE ON FOLLOWING PAGE]



<PAGE>



     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.

                                     CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                                         Depositor
                                         By:  _____________________________
                                         Name:     Jacqueline R. Slater
                                         Title:    Managing Director


                                     THE CHASE MANHATTAN BANK
                                         Servicer
                                         By:  _____________________________
                                         Name:     Patricia A. Micka
                                         Title:    Managing Director


                                     LENNAR PARTNERS, INC.
                                         Special Servicer

                                         By:  _____________________________
                                         Name:
                                         Title:


                                     STATE STREET BANK AND TRUST COMPANY
                                         Trustee

                                         By:  _____________________________
                                         Name:
                                         Title:


<PAGE>




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


     On the 18 day of December,  1997 before me, a notary public in and for said
State,  personally  appeared  Jacqueline  R. Slater known to me to be a Managing
Director of Chase Commercial  Mortgage  Securities Corp. one of the corporations
that executed the within  instrument,  and also known to me to be the person who
executed  it on behalf of such  corporation,  and  acknowledged  to me that such
corporation executed the within instrument.

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


                         ------------------------------
                                  Notary Public



[Notarial Seal]


<PAGE>


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


     On the _______ day of December, 1997, before me, a notary public in and for
said State, personally appeared  _____________________________ known to me to be
a   ________________________   of  State  Street  Bank  and  Trust  Company,   a
_____________________  that executed the within instrument, and also known to me
to be the person who executed it on behalf of such national banking association,
and  acknowledged  to me that such  national  banking  association  executed the
within instrument.

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


                         ------------------------------
                                  Notary Public



[Notarial Seal]


<PAGE>


STATE OF           )
                   )  ss.:
COUNTY OF          )


     On the ___ day of _____,  1997  before me, a notary  public in and for said
State,   personally   appeared   ___________________   known   to   me   to   be
___________________  of Lennar  Partners,  Inc.,  a Florida  Corporation,  which
executed the within instrument on behalf of such partnership,  and also known to
me to be  the  person  who  executed  it on  behalf  of  such  corporation,  and
acknowledged  to me that such  corporation  executed  the within  instrument  on
behalf of such partnership.

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


                         ------------------------------
                                  Notary Public



[Notarial Seal]


<PAGE>


STATE OF ____________      )
                           )  ss.:
COUNTY OF ____________     )


     On the 18 day of December,  1997 before me, a notary public in and for said
State,  personally  appeared  Patricia  A.  Micka  known to me to be a  Managing
Director  of The Chase  Manhattan  Bank,  a New York  banking  corporation  that
executed  the  within  instrument,  and also  known to me to be the  person  who
executed it on behalf of such national banking association,  and acknowledged to
me that such banking corporation executed the within instrument.

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


                         ------------------------------
                                  Notary Public



[Notarial Seal]






<PAGE>

                                   EXHIBIT A-1
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1997-2, CLASS A-1

     THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES AND THE PORTION OF COLLATERAL SUPPORT DEFICIT ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE PAYING AGENT. THIS CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

PASS-THROUGH RATE: 6.45%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BK7
CERTIFICATE BALANCE
OF THE CLASS A-1 CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $196,000,000



<PAGE>
                              CLASS A-1 CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class A-1  Certificates  issued by the Trust Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof,  by the aggregate initial  Certificate  Balance of the Class
A-1  Certificates.  The  Certificates  are  designated  as the Chase  Commercial
Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series
1997-2  and are issued in  fourteen  classes  as  specifically  set forth in the
Pooling and Servicing Agreement. The Certificates will evidence in the aggregate
100% of the beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution Date at the Class A-1 Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
aggregate  Percentage  Interests of each Class of  Certificates  affected by the
amendment for the purpose of adding any  provisions to or changing in any manner
or eliminating  any of the provisions of the Pooling and Servicing  Agreement or
of  modifying  in any  manner the  rights of the  Certificateholders;  provided,
however, that no such amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the  Upper-Tier  REMIC
or the Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   A-1   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY

<PAGE>

                                 ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>

                                   EXHIBIT A-2
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1997-2, CLASS A-2

     THE PORTION OF THE  CERTIFICATE  BALANCE OF THE  CERTIFICATES  EVIDENCED BY
THIS CERTIFICATE WILL BE DECREASED BY THE PORTION OF PRINCIPAL  DISTRIBUTIONS ON
THE CERTIFICATES AND THE PORTION OF COLLATERAL SUPPORT DEFICIT ALLOCABLE TO THIS
CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE  BALANCE OF THIS  CERTIFICATE MAY BE
LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING THIS CERTIFICATE MAY ASCERTAIN
ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE PAYING AGENT. THIS CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE
                                        LOANS AFTER DEDUCTING PAYMENTS DUE
                                        PREPAYMENTS RECEIVED ON OR BEFORE
                                        CUT-OFF DATE: $813,992,373

AND DENOMINATION: $___________             
                           
 

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER: THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER: LENNAR PARTNERS, INC.

CLOSING DATE: DECEMBER 18, 1997         TRUSTEE:STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:
JANUARY 20, 1988                        PAYING AGENT:  THE CHASE MANHATTAN BANK

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BL5
CERTIFICATE BALANCE
OF THE CLASS A-2 CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $390,074,509


<PAGE>


                              CLASS A-2 CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class A-2  Certificates  issued by the Trust Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof,  by the aggregate initial  Certificate  Balance of the Class
A-2  Certificates.  The  Certificates  are  designated  as the Chase  Commercial
Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series
1997-2  and are issued in  fourteen  classes  as  specifically  set forth in the
Pooling and Servicing Agreement. The Certificates will evidence in the aggregate
100% of the beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution Date at the Class A-2 Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the  Upper-Tier  REMIC
or the Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal. 

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   A-2   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY


<PAGE>
                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.



<PAGE>
                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.




<PAGE>

                                   EXHIBIT A-3
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS B

     THIS CLASS B  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.

PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER: THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER: LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         
APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BN1
CERTIFICATE BALANCE
OF THE CLASS B CERTIFICATES             CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $32,559,695



<PAGE>


                               CLASS B CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class B  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class B
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class B Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the  Upper-Tier  REMIC
or the Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS B CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY


<PAGE>
                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>


                                   EXHIBIT A-4
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS C

     THIS CLASS C  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.


PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BP6
CERTIFICATE BALANCE
OF THE CLASS C CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $48,839,542


<PAGE>


                               CLASS C CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class C  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class C
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class C Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on either the  Upper-Tier  REMIC
or the Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS C CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY


<PAGE>


                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>

                                   EXHIBIT A-5
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS D

     THIS CLASS D  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.


PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BQ4
CERTIFICATE BALANCE
OF THE CLASS D CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $44,769,581


<PAGE>

                               CLASS D CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class D  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class D
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class D Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification of the Upper-Tier REMIC or the Lower-Tier REMIC as a
REMIC to avoid or minimize the  imposition  of any tax,  provided,  however,  an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and such action is necessary or desirable to avoid such tax and such action will
not result in the withdrawal,  downgrade or  qualification  of the  then-current
rating by any Rating Agency, as evidenced by a letter from such Rating Agency to
such effect; to change the timing and/or nature of deposits into the Certificate
Account or  Distribution  Account or REO  Account or to change the name in which
the Certificate Account is maintained,  provided,  however, that the P&I Advance
Date  shall not be later  than the  related  Distribution  Date,  an  Opinion of
Counsel is obtained to the effect that such action shall not adversely affect in
any material respect the interest of any  Certificateholder and that such action
will  not  result  in  the  withdrawal,   downgrade  or   qualification  of  the
then-current  rating by any Rating  Agency,  as  evidenced by a letter from such
Rating Agency to such effect;  to modify,  eliminate or add to the provisions of
Section  5.02(d) of the Pooling and Servicing  Agreement or any other  provision
thereof  restricting  transfer of the Residual  Certificates  by virtue of their
being the REMIC "residual interests," provided that such change shall not result
in  the  withdrawal,  downgrade  or  qualification  of the  then-current  rating
assigned to any Class of Certificates, as evidenced by a letter from each Rating
Agency to such effect,  and such change shall not, as evidenced by an Opinion of
Counsel, cause either the Upper-Tier REMIC or the Lower-Tier REMIC or any of the
Certificateholders  (other than the  Transferor)  to be subject to a federal tax
caused  by a  Transfer  to a Person  that is a  Disqualified  Organization  or a
Non-U.S.  Person;  and to make any other  provisions  with respect to matters or
questions  arising under the Pooling and Servicing  Agreement which shall not be
materially  inconsistent  with  the  provisions  of the  Pooling  and  Servicing
Agreement,  provided,  however,  that such action  shall not, as evidenced by an
Opinion of Counsel, adversely affect in any material respect the interest of any
Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS D CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY


<PAGE>


                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>


                                   EXHIBIT A-6
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS E

     THIS CLASS E  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.

PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         
APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BR2
CERTIFICATE BALANCE
OF THE CLASS E CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $12,209,885



<PAGE>

                               CLASS E CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class E  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class E
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class E Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Investments.  Interest or other income earned on funds in the
Certificate Account and Distribution Account will be paid to the Servicer as set
forth in the Pooling  and  Servicing  Agreement.  As provided in the Pooling and
Servicing Agreement, withdrawals from the Certificate Account shall be made from
time to time for purposes other than distributions to  Certificateholders,  such
purposes  including  reimbursement of certain expenses  incurred with respect to
the servicing of the Mortgage Loans and administration of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS E CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY


<PAGE>


                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.




<PAGE>

                                   EXHIBIT A-7
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS F

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

     THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF  AGREES NOT TO
OFFER, SELL OR OTHERWISE TRANSFER SUCH CERTIFICATE EXCEPT IN ACCORDANCE WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (A)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

     THIS CLASS F  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.

     [THE INITIAL INVESTOR IN THIS CERTIFICATE, AND EACH SUBSEQUENT PURCHASER OF
THIS  CERTIFICATE,  BY PURCHASING  THIS  CERTIFICATE OR AN INTEREST  HEREIN,  IS
DEEMED TO HAVE AGREED TO COMPLY WITH CERTAIN TRANSFER  REQUIREMENTS SET FORTH IN
THE POOLING AND SERVICING AGREEMENT. A TRANSFEREE IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.]2

- ---------------
2  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.


PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         
APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BS1
CERTIFICATE BALANCE
OF THE CLASS F CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $48,839,542


<PAGE>

                               CLASS F CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate,  fully amortizing and balloon (the "Mortgage  Loans"),  all payments on or
collections in respect of the Mortgage Loans due after the Cut-off Date, all REO
Properties and revenues  received in respect  thereof,  the  mortgagee's  rights
under the Insurance  Policies,  any  Assignment of Leases,  and any  guaranties,
escrow accounts or other collateral as security for the Mortgage Loans, and such
amounts  as shall  from  time to time be held in the  Certificate  Account,  the
Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class F  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class F
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class F Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS F CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY


<PAGE>


                                   SCHEDULE A



           Certificate Balance of Definitive
         Certificates exchanged or transferred 
          for, or issued in exchange for or   Remaning Principal
           upon transfer of, an interest in     Amount of Book-      Notation
  Date       this Book-Entry Certificate     Entry Certificate       Made By
- --------   --------------------------------   ------------------  --------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

- --------   --------------------------------   ------------------  --------------
<PAGE>
                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.



<PAGE>

                                   EXHIBIT A-8
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS G

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

     THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF  AGREES NOT TO
OFFER, SELL OR OTHERWISE TRANSFER SUCH CERTIFICATE EXCEPT IN ACCORDANCE WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (A)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

     THIS CLASS G  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.

     [THE INITIAL INVESTOR IN THIS CERTIFICATE, AND EACH SUBSEQUENT PURCHASER OF
THIS  CERTIFICATE,  BY PURCHASING  THIS  CERTIFICATE OR AN INTEREST  HEREIN,  IS
DEEMED TO HAVE AGREED TO COMPLY WITH CERTAIN TRANSFER  REQUIREMENTS SET FORTH IN
THE POOLING AND SERVICING AGREEMENT. A TRANSFEREE IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.]2

- ---------------
2  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BT8
CERTIFICATE BALANCE
OF THE CLASS G CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $6,104,943



<PAGE>

                               CLASS G CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class G  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class G
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class G Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE  CLASS   A-1   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY
<PAGE>



                                   SCHEDULE A



           Certificate Balance of Definitive
         Certificates exchanged or transferred 
          for, or issued in exchange for or   Remaning Principal
           upon transfer of, an interest in     Amount of Book-      Notation
  Date       this Book-Entry Certificate     Entry Certificate       Made By
- --------   --------------------------------   ------------------  --------------

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

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

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

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

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

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

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

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

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

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

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

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

- --------   --------------------------------   ------------------  --------------
<PAGE>
                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>

                                   EXHIBIT A-9
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS H

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

     THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF  AGREES NOT TO
OFFER, SELL OR OTHERWISE TRANSFER SUCH CERTIFICATE EXCEPT IN ACCORDANCE WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (A)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

     THIS CLASS H  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.

     [THE INITIAL INVESTOR IN THIS CERTIFICATE, AND EACH SUBSEQUENT PURCHASER OF
THIS  CERTIFICATE,  BY PURCHASING  THIS  CERTIFICATE OR AN INTEREST  HEREIN,  IS
DEEMED TO HAVE AGREED TO COMPLY WITH CERTAIN TRANSFER  REQUIREMENTS SET FORTH IN
THE POOLING AND SERVICING AGREEMENT. A TRANSFEREE IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.]2

- ---------------
2  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BU5
CERTIFICATE BALANCE
OF THE CLASS H CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $12,209,886


<PAGE>


                               CLASS H CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class H  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class H
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class H Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS H CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY
<PAGE>



                                   SCHEDULE A



           Certificate Balance of Definitive
         Certificates exchanged or transferred 
          for, or issued in exchange for or   Remaning Principal
           upon transfer of, an interest in     Amount of Book-      Notation
  Date       this Book-Entry Certificate     Entry Certificate       Made By
- --------   --------------------------------   ------------------  --------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

- --------   --------------------------------   ------------------  --------------
<PAGE>
                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.
<PAGE>


                                  EXHIBIT A-10
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS I

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

     THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF  AGREES NOT TO
OFFER, SELL OR OTHERWISE TRANSFER SUCH CERTIFICATE EXCEPT IN ACCORDANCE WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (A)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

     THIS CLASS I  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.

     [THE INITIAL INVESTOR IN THIS CERTIFICATE, AND EACH SUBSEQUENT PURCHASER OF
THIS  CERTIFICATE,  BY PURCHASING  THIS  CERTIFICATE OR AN INTEREST  HEREIN,  IS
DEEMED TO HAVE AGREED TO COMPLY WITH CERTAIN TRANSFER  REQUIREMENTS SET FORTH IN
THE POOLING AND SERVICING AGREEMENT. A TRANSFEREE IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.]2

- ---------------
2  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  $____________            AFTER DEDUCTING PAYMENTS DUE AND
                                        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BV3
CERTIFICATE BALANCE
OF THE CLASS I CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $8,139,924

<PAGE>


                               CLASS I CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class I  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class I
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class I Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS I CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY
<PAGE>



                                   SCHEDULE A



           Certificate Balance of Definitive
         Certificates exchanged or transferred 
          for, or issued in exchange for or   Remaning Principal
           upon transfer of, an interest in     Amount of Book-      Notation
  Date       this Book-Entry Certificate     Entry Certificate       Made By
- --------   --------------------------------   ------------------  --------------

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

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

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

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

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

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

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

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

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

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

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

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

- --------   --------------------------------   ------------------  --------------
<PAGE>
                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>


                                  EXHIBIT A-11
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS J

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

     THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF  AGREES NOT TO
OFFER, SELL OR OTHERWISE TRANSFER SUCH CERTIFICATE EXCEPT IN ACCORDANCE WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (A)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

     THIS CLASS I  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF PAYMENT TO CERTAIN
OTHER  CLASSES OF  CERTIFICATES  OF THIS SERIES TO THE EXTENT  DESCRIBED  IN THE
POOLING AND SERVICING  AGREEMENT.  THE PORTION OF THE CERTIFICATE BALANCE OF THE
CERTIFICATES  EVIDENCED BY THIS  CERTIFICATE WILL BE DECREASED BY THE PORTION OF
PRINCIPAL  DISTRIBUTIONS  ON THE  CERTIFICATES  AND THE  PORTION  OF  COLLATERAL
SUPPORT  DEFICIT  ALLOCABLE TO THIS  CERTIFICATE.  ACCORDINGLY,  THE CERTIFICATE
BALANCE  OF THIS  CERTIFICATE  MAY BE LESS  THAN THAT SET  FORTH  BELOW.  ANYONE
ACQUIRING  THIS  CERTIFICATE  MAY ASCERTAIN ITS CURRENT  CERTIFICATE  BALANCE BY
INQUIRY  OF THE PAYING  AGENT.  THIS  CERTIFICATE  CONSTITUTES  A REMIC  REGULAR
INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ---------------
1  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.

     THIS CERTIFICATE MAY NOT BE PURCHASED OR TRANSFERRED UNLESS THE CERTIFICATE
REGISTRAR  SHALL HAVE RECEIVED  EITHER (A) AN INVESTMENT  REPRESENTATION  LETTER
FROM THE  PROPOSED  PURCHASER OR  TRANSFEREE  OF SUCH  CERTIFICATE,  IN FORM AND
SUBSTANCE  SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR,  TO THE
EFFECT THAT SUCH PROPOSED PURCHASER OR TRANSFEREE IS NOT (i) AN EMPLOYEE BENEFIT
PLAN  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY  PROVISIONS  OF  THE  EMPLOYEE
RETIREMENT  SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE
INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  OR A GOVERNMENTAL  PLAN
(AS DEFINED IN SECTION  3(32) OF ERISA)  SUBJECT TO ANY FEDERAL,  STATE OR LOCAL
LAW  ("SIMILAR  LAW") WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE FOREGOING
PROVISIONS  OF ERISA OR THE CODE  (EACH A  "PLAN")  OR (ii) A PERSON  ACTING  ON
BEHALF  OF OR USING  THE  ASSETS OF ANY SUCH  PLAN  (INCLUDING  AN ENTITY  WHOSE
UNDERLYING  ASSETS  INCLUDE PLAN ASSETS BY REASON OF INVESTMENT IN THE ENTITY BY
SUCH PLAN AND THE APPLICATION OF DEPARTMENT OF LABOR REGULATION ss. 2510.3-101),
OTHER THAN AN INSURANCE  COMPANY  USING THE ASSETS OF ITS GENERAL  ACCOUNT UNDER
CIRCUMSTANCES  WHEREBY THE PURCHASE AND HOLDING OF SUBORDINATE  CERTIFICATES  BY
SUCH  INSURANCE  COMPANY  WOULD  BE  EXEMPT  FROM  THE  PROHIBITED   TRANSACTION
PROVISIONS OF ERISA AND THE CODE UNDER  PROHIBITED  TRANSACTION  CLASS EXEMPTION
95-60 OR (B) IF SUCH  CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A
PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE, AN OPINION OF COUNSEL IN FORM AND
SUBSTANCE  SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE DEPOSITOR TO THE
EFFECT THAT SUCH  ACQUISITION  AND HOLDING OF SUCH  CERTIFICATE BY SUCH PROPOSED
PURCHASER  OR  TRANSFEREE  WILL NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING
DEEMED  TO  BE  "PLAN  ASSETS"  AND  SUBJECT  TO  THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA,  THE PROHIBITED  TRANSACTION  PROVISIONS OF THE CODE OR THE
PROVISIONS  OF ANY SIMILAR LAW,  WILL NOT  CONSTITUTE OR RESULT IN A "PROHIBITED
TRANSACTION"  WITHIN  THE  MEANING  OF  ERISA,  SECTION  4975 OF THE CODE OR ANY
SIMILAR LAW, AND WILL NOT SUBJECT THE TRUSTEE,  THE CERTIFICATE  REGISTRAR,  THE
SERVICER,  THE SPECIAL  SERVICER,  THE PLACEMENT  AGENTS OR THE DEPOSITOR TO ANY
OBLIGATION  OR LIABILITY  (INCLUDING  OBLIGATIONS  OR  LIABILITIES  UNDER ERISA,
SECTION 4975 OF THE CODE OR ANY SUCH SIMILAR LAW) IN ADDITION TO THOSE SET FORTH
IN THE POOLING AND SERVICING AGREEMENT.  THE TRANSFEREE OF A BENEFICIAL INTEREST
IN A CERTIFICATE THAT IS A BOOK-ENTRY  CERTIFICATE  SHALL BE DEEMED TO REPRESENT
THAT IT IS NOT A PERSON DESCRIBED IN CLAUSES (i) OR (ii) ABOVE.

     [THE INITIAL INVESTOR IN THIS CERTIFICATE, AND EACH SUBSEQUENT PURCHASER OF
THIS  CERTIFICATE,  BY PURCHASING  THIS  CERTIFICATE OR AN INTEREST  HEREIN,  IS
DEEMED TO HAVE AGREED TO COMPLY WITH CERTAIN TRANSFER  REQUIREMENTS SET FORTH IN
THE POOLING AND SERVICING AGREEMENT. A TRANSFEREE IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.]2

- ---------------
2  If this Certificate represents a Book-Entry Certificate registered in the
   name of Cede & Co., it shall have this legend.


PASS-THROUGH RATE: 6.60%                APPROXIMATE AGGREGATE SCHEDULED
                                        PRINCIPAL BALANCE OF THE MORTGAGE LOANS
DENOMINATION:  SET FORTH ON             AFTER DEDUCTING PAYMENTS DUE AND
SCHEDULE A                              PREPAYMENTS RECEIVED ON OR BEFORE CUT-
                                        OFF DATE: $813,992,373

DATE OF POOLING AND SERVICING
AGREEMENT: AS OF DECEMBER 1, 1997       SERVICER:  THE CHASE MANHATTAN BANK

CUT-OFF DATE: DECEMBER 1, 1997          SPECIAL SERVICER:  LENNAR PARTNERS, INC.

CLOSING DATE:  DECEMBER 18, 1997        TRUSTEE:  STATE STREET BANK AND TRUST
                                        COMPANY

FIRST DISTRIBUTION DATE:                PAYING AGENT:  THE CHASE MANHATTAN BANK
JANUARY 20, 1998
                                         

APPROXIMATE AGGREGATE                   CUSIP NO.: 161505BVV1
CERTIFICATE BALANCE
OF THE CLASS J CERTIFICATES           CERTIFICATE NO.:  _______
AS OF THE CLOSING DATE:  $14,244,866


<PAGE>


                               CLASS J CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class J  Certificates  issued  by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class J
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that  portion  of  the   aggregate   amount  of  principal   and  interest  then
distributable,  if any, allocable to the Class of Certificates of the same Class
as this Certificate for such  Distribution  Date, all as more fully described in
the Pooling and Servicing Agreement. Holders of this Certificate may be entitled
to Prepayment  Premiums and Yield Maintenance Charges as provided in the Pooling
and Servicing Agreement.  All sums distributable on this Certificate are payable
in the coin or  currency  of the  United  States  of  America  as at the time of
payment is legal tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period  relating to such  Distribution  Date at the Class J Pass-Through
Rate specified above on the Certificate Balance of this Certificate  immediately
prior to each  Distribution  Date.  Principal  and  interest  allocated  to this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     Collateral  Support  Deficit  and  Certificate  Deferred  Interest  on  the
Mortgage  Loans  shall  be  allocated  on the  applicable  Distribution  Date to
Certificateholders  in the  manner  set  forth  in  the  Pooling  and  Servicing
Agreement.  All Collateral  Support Deficit or Certificate  Deferred Interest on
the Mortgage Loans allocated to any Class of Certificates  will be allocated pro
rata among the outstanding Certificates of such Class.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS J CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY
<PAGE>



                                   SCHEDULE A



           Certificate Balance of Definitive
         Certificates exchanged or transferred 
          for, or issued in exchange for or   Remaning Principal
           upon transfer of, an interest in     Amount of Book-      Notation
  Date       this Book-Entry Certificate     Entry Certificate       Made By
- --------   --------------------------------   ------------------  --------------

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

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

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

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

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

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

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

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

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

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

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

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

- --------   --------------------------------   ------------------  --------------
<PAGE>
                                  ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE RECEIVED,  the undersigned hereby sells, assigns and transfers

unto ___________________________________________________________________________
      (Please insert Social Security or other identifying number of Assignee)

- --------------------------------------------------------------------------------
             (Please print or typewrite name and address of assignee)

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

     the  within  Certificate  and does  hereby or  irrevocably  constitute  and
appoint to transfer  the said  Certificate  in the  Certificate  register of the
within-named Trust, with full power of substitution in the premises.

                                        -----------------------------------
Dated:________________________          NOTICE:The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of this Certificate in
                                        every particular  without alteration
                                        or enlargement or any change whatever.
- -------------------------------
    SIGNATURE GUARANTEED

     The signature  must be guaranteed by a commercial  bank or trust company or
by a member firm of the New York Stock Exchange or another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.

<PAGE>


                                  EXHIBIT A-12
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS X

     THE  NOTIONAL  AMOUNT ON WHICH THE  INTEREST  PAYABLE TO THE HOLDERS OF THE
CLASS X CERTIFICATES IS BASED WILL BE REDUCED AS A RESULT OF PRINCIPAL  PAYMENTS
AND LOSSES ON THE MORTGAGE LOANS. ACCORDINGLY,  THE INTEREST PAYABLE PURSUANT TO
THIS  CERTIFICATE  MAY BE LESS  THAN  THAT SET  FORTH  BELOW.  THIS  CERTIFICATE
CONSTITUTES A REMIC REGULAR INTEREST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED.

     [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF
THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]1

- ----------
1 If this Certificate represents a Book-Entry Certificate registered in the name
of Cede & Co., it shall have this legend.




     [OID LEGEND]



<PAGE>


THE PASS-THROUGH RATE ON THE CLASS X    APPROXIMATE AGGREGATE SCHEDULED
CERTIFICATES WILL BE EQUAL TO THE       PRINCIPAL BALANCE OF THE MORTGAGE LOANS
EXCESS, IF ANY, OF (i) THE WEIGHTED     AFTER DEDUCTING PAYMENTS DUE AND
AVERAGE NET MORTGAGE RATE OF THE        PREPAYMENTS RECEIVED ON OR BEFORE CUT-
MORTGAGE LOANS OVER (ii) THE WEIGHTED   OFF DATE: $813,992,373
AVERAGE OF THE OTHER CERTIFICATES
(OTHER THAN THE RESIDUAL CERTIFICATES)3 SERVICER: THE CHASE MANHATTAN BANK

DENOMINATION: $__________               SPECIAL SERVICER: LENNAR PARTNERS, INC.

                                        TRUSTEE: STATE STREET BANK AND TRUST
DATE OF POOLING AND SERVICING           COMPANY
AGREEMENT: AS OF DECEMBER 1, 1997
                                        PAYING AGENT: THE CHASE MANHATTAN BANK
CUT-OFF DATE: DECEMBER 1, 1997

CLOSING DATE: DECEMBER 18, 1997
                                        CUSIP NO.: 161505BM3
FIRST DISTRIBUTION DATE:
JANUARY 20, 1998                        CERTIFICATE NO.: _____

APPROXIMATE AGGREGATE NOTIONAL
AMOUNT OF THE CLASS X CERTIFICATE AS
OF THE CLOSING DATE: $813,992,373

- ----------
3 As  more  particularly  described  in the  Pooling  and  Servicing  Agreement,
interest on the Class X  Certificates  will based upon two separate  components,
each with their own Pass-Through Rate and Notional Amount.


<PAGE>

                               CLASS X CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of commercial, multifamily and mobile home community fixed rate, fully
amortizing and balloon mortgage loans (the "Mortgage Loans"), all payments on or
collections in respect of the Mortgage Loans due after the Cut-off Date, all REO
Properties and revenues  received in respect  thereof,  the  mortgagee's  rights
under the Insurance  Policies,  any  Assignment of Leases,  and any  guaranties,
escrow accounts or other collateral as security for the Mortgage Loans, and such
amounts  as shall  from  time to time be held in the  Certificate  Account,  the
Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

THIS CERTIFIES THAT __________________

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class X  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  December  1,  1997  (the  "Pooling  and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof,  by the  aggregate  initial  Notional  Amount of the Class X
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Certificate  is a  "regular  interest"  in a  "real  estate  mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1)  and 860D of the  Internal  Revenue  Code of 1986,  as amended.  Each
Holder of this Certificate,  by acceptance hereof,  agrees to treat, and take no
action  inconsistent  with the treatment of, this Certificate in accordance with
the preceding  sentence for purposes of federal  income  taxes,  state and local
income and franchise taxes and other taxes imposed on or measured by income.

     Pursuant to the terms of the Pooling and  Servicing  Agreement,  the Paying
Agent  shall  distribute  to the  Person  in  whose  name  this  Certificate  is
registered  as of the related  Record Date, an amount equal to such Person's pro
rata share (based on the Percentage Interest represented by this Certificate) of
that portion of the  aggregate  amount of interest then  distributable,  if any,
allocable to the Class of Certificates of the same Class as this Certificate for
such Distribution Date, all as more fully described in the Pooling and Servicing
Agreement.  Holders of this Certificate will not be entitled to distributions in
respect of principal.  Holders of this Certificate may be entitled to Prepayment
Premiums and Yield Maintenance  Charges as provided in the Pooling and Servicing
Agreement. All sums distributable on this Certificate are payable in the coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for the payment of public and private debts.

     Interest  on  this  Certificate  will  accrue  (computed  as if  each  year
consisted  of 360 days and each month  consisted of 30 days) during the Interest
Accrual Period relating to such  Distribution Date in an amount equal to the sum
of  one-month's  interest  at  the  then-applicable  Pass-Through  Rates  on the
notional amounts of the WAC Component and the A-1 Component immediately prior to
such  Distribution  Date,  as  specified  above.   Interest  allocated  to  this
Certificate  on  any  Distribution  Date  will  be  in an  amount  due  to  this
Certificate's  pro  rata  share  of  the  Available  Distribution  Amount  to be
distributed on the Certificates of this Class as of such Distribution Date, with
a final distribution to be made upon retirement of this Certificate as set forth
in the Pooling and Servicing Agreement.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and the Paying Agent with wire  instructions  in writing at least five  Business
Days prior to the related Record Date and (2) is the Holder of Certificates with
an original  Certificate Balance or Notional Amount, as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent,  and the  Certificate  Registrar  and any of their  agents  may treat the
Person in whose name this  Certificate is registered as the owner hereof for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii)adversely  affect the Voting Rights of any Class of  Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                    THE CHASE MANHATTAN BANK,
                                    not in its individual capacity but solely as
                                    Certificate Registrar under the Pooling and
                                    Servicing Agreement.




                                    By:  ___________________________
                                             AUTHORIZED OFFICER






Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS X CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                    THE CHASE MANHATTAN BANK,
                                    Authenticating Agent




                                    By:  ___________________________
                                             AUTHORIZED SIGNATORY


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM  - as tenant in common              UNIF GIFT MIN ACT ________ Custodian
TEN ENT  - as tenants by the entireties                         (Cust)
JT TEN   - as joint tenants with rights of  Under Uniform Gifts to Minors
           survivorship and not as tenants
           in common                        Act ______________________
                                                       (State)


     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE  RECEIVED,  the undersigned  hereby sells,  assigns and transfers
unto ___________________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________

the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                            ----------------------------------------------------
Dated:_________________     NOTICE:  The  signature  to  this  assignment  must
                            correspond  with  the name as  written  upon the 
                            face of this Certificate in every particular without
                            alteration or enlargement or any change whatever.
- -----------------------
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>


                                  EXHIBIT A-13
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS R

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE  "SECURITIES  ACT"),  OR ANY STATE  SECURITIES  LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

THE HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF AGREES NOT TO OFFER,
SELL OR  OTHERWISE  TRANSFER  SUCH  CERTIFICATE  EXCEPT IN  ACCORDANCE  WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF THIS
CERTIFICATE,  BY PURCHASING THIS CERTIFICATE OR AN INTEREST HEREIN, IS DEEMED TO
HAVE  AGREED TO  COMPLY  WITH  CERTAIN  TRANSFER  REQUIREMENTS  SET FORTH IN THE
POOLING AND  SERVICING  AGREEMENT.  A TRANSFEREE  IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

THIS  CERTIFICATE  MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH IS
AN EMPLOYEE  BENEFIT PLAN SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT  INCOME
SECURITY ACT OF 1974. AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE CODE OR ANY
GOVERNMENTAL  PLAN, AS DEFINED IN SECTION 3(32) OF ERISA SUBJECT TO ANY FEDERAL,
STATE OR , LOCAL LAW WHICH IS, TO A MATERIAL  EXTENT,  SIMILAR TO THE  FOREGOING
PROVISIONS OF ERISA OR THE CODE (EACH A "PLAN"),  OR ANY PERSON ACTING ON BEHALF
OF OR INVESTING THE ASSETS OF A PLAN.

THIS CERTIFICATE IS A "RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT," AS THOSE TERMS ARE DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(A)(2) AND
860D OF THE INTERNAL  REVENUE CODE OF 1986, AS AMENDED.  EACH TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFERABILITY, AS SET FORTH IN SECTION 5.02
OF THE POOLING AND SERVICING AGREEMENT.


PERCENTAGE INTEREST EVIDENCED BY THIS   APPROXIMATE AGGREGATE SCHEDULED 
CERTIFICATE: 100%                       PRINCIPAL BALANCE OF THE MORTGAGE LOANS
                                        AFTER DEDUCTING PAYMENTS DUE AND
DATE OF POOLING AND SERVICING           PREPAYMENTS RECEIVED ON OR BEFORE CUT-
AGREEMENT: AS OF DECEMBER 1, 1997       OFF DATE: $813,992,373

CUT-OFF DATE: DECEMBER 1, 1997          SERVICER: THE CHASE MANHATTAN BANK

CLOSING DATE: DECEMBER 18, 1997         SPECIAL SERVICER: LENNAR PARTNERS, INC.

FIRST DISTRIBUTION DATE:                TRUSTEE: STATE STREET BANK AND TRUST
JANUARY 20, 1998                        COMPANY

CLASS R PERCENTAGE INTEREST: ___%       PAYING AGENT: THE CHASE MANHATTAN BANK

                                        CERTIFICATE NO.: _____


<PAGE>


                               CLASS R CERTIFICATE

evidencing a beneficial ownership interest in a Trust Fund, consisting primarily
of a pool of commercial, multifamily and mobile home community fixed rate, fully
amortizing and balloon mortgage loans (the "Mortgage Loans"), all payments on or
collections in respect of the Mortgage Loans due after the Cut-off Date, all REO
Properties and revenues  received in respect  thereof,  the  mortgagee's  rights
under the Insurance  Policies,  any  Assignment of Leases,  and any  guaranties,
escrow accounts or other collateral as security for the Mortgage Loans, and such
amounts  as shall  from  time to time be held in the  Certificate  Account,  the
Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

THIS  CERTIFICATE  DOES NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

THIS CERTIFIES THAT __________________

is the  registered  owner of the interest  evidenced by this  Certificate in the
Class R  Certificates  issued by the Trust Fund created  pursuant to the Pooling
and  Servicing  Agreement,  dated as of  December  1,  1997  (the  "Pooling  and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial  Certificate Balance of the Class R
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Class R  Certificate  is a  "residual  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.  The  Holder  of  the  largest  Percentage   Interest  in  the  Class  R
Certificates shall be the "tax matters person" for the Upper-Tier REMIC pursuant
to  Treasury  Regulations  Section  1.860F-4(d),  and  the  Servicer  is  hereby
irrevocably  designated  and shall serve as  attorney-in-fact  and agent for any
such Person that is the "tax matters person".

     Pursuant   to  the  terms  of  the   Pooling   and   Servicing   Agreement,
distributions,  if any, on this Certificate shall be made by the Paying Agent to
the extent and subject to the limitations set forth in the Pooling and Servicing
Agreement, on the Distribution Date to the Person in whose name this Certificate
is  registered as of the related  Record Date.  All sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and Paying Agent with wire  instructions  in writing at least five Business Days
prior to the related Record Date and (2) is the Holder of  Certificates  with an
original  Certificate  Balance or Notional  Amount,  as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Each Person who has or who  acquires  any  Ownership  Interest in a Class R
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 Paying Agent under Section 5.02(d) of the Pooling and
Servicing  Agreement to deliver payments to a Person other than such Person. The
rights of each Person acquiring any Ownership  Interest in a Class R Certificate
are expressly  subject to the  following  provisions:  (A) No Person  holding or
acquiring  any  Ownership   Interest  in  a  Class  R  Certificate  shall  be  a
Disqualified  Organization or agent thereof  (including a nominee,  middleman or
similar  person)  (an  "Agent"),  a Plan or a  Person  acting  on  behalf  of or
investing  the  assets of a Plan  (such  Plan or  Person,  an "ERISA  Prohibited
Holder")  or a Non-U.S.  Person and shall  promptly  notify  the  Servicer,  the
Trustee,  Paying Agent and the Certificate  Registrar of any change or impending
change to such  status;  (B) In  connection  with any  proposed  Transfer of any
Ownership  Interest in a Class R Certificate,  the  Certificate  Registrar shall
require  delivery  to it, and no Transfer  of any Class R  Certificate  shall be
registered until the Certificate Registrar receives, an affidavit  substantially
in the form  attached to the Pooling and  Servicing  Agreement as Exhibit D-1 (a
"Transfer  Affidavit")  from the  proposed  Transferee,  in form  and  substance
satisfactory to the Certificate  Registrar,  representing and warranting,  among
other things,  that such Transferee is not a Disqualified  Organization or Agent
thereof,  an ERISA  Prohibited  Holder  or a  Non-U.S.  Person,  and that it has
reviewed  the  provisions  of  Section  5.02(d)  of the  Pooling  and  Servicing
Agreement and agrees to be bound by them; (C)  Notwithstanding the delivery of a
Transfer  Affidavit  by a proposed  Transferee  under  clause (B) above,  if the
Certificate  Registrar has actual  knowledge  that the proposed  Transferee is a
Disqualified  Organization  or Agent thereof,  an ERISA  Prohibited  Holder or a
Non-U.S.  Person, no Transfer of an Ownership  Interest in a Class R Certificate
to such proposed  Transferee  shall be effected;  and (D) Each Person holding or
acquiring  any Ownership  Interest in a Class R  Certificate  shall agree (1) to
require a Transfer Affidavit from any prospective Transferee to whom such Person
attempts to transfer its Ownership  Interest in such Class R Certificate and (2)
not to transfer its  Ownership  Interest in such Class R  Certificate  unless it
provides  to the  Certificate  Registrar  a  letter  substantially  in the  form
attached to the Pooling and  Servicing  Agreement as Exhibit D-2 (a  "Transferor
Letter")  certifying that,  among other things,  it has no actual knowledge that
such prospective Transferee is a Disqualified Organization, an Agent thereof, an
ERISA Prohibited Holder or a Non-U.S. Person.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii)reduce the aforesaid  percentage of  Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv)amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or  result  in the  imposition  of a tax on the  Upper-Tier  REMIC or
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                    THE CHASE MANHATTAN BANK,
                                    not in its individual capacity but solely as
                                    Certificate Registrar under the Pooling and
                                    Servicing Agreement.




                                    By:  ___________________________
                                             AUTHORIZED OFFICER






Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS IS ONE OF THE CLASS R CERTIFICATES REFERRED TO IN THE WITHIN-MENTIONED
POOLING AND SERVICING AGREEMENT.


                                        THE CHASE MANHATTAN BANK,
                                        Authenticating Agent




                                         By:  ___________________________
                                                  AUTHORIZED SIGNATORY


<PAGE>


                                  ABBREVIATIONS

The following  abbreviations,  when used in the  inscription on the face of this
Certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:

TEN COM  -  as tenant in common              UNIF GIFT MIN ACT _______ Custodian
TEN ENT  -  as tenants by the entireties                       (Cust)
JT TEN   -  as joint tenants with rights of  Under Uniform Gifts to Minors
            survivorship and not as tenants
            in common                        Act _______________
                                                    (State)


     Additional abbreviations may also be used though not in the above list.


                                FORM OF TRANSFER

     FOR VALUE  RECEIVED,  the undersigned  hereby sells,  assigns and transfers
unto ___________________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________


the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                              --------------------------------------------------
Dated:_________________       NOTICE:  The  signature  to  this  assignment must
                              correspond  with  the name as  written  upon the
                              face of this Certificate in every particular with-
                              out alteration or enlargement or any change
- -----------------------       whatever.
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>

                                  EXHIBIT A-14
                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-2, CLASS LR

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE  SECURITIES LAWS.  NEITHER THIS
CERTIFICATE  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION UNDER THE SECURITIES ACT.

     THE  HOLDER OF THIS  CERTIFICATE  BY ITS  ACCEPTANCE  HEREOF  AGREES NOT TO
OFFER, SELL OR OTHERWISE TRANSFER SUCH CERTIFICATE EXCEPT IN ACCORDANCE WITH ALL
APPLICABLE  STATE  SECURITIES LAWS AND (A) PURSUANT TO A REGISTRATION  STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE  UNDER THE SECURITIES ACT, (B) FOR SO LONG AS
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON WHO THE SELLER REASONABLY  BELIEVES IS
A  "QUALIFIED  INSTITUTIONAL  BUYER" AS  DEFINED  IN RULE 144A IN A  TRANSACTION
MEETING  THE  REQUIREMENTS  OF RULE 144A,  (C) TO AN  INSTITUTIONAL  "ACCREDITED
INVESTOR" WITHIN THE MEANING OF RULE 501 (a)(1), (2), (3) OR (7) OF REGULATION D
UNDER  THE  SECURITIES  ACT  IN  A  TRANSACTION  EXEMPT  FROM  THE  REGISTRATION
REQUIREMENTS  UNDER THE  SECURITIES  ACT, OR (D)  PURSUANT TO ANOTHER  AVAILABLE
EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT, SUBJECT IN
EACH OF THE FOREGOING  CASES TO THE COMPLETION AND DELIVERY BY THE TRANSFEROR TO
THE TRUSTEE OF A CERTIFICATE  OF TRANSFER IN THE FORM APPEARING ON THE LAST PAGE
OF THIS CERTIFICATE.

     THE INITIAL INVESTOR IN THIS CERTIFICATE,  AND EACH SUBSEQUENT PURCHASER OF
THIS  CERTIFICATE,  BY PURCHASING  THIS  CERTIFICATE OR AN INTEREST  HEREIN,  IS
DEEMED TO HAVE AGREED TO COMPLY WITH CERTAIN TRANSFER  REQUIREMENTS SET FORTH IN
THE POOLING AND SERVICING AGREEMENT. A TRANSFEREE IS ALSO REQUIRED TO DELIVER AN
INVESTMENT  REPRESENTATION  LETTER SUBSTANTIALLY IN THE FORM OF EXHIBIT C TO THE
POOLING AND SERVICING AGREEMENT IF SUCH TRANSFEREE IS A QUALIFIED  INSTITUTIONAL
BUYER OR AN  INSTITUTIONAL  ACCREDITED  INVESTOR,  AND MAY ALSO BE  REQUIRED  TO
DELIVER  AN  OPINION  OF  COUNSEL  IF  SUCH   TRANSFEREE   IS  NOT  A  QUALIFIED
INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A.

     THIS CERTIFICATE MAY NOT BE PURCHASED BY OR TRANSFERRED TO ANY PERSON WHICH
IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974. AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE CODE OR ANY
GOVERNMENTAL  PLAN, AS DEFINED IN SECTION 3(32) OF ERISA SUBJECT TO ANY FEDERAL,
STATE OR LOCAL LAW WHICH IS, TO A  MATERIAL  EXTENT,  SIMILAR  TO THE  FOREGOING
PROVISIONS OF ERISA OR THE CODE (EACH A "PLAN"),  OR ANY PERSON ACTING ON BEHALF
OF OR INVESTING THE ASSETS OF A PLAN.

     THIS  CERTIFICATE  IS A  "RESIDUAL  INTEREST"  IN A "REAL  ESTATE  MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(A)(2)  AND 860D OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED.  EACH
TRANSFEREE OF THIS CERTIFICATE, BY ACCEPTANCE HEREOF, IS DEEMED TO HAVE ACCEPTED
THIS  CERTIFICATE  SUBJECT TO CERTAIN  RESTRICTIONS ON  TRANSFERABILITY,  AS SET
FORTH IN SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT.

PERCENTAGE INTEREST EVIDENCED BY THIS   APPROXIMATE AGGREGATE SCHEDULED 
CERTIFICATE: 100%                       PRINCIPAL BALANCE OF THE MORTGAGE LOANS
                                        AFTER DEDUCTING PAYMENTS DUE AND
DATE OF POOLING AND SERVICING           PREPAYMENTS RECEIVED ON OR BEFORE CUT-
AGREEMENT: AS OF DECEMBER 1, 1997       OFF DATE: $813,992,373

CUT-OFF DATE: DECEMBER 1, 1997          SERVICER: THE CHASE MANHATTAN BANK

CLOSING DATE: DECEMBER 18, 1997         SPECIAL SERVICER: LENNAR PARTNERS, INC.

FIRST DISTRIBUTION DATE:                TRUSTEE: STATE STREET BANK AND TRUST
JANUARY 20, 1998                        COMPANY

CLASS LR PERCENTAGE INTEREST: ___%       PAYING AGENT: THE CHASE MANHATTAN BANK

                                        CERTIFICATE NO.: _____

<PAGE>


                              CLASS LR CERTIFICATE

     evidencing  a  beneficial  ownership  interest in a Trust Fund,  consisting
primarily of a pool of commercial,  multifamily  and mobile home community fixed
rate, fully amortizing and balloon  mortgage loans (the "Mortgage  Loans"),  all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, all REO Properties and revenues  received in respect thereof,  the
mortgagee's rights under the Insurance  Policies,  any Assignment of Leases, and
any guaranties, escrow accounts or other collateral as security for the Mortgage
Loans,  and such  amounts as shall from time to time be held in the  Certificate
Account, the Distribution Accounts, and the REO Accounts, formed and sold by

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.

     THIS  CERTIFICATE  DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN CHASE
COMMERCIAL  MORTGAGE SECURITIES CORP., THE SERVICER,  THE SPECIAL SERVICER,  THE
TRUSTEE OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES.

     THIS CERTIFIES THAT __________________

     is the registered  owner of the interest  evidenced by this  Certificate in
the Class LR  Certificates  issued by the Trust  Fund  created  pursuant  to the
Pooling and Servicing Agreement,  dated as of December 1, 1997 (the "Pooling and
Servicing   Agreement"),   among  Chase  Commercial  Mortgage  Securities  Corp.
(hereinafter  called the  "Depositor",  which term includes any successor entity
under the Pooling and Servicing  Agreement),  the Trustee,  the Special Servicer
and the  Servicer.  A summary  of  certain of the  pertinent  provisions  of the
Pooling  and  Servicing  Agreement  is set forth  hereafter.  To the  extent not
defined  herein,  the  capitalized  terms used  herein  shall have the  meanings
assigned thereto in the Pooling and Servicing Agreement.

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as  Certificates  of the series  specified on the face hereof (herein
called  the  "Certificates")  and  representing  an  interest  in the  Class  of
Certificates  specified on the face hereof equal to the quotient  expressed as a
percentage  obtained by dividing the Denomination of this Certificate  specified
on the face hereof, by the aggregate initial Certificate Balance of the Class LR
Certificates.  The Certificates are designated as the Chase Commercial  Mortgage
Securities Corp., Commercial Mortgage Pass-Through  Certificates,  Series 1997-2
and are issued in fourteen  classes as specifically set forth in the Pooling and
Servicing Agreement. The Certificates will evidence in the aggregate 100% of the
beneficial ownership of the Trust Fund.

     This  Certificate  does not purport to summarize  the Pooling and Servicing
Agreement and reference is made to that agreement for  information  with respect
to the interests, rights, benefits, obligations,  proceeds, and duties evidenced
hereby and the rights,  duties and obligations of the Trustee.  This Certificate
is issued under and is subject to the terms,  provisions  and  conditions of the
Pooling and Servicing Agreement,  to which Pooling and Servicing  Agreement,  as
amended from time to time,  the  Certificateholder  by virtue of the  acceptance
hereof assents and by which the  Certificateholder  is bound. In the case of any
conflict  between terms specified in this Certificate and terms specified in the
Pooling  and  Servicing  Agreement,  the  terms  of the  Pooling  and  Servicing
Agreement shall govern.

     This  Class LR  Certificate  is a  "residual  interest"  in a "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections  860G(a)(1) and 860D of the Internal  Revenue Code of 1986, as amended.
Each Holder of this Certificate, by acceptance hereof, agrees to treat, and take
no action  inconsistent  with the treatment of, this  Certificate  in accordance
with the  preceding  sentence for purposes of federal  income  taxes,  state and
local  income and  franchise  taxes and other  taxes  imposed on or  measured by
income.  The  Holder  of  the  largest  Percentage  Interest  in  the  Class  LR
Certificates shall be the "tax matters person" for the Lower-Tier REMIC pursuant
to  Treasury  Regulations  Section  1.860F-4(d),  and  the  Servicer  is  hereby
irrevocably  designated  and shall serve as  attorney-in-fact  and agent for any
such Person that is the "tax matters person".

     Pursuant   to  the  terms  of  the   Pooling   and   Servicing   Agreement,
distributions,  if any, on this Certificate shall be made by the Paying Agent to
the extent and subject to the limitations set forth in the Pooling and Servicing
Agreement, on the Distribution Date to the Person in whose name this Certificate
is  registered as of the related  Record Date.  All sums  distributable  on this
Certificate  are payable in the coin or currency of the United States of America
as at the time of payment is legal  tender for the payment of public and private
debts.

     The  Certificates  are limited in right of payment to, among other  things,
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set forth in the Pooling and Servicing  Agreement.  As provided in
the  Pooling  and  Servicing   Agreement,   the  Certificate   Account  and  the
Distribution  Account will be held in the name of the Servicer and Paying Agent,
respectively,  on behalf of the Holders of Certificates specified in the Pooling
and  Servicing  Agreement  and the  Servicer  (with  respect to the  Certificate
Account) or the Paying Agent (with respect to the Distribution  Account) will be
authorized to make  withdrawals  therefrom.  Amounts on deposit in such accounts
may be invested in Permitted  Investments.  Interest or other  income  earned on
funds in the Certificate  Account and  Distribution  Account will be paid to the
Servicer as set forth in the Pooling and Servicing Agreement. As provided in the
Pooling and Servicing Agreement,  withdrawals from the Certificate Account shall
be  made  from  time  to  time  for  purposes   other  than   distributions   to
Certificateholders,  such purposes  including  reimbursement of certain expenses
incurred with respect to the servicing of the Mortgage Loans and  administration
of the Trust Fund.

     All distributions  under the Pooling and Servicing  Agreement to a Class of
Certificates  shall be made on each  Distribution  Date  (other  than the  final
distribution on any Certificate) to  Certificateholders of record on the related
Record Date by check mailed to the address set forth therefor in the Certificate
Register or, provided that such  Certificateholder  (1) has provided the Trustee
and Paying Agent with wire  instructions  in writing at least five Business Days
prior to the related Record Date and (2) is the Holder of  Certificates  with an
original  Certificate  Balance or Notional  Amount,  as applicable,  of at least
$5,000,000,  by wire transfer of immediately  available  funds to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor.  The  final  distribution  on this  Certificate  shall be made in like
manner,  but only upon  presentment  and  surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to Certificateholders of such final distribution.

     Any funds not  distributed  on the final  Distribution  Date because of the
failure of  Certificateholders  to tender their  Certificates shall be set aside
and  held   uninvested   in  trust  for  the   benefit   of  the   non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates  as to which notice has been given  pursuant to Section  4.01(g) of
the  Pooling  and  Servicing  Agreement  shall  not have  been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  shall  mail  a  second  notice  to  the  remaining  non-tendering
Certificateholders  to surrender their  Certificates for cancellation to receive
the final distribution with respect thereto. If within one year after the second
notice  not  all  of  such   Certificates   shall  have  been   surrendered  for
cancellation,  the  Paying  Agent  may,  directly  or  through  an  agent,  take
appropriate  steps to contact  the  remaining  non-tendering  Certificateholders
concerning  surrender of their  Certificates.  The costs and expenses of holding
such funds in trust and of contacting such Certificateholders  shall be paid out
of such funds.  No interest shall accrue or be payable to any  Certificateholder
on any amount held in trust as a result of such  Certificateholder's  failure to
surrender  its  Certificate(s)  for final  payment  thereof in  accordance  with
Section 4.01(g) of the Pooling and Servicing Agreement.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth, the transfer of this Certificate is registerable
in the  Certificate  Register  only  upon  surrender  of  this  Certificate  for
registration  of transfer at the office of the  Certificate  Registrar or at the
office of its transfer agent,  duly endorsed by, or accompanied by an assignment
in the form below or other written  instrument of transfer in form  satisfactory
to the Certificate Registrar duly executed by the Holder hereof or such Holder's
attorney-in-fact  duly  authorized  in writing,  and  thereupon  one or more new
Certificates of the same Class in authorized Denominations will be issued to the
designated transferee or transferees.

     Each Person who has or who  acquires any  Ownership  Interest in a Class LR
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 Paying Agent under Section 5.02(d) of the Pooling and
Servicing  Agreement to deliver payments to a Person other than such Person. The
rights of each Person acquiring any Ownership Interest in a Class LR Certificate
are expressly  subject to the  following  provisions:  (A) No Person  holding or
acquiring  any  Ownership  Interest  in  a  Class  LR  Certificate  shall  be  a
Disqualified  Organization or agent thereof  (including a nominee,  middleman or
similar  person)  (an  "Agent"),  a Plan or a  Person  acting  on  behalf  of or
investing  the  assets of a Plan  (such  Plan or  Person,  an "ERISA  Prohibited
Holder")  or a Non-U.S.  Person and shall  promptly  notify  the  Servicer,  the
Trustee,  Paying Agent and the Certificate  Registrar of any change or impending
change to such  status;  (B) In  connection  with any  proposed  Transfer of any
Ownership  Interest in a Class LR Certificate,  the Certificate  Registrar shall
require  delivery to it, and no Transfer  of any Class LR  Certificate  shall be
registered until the Certificate Registrar receives, an affidavit  substantially
in the form  attached to the Pooling and  Servicing  Agreement as Exhibit D-1 (a
"Transfer  Affidavit")  from the  proposed  Transferee,  in form  and  substance
satisfactory to the Certificate  Registrar,  representing and warranting,  among
other things,  that such Transferee is not a Disqualified  Organization or Agent
thereof,  an ERISA  Prohibited  Holder  or a  Non-U.S.  Person,  and that it has
reviewed  the  provisions  of  Section  5.02(d)  of the  Pooling  and  Servicing
Agreement and agrees to be bound by them; (C)  Notwithstanding the delivery of a
Transfer  Affidavit  by a proposed  Transferee  under  clause (B) above,  if the
Certificate  Registrar has actual  knowledge  that the proposed  Transferee is a
Disqualified  Organization or an Agent thereof,  an ERISA Prohibited Holder or a
Non-U.S.  Person, no Transfer of an Ownership Interest in a Class LR Certificate
to such proposed  Transferee  shall be effected;  and (D) Each Person holding or
acquiring any Ownership  Interest in a Class LR  Certificate  shall agree (1) to
require a Transfer Affidavit from any prospective Transferee to whom such Person
attempts to transfer its Ownership Interest in such Class LR Certificate and (2)
not to transfer its Ownership  Interest in such Class LR  Certificate  unless it
provides  to the  Certificate  Registrar  a  letter  substantially  in the  form
attached to the Pooling and  Servicing  Agreement as Exhibit D-2 (a  "Transferor
Letter")  certifying that,  among other things,  it has no actual knowledge that
such prospective Transferee is a Disqualified Organization, an Agent thereof, an
ERISA Prohibited Holder or a Non-U.S. Person.

     Subject to the terms of the Pooling and  Servicing  Agreement,  the Class X
Certificates  will be issued in book-entry form through the facilities of DTC in
Denominations  of not  less  than  $1,000,000  initial  Notional  Amount  and in
integral  multiples of $1,000 in excess  thereof,  with one  Certificate of such
Class  evidencing  an  additional  amount equal to the  remainder of the initial
Notional Amount of such Class. Subject to the terms of the Pooling and Servicing
Agreement,  the Offered  Certificates (other than the Class X Certificates) will
be issued in book-entry form through the facilities of DTC in  Denominations  of
$25,000  initial  Certificate  Balance,  and in integral  multiples of $1,000 in
excess thereof, with one Certificate of each such Class evidencing an additional
amount equal to the remainder of the initial  Certificate Balance of such Class.
Subject to the terms of the Pooling and Servicing Agreement,  the Non-Registered
Certificates (other than the Residual Certificates) will be issued in book-entry
form  through  the  facilities  of  DTC in  Denominations  of  $250,000  initial
Certificate Balance, and in integral multiples of $1,000 in excess thereof, with
one Certificate of each such Class evidencing an additional  amount equal to the
remainder  of the initial  Certificate  Balance of such  Class.  The Class R and
Class LR Certificates will be issued in fully registered,  certificated form, in
Denominations representing Percentage Interests of not less than 20%.

     No fee or service charge shall be imposed by the Certificate  Registrar for
its services in respect of any registration of transfer or exchange  referred to
in Section 5.02 of the Pooling and Servicing  Agreement other than for transfers
to Institutional Accredited Investors as provided in Section 5.02(h) thereof. In
connection  with any  transfer  to an  Institutional  Accredited  Investor,  the
Transferor  shall  reimburse the Trust for any costs  (including the cost of the
Certificate  Registrar's  counsel's  review  of  the  documents  and  any  legal
opinions, submitted by the transferor or transferee to the Certificate Registrar
as provided in Section 5.02 of the Pooling and Servicing  Agreement) incurred by
the  Certificate  Registrar in connection  with such transfer.  The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer or exchange.

     The Depositor,  the Trustee, the Servicer, the Special Servicer, the Paying
Agent and the Certificate Registrar and any of their agents may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the  Depositor,  the Trustee,  the Servicer,  the Special
Servicer, the Certificate Registrar nor any such agents shall be affected by any
notice to the contrary.

     The Pooling and Servicing Agreement may be amended from time to time by the
Depositor,  the  Servicer,  the Special  Servicer and the  Trustee,  without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein that may be  inconsistent  with any
other  provisions  herein or therein or to correct any error;  to  maintain  the
rating or ratings  assigned to each Class of Certificates by each Rating Agency;
to modify,  eliminate or add to any provisions to such extent as is necessary to
maintain the  qualification  of either the  Upper-Tier  REMIC or the  Lower-Tier
REMIC as a REMIC  to avoid or  minimize  the  imposition  of any tax,  provided,
however,  an Opinion of Counsel is obtained to the effect that such action shall
not   adversely   affect  in  any   material   respect   the   interest  of  any
Certificateholder  and such action is  necessary  or desirable to avoid such tax
and such action will not result in the withdrawal, downgrade or qualification of
the then-current rating by any Rating Agency, as evidenced by a letter from such
Rating  Agency to such effect;  to change the timing  and/or  nature of deposits
into the Certificate Account or Distribution Account or REO Account or to change
the name in which the Certificate Account is maintained, provided, however, that
the P&I Advance Date shall not be later than the related  Distribution  Date, an
Opinion  of  Counsel  is  obtained  to the  effect  that such  action  shall not
adversely affect in any material  respect the interest of any  Certificateholder
and  that  such  action  will  not  result  in  the  withdrawal,   downgrade  or
qualification of the then-current rating by any Rating Agency, as evidenced by a
letter from such Rating  Agency to such effect;  to modify,  eliminate or add to
the provisions of Section 5.02(d) of the Pooling and Servicing  Agreement or any
other provision  thereof  restricting  transfer of the Residual  Certificates by
virtue of their being the REMIC "residual  interests," provided that such change
shall  not  result  in  the  withdrawal,   downgrade  or  qualification  of  the
then-current  rating  assigned to any Class of  Certificates,  as evidenced by a
letter from each Rating  Agency to such  effect,  and such change  shall not, as
evidenced  by an Opinion of Counsel,  cause either the  Upper-Tier  REMIC or the
Lower-Tier REMIC or any of the Certificateholders (other than the Transferor) to
be  subject  to a  federal  tax  caused  by a  Transfer  to a  Person  that is a
Disqualified Organization or a Non-U.S. Person; and to make any other provisions
with respect to matters or  questions  arising  under the Pooling and  Servicing
Agreement which shall not be materially  inconsistent with the provisions of the
Pooling and Servicing Agreement,  provided, however, that such action shall not,
as evidenced by an Opinion of Counsel,  adversely affect in any material respect
the interest of any Certificateholder not consenting thereto.

     The Pooling and  Servicing  Agreement may also be amended from time to time
by the Depositor,  the Servicer,  the Special  Servicer and the Trustee with the
consent of the Holders of Certificates representing not less than 66 2/3% of the
Percentage Interests of each Class of Certificates affected by the amendment for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of the Pooling and Servicing  Agreement or of modifying in
any manner the rights of the Certificateholders; provided, however, that no such
amendment shall:

          (i)  reduce in any  manner  the  amount  of, or delay the  timing  of,
     payments which are required to be distributed  on any  Certificate  without
     the consent of such Certificateholder; or

          (ii) reduce the aforesaid  percentage of Certificates of any Class the
     Holders of which are required to consent to any such amendment, without the
     consent of the Holders of all Certificates of such Class then  outstanding;
     or

          (iii) adversely  affect the Voting Rights of any Class of Certificates
     without the consent of the Holders of such Class then outstanding; or

          (iv) amend Section 11.01.

     No amendment  shall be made to the Pooling and Servicing  Agreement  unless
the Trustee shall have received an Opinion of Counsel that such  amendment  will
not cause either the Upper-Tier REMIC or the Lower-Tier REMIC to fail to qualify
as a REMIC or result in the imposition of a tax on the  Upper-Tier  REMIC or the
Lower-Tier REMIC.

     Any of the Holders of the Controlling Class, Special Servicer,  Servicer or
the Holders of the Class LR  Certificates  (in that order) will have the option,
upon 60 days' prior notice  given to the  Trustee,  Paying Agent and each of the
other  parties to the Pooling and Servicing  Agreement,  which notice the Paying
Agent is required to promptly forward to Certificateholders  and Rating Agencies
in the manner set forth in the Pooling and Servicing Agreement, to purchase all,
but not less than  all,  of the  Mortgage  Loans and all  property  acquired  in
respect of any Mortgage  Loan  remaining in the Trust Fund,  and thereby  effect
termination  of the Trust  Fund and  early  retirement  of the then  outstanding
Certificates,  on any Distribution  Date on which the aggregate Stated Principal
Balances of the Mortgage Loans and any REO Loans  remaining in the Trust Fund is
reduced to less than 4% of the aggregate  Cut-off Date Principal  Balance of all
the Mortgage Loans.

     The  obligations  created by the Pooling and  Servicing  Agreement  and the
Trust Fund created  thereby  (other than the  obligation  of the Paying Agent to
make payments to Certificateholders as provided for in the Pooling and Servicing
Agreement),  shall terminate upon reduction of the  Certificate  Balances of all
the Certificates to zero (including,  without limitation, any such final payment
resulting  from a  termination  of the Trust Fund due to a sale of its property)
pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  In no event,
however,  will the Trust created by the Pooling and Servicing Agreement continue
beyond the  expiration  of 21 years from the death of the last  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.

     Unless the  certificate of  authentication  hereon has been executed by the
Authenticating  Agent,  by  manual  signature,  this  Certificate  shall  not be
entitled to any benefit  under the Pooling and  Servicing  Agreement or be valid
for any purpose.  The  Certificate  Registrar has executed this  Certificate  on
behalf  of the  Trust  Fund as  Certificate  Registrar  under  the  Pooling  and
Servicing  Agreement  and makes no  representation  or warranty as to any of the
statements  contained  herein or the validity or sufficiency of the Certificates
or the Mortgage Loans.

     THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT SHALL BE CONSTRUED
IN  ACCORDANCE  WITH,  AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO CONFLICT OF LAWS PRINCIPLES APPLIED IN NEW YORK.

     IN WITNESS WHEREOF,  the Certificate  Registrar has caused this Certificate
to be duly executed under this official seal.

                                        THE CHASE  MANHATTAN  BANK,
                                        not in its individual  capacity but
                                        solely as Certificate Registrar under
                                        the Pooling and Servicing Agreement.




                                        By: ___________________________
                                                AUTHORIZED OFFICER



Dated:  December 18, 1997


                          CERTIFICATE OF AUTHENTICATION

     THIS  IS  ONE  OF  THE   CLASS   LR   CERTIFICATES   REFERRED   TO  IN  THE
WITHIN-MENTIONED POOLING AND SERVICING AGREEMENT.

                                   
                                        CHASE MANHATTAN BANK,
                                        Authenticating Agent



                                        By:  ___________________________
                                                AUTHORIZED SIGNATORY
<PAGE>
                                 ABBREVIATIONS

     The following  abbreviations,  when used in the  inscription on the face of
this  Certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenant in common              UNIF GIFT MIN ACT _________ Custodian
TEN ENT - as tenants by the entireties                        (Cust)
JT TEN  - as joint tenants with rights     Under Uniform Gifts to Minors
          of survivorship and not as
          tenants in common                Act __________________________
                                                         (State)

     Additional  abbreviations  may also be used  though not in the above  list.


                                FORM OF TRANSFER

     FOR VALUE  RECEIVED,  the undersigned  hereby sells,  assigns and transfers
unto ___________________________________________________________________________

________________________________________________________________________________
     (Please insert Social Security or other identifying number of Assignee)

________________________________________________________________________________
            (Please print or typewrite name and address of assignee)

________________________________________________________________________________


the within Certificate and does hereby or irrevocably  constitute and appoint to
transfer the said  Certificate in the Certificate  register of the  within-named
Trust, with full power of substitution in the premises.


                              --------------------------------------------------
Dated:_________________       NOTICE:  The  signature  to  this  assignment must
                              correspond  with  the name as  written  upon the
                              face of this Certificate in every particular with-
                              out alteration or enlargement or any change
- -----------------------       whatever.
SIGNATURE GUARANTEED

The signature  must be guaranteed by a commercial  bank or trust company or by a
member  firm of the New York  Stock  Exchange  or  another  national  securities
exchange. Notarized or witnessed signatures are not acceptable.


<PAGE>


                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available  funds  to   _________________________________   for  the  account  of
__________________________________  account number _______________ or, if mailed
by  check,  to  _______________________________________.  Statements  should  be
mailed to _______________________________________________________________.  This
information     is     provided     by     assignee     named     above,      or
______________________________ , as its agent.


<PAGE>

                                   EXHIBIT B

                             MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
ID  Property Name        Mortgagor Name        Address           City           State  Zip Code    Mtge Rate      Net Mtge Rate
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C>                  <C>                   <C>               <C>              <C>   <C>         <C>              <C>        
1   137 Newbury Street   137 NEWBURY           137 Newbury       Boston           MA    02116       8.125%           8.019%
                         WORLDWIDE ASSOCIATES  Street
                         LLC
2   1430 Mass Avenue     UNIVERSITY COMMON     1430              Cambridge        MA    02138       7.800%           7.709%
                         REAL ESTATE COMPANY,  Massachusetts
                         LLP                   Avenue
3   200 Varick Street    200 VARICK STREET     200 Varick Street New York         NY    10014       9.100%           8.994%
                         ASSOCIATES LLC
4   2053 Central Avenue  C.F.M. 20 ATWOOD,     20 Atwood Drive   Albany           NY    12205       9.130%           9.029%
                         INC.
5   210 West Washington  210 WEST WASHINGTON   210 West          Philadelphia     PA    19106       8.500%           8.394%
    Square               SQUARE ASSOCIATES     Washington Square
6   25 Industrial Park   C.F.M. 25             25 Industrial     Albany           NY    12206       9.000%           8.899%
    Road                 INDUSTRIAL, INC.      Park Drive
7   270 Lafayette        270 LAFAYETTE         270 Lafayette     New York         NY    10012       7.690%           7.599%
    Street*              STREET, LLC           Street
8   6000 Stevenson       SOBEK PROPERTY        6000 Stevenson    Fremont          CA    94539       8.280%           8.189%
    Retail Center        MANAGEMENT, LLC       Retail Center
9   623 Broadway         ISE REALTY GROUP,     623 Broadway      New York         NY    10012       7.910%           7.819%
                         INC.
10  66 Newtown Lane      66 NEWTOWN            66 Newtown Lane   East Hampton     NY    11937       8.440%           8.349%
                         CORPORATION
11  68 Moulton Street    68 MOULTON STREET     68 Moulton Street Cambridge        MA    02138       7.620%           7.524%
                         REALTY TRUST
12  United Way Building  680-690 KINDERKAMACK  690 Kinderkamack  Oradell          NJ    07649       8.010%           7.909%
                         ROAD LP               Road
13  80 Field Point Road  FIELD POINT ROAD      80 Field Point    Greenwich        CT    06830       8.750%           8.644%
                         ASSOCIATES LLC        Road
14  Acme/Riser           MONTROSE MAYFIELD                                                          7.441%           7.350%
                         INC.
14a      Acme 55                               33979-4005        Bath Township    OH    44313
                                               Medina Road
14b      Riser Foods                           4401 Mayfield     South Euclid     OH    44121
                                               Road
15  All Pak Container    RENTON #2 LLC         800 S.W. 27th     Renton           WA    98055       7.340%           7.249%
                                               Street
16  Alvarado Medical     AMP III LLC           6719 Alvarado     San Diego        CA    92120       7.750%           7.644%
    Plaza III                                  Road
17  Anchor Down Mobile   ANCHOR DOWN OWNERS    260 East Bradley  El Cajon         CA    92021       7.870%           7.774%
    Home Park            ASSOCIATION, INC.     Avenue
18  Applegate II         APPLEGATE APARTMENT   1911 Western      Chillicothe      OH    44560       8.630%           8.534%
                         OF CHILLICOTHE, II,   Ave # 12A
                         LTD.
19  Arbors Apartments    THE ARBORS            4098 South Cobb   Smyrna           GA    30080       7.670%           7.569%
                         ASSOCIATES, LTD.      Drive
20  Ashford Hill         ASHFORD HILL          1367 Beeler Drive Reynoldsburg     OH    43068       8.200%           8.104%
                         APARTMENTS OF
                         REYNOLDSBURG, LTD.
21  Ashford Place        FOUNDATION REALTY     657 Carver Road   Griffin          GA    30224       7.670%           7.569%
    Apartments           FUND LTD. II
22  Ashgrove Calhoun     ASHGROVE APTS. OF     201 West Dr. N.   Marshall         MI    49068       8.810%           8.714%
                         CALHOUN COUNTY, LTD.  #82               Township
23  Ashgrove Franklin    ASHGROVE APTS. OF     #1 Ashgrove Drive Franklin         OH    45005       8.810%           8.714%
                         FRANKLIN, LTD.
24  Asian Mall           CONG THANH            SW Freeway &      Houston          TX    77074       8.400%           8.304%
                         CORPORATION           Beechnut
25  Banana Republic      205 BLEEKER           205 Bleeker       New York         NY    10012       8.050%           7.944%
                         ASSOCIATES LLC        Street
26  Baywood Apartments   TEXAS BAYWOOD         5025 Edgewood     Friendswood      TX    77546       8.126%           8.020%
                         APARTMENTS, LTD       Drive
27  Bearss Shopping      FLORIDA BEARSS        15001-27 N.       Tampa            FL    33618       8.150%           8.059%
    Center               ASSOCIATES, L.P.      Florida Avenue
28  Best Western         ISLAND HOSPITALITY    1730 North Ocean  Holtsville       NY    11742       9.250%           9.144%
    MacArthur Hotel      ASSOCIATES LLC        Avenue
29  Blossom Centre       JLB INVESTMENTS, LP   US Rt. 224 &      Willard          OH    44890       9.280%           9.179%
                                               Myrtle Avenue
30  Blossom Corners      BLOSSOM CORNERS       2143 Raper Dairy  Orlando          FL    32822       8.240%           8.139%
    Apartments II        APARTMENTS II , LTD   Road
31  Borders Apartments   BROWNSVILLE           375 Media Luna    Brownsville      TX    78521       7.180%           7.089%
                         ALLIANCE, LTD         Rd.
32  Brookview Apartments BROOKVIEW             1940 W.           Mesa             AZ    85201       8.080%           7.984%
                         PROPERTIES, INC.      University Drive
33  Brownsville Square   COLUMBIA PROPERTIES   Highway 92 &      Douglasville     GA    30134       8.060%           7.959%
    Shopping Ctr         PARTNERS II, LLC      Brownsville Road
34  Caldor Plaza         CRESCENT LAND         Hempstead         Levittown        NY    11756       8.000%           7.894%
                         DEVELOPMENT           Turnpike and
                         ASSOCIATES LLC        Hamlet Road
35  Carbon Plaza         CARBON PLAZA          South Side of PA  Lehighton        PA    18235       8.430%           8.329%
                         ASSOCIATES, LP        and Rt 443
36  Carlyle Place        TEXAS CARLYLE         11025 Larkwood    Houston          TX    77096       8.126%           8.020%
    Apartments           APARTMENTS, LTD       Drive
37  Castlebrook          CASTLEBROOK CAPITAL   5900 MaeDuff      Trotwood         OH    45426       7.870%           7.764%
    Apartments           ADVISORS LLC          Drive             (Dayton)
38  Cedargate II         CEDARGATE APARTMENTS  2701 N. Mill      Bowling Green    KY    42104       8.200%           8.104%
                         OF BOWLING GREEN II,  Ave.  #91
                         LTD.
39  Central Bergen       CENTRAL BERGEN        141 Lanza Avenue  Garfield         NJ    07026       8.720%           8.629%
    Properties*          PROPERTIES
40  Cerritos South       CERRITOS SOUTH        11300-11338       Cerritos         CA    90703       7.890%           7.799%
    Cerritos Center      STREET INVESTORS, LLC South Street
41  Cherryvale Plaza     TURNPIKE ASSOCIATES,  11706             Reisterstown     MD    21136       7.940%           7.849%
    Shopping Center      LP                    Reisterstown Road
42  Chevy Chase Downs    TEXAS CHEVY CHASE     2504 Huntwick     Austin           TX    78741       8.126%           8.020%
    Apartments           DOWNS APTS, LTD       Drive
43  Colonial Park        RUSTCRAFT ROAD ASSOC  100 Rustcraft     Dedham           MA    02026       8.625%           8.519%
                         LTD PARTNERSHIP       Road
44  Comfort Suites       JHM PEACHTREE HOTEL,  6110 Peachtree    Atlanta          GA    30328       9.125%           9.019%
    Atlanta              LLC                   Dunwoody Road
45  Como West Apartments COMO WEST             1395 West         St. Paul         MN    55108       7.625%           7.519%
                         APARTMENTS, LTD       Jessamine Avenue
46  Cottages at White    DGF LIMITED           4700 Golden Pond  White Bear       MN    55110       7.690%           7.594%
    Bear                 PARTNERSHIP           Lane              Lake
47  Coulter Forum        PILCHERS FORUM        3333 Coulter Road Amarillo         TX    79106       8.360%           8.269%
    Shopping Center      LIMITED PARTNERSHIP
48  Courtyard Business   COURTYARD BUSINESS    10,190-10,288 &   Sunrise          FL    33351       7.110%           7.019%
    Center               CENTER LTD            4684-4698 NW
                                               47th St.
49  Courtyard            COURTYARD             5201-5299 NW      Sunrise          FL    33351       7.200%           7.109%
    Distribution Cntr.   DISTRIBUTION CENTER   108th Ave
                         LTD
50  Dacra Washington     DACRA WASHINGTON INC  743-755           Miami Beach      FL    33139       8.500%           8.394%
                                               Washington Ave.
                                               and 224-228 8th
                                               St.
51  Daniel Court         DANIEL COURT          640 Daniel Court  Union Township   OH    45244       8.200%           8.104%
                         APARTMENTS OF         #1A
                         CLEARMONT COUNTY,
                         LTD.
52  Davie Square         DAVIE SQUARE          5601-5795         Davie            FL    33328       8.620%           8.519%
    Shopping Center      ASSOCIATES, LTD       University Drive
53  Days Inn -           MISHRA INVESTMENTS    603 Marine        Jacksonville     NC    25840       8.670%           8.574%
    Jacksonville         INC.                  Boulevard
54  Days Inn             WEST BLOOMINGTON      8000 Bridge Road  Bloomington      MN    55437       8.280%           8.189%
    Bloomington West     MOTEL, INC.
55  De La Guerra Court   FBK INVESTMENTS, A    801 Garden        Santa Barbara    CA    93101       7.650%           7.549%
    Offices              CALIFORNIA LLC        Street, 223 E.
                                               De La Guerra
                                               Street
56  Deer Creek Village   DEER CREEK, LLC       20244 North 31st  Phoenix          AZ    85017       7.670%           7.579%
    Apartments                                 Avenue
57  Deer Valley          MARC BARMAZEL         21602-21628 N.    Phoenix          AZ    85024       8.090%           7.989%
    Industrial Park      ARIZONA ONE, INC.     Central Avenue
58  Dela Park            STONE POND REALTY     Janine Lane       Easton           MA    02356       7.080%           6.989%
                         TRUST
59  Dela Plaza Shopping  DELAPLAZA EAST, INC.  242-254 Bussey    Dedham           MA    02026       7.895%           7.804%
    Center                                     Street
60  Eastpointe           OSWEGO ASSOCIATES     198 E. Albany     Oswego County    NY    13126       7.410%           7.319%
    Apartments                                 Street
61  Ellsberry Court      ELLSBERRY COURT, LTD. 349 Apollo Beach  Tampa Bay        FL    33572       7.580%           7.489%
    Apartments                                 Boulevard
62  Esquire Apartments   ESQUIRE APARTMENTS,   1-9 Esquire       Peabody          MA    02164       7.500%           7.409%
                         L.P.                  Circle and
                                               64-79.5 North
                                               Central Street
63  Fiesta Village       THE MERGANSER         230 W. Southern   Mesa             AZ    85210       7.670%           7.574%
                         COMPANY, LLC          Avenue
64  Fontana Auto Center  9413 SIERRA AVENUE,   9413-9449 Sierra  Fontana          CA    92335       9.200%           9.099%
                         LLC                   Avenue
65  Food Lion            DEERCREEK-STAMFORD,   U.S. Highway      Stanford         KY    40484       9.250%           9.114%
                         LTD                   150/ Frontier
                                               Blvd.
66  Founders Square      RP THORNTON, LLC      555 and 565       Roswell          GA    30075       9.170%           9.069%
    Shopping Center                            South Atlanta
                                               Street
67  Grain Exchange       GRAIN EXCHANGE        177 Milk Street   Boston           MA    02109       7.690%           7.594%
    Building             COMPANY
68  Graphic Arts         GRAPHICS ARTS         934 Wyandotte     Jackson County   MO    64105       7.750%           7.659%
    Building             PARTNERS, INC.        Street
69  Green Valley Mall    CONCORD MILESTONE     99-255 Esperanza  Green Valley     AZ    85614       8.250%           8.159%
                         PLUS, LP
70  Greentrail Shopping  GREEN TRAILS LIMITED  2701-99 Maple     Lisle            IL    60532       7.780%           7.689%
    Center               PARTNERSHIP           Avenue
71  Hampton Inn Orlando  JHM EAGLE WATCH       5767 T.G. Lee     Orlando          FL    32822       9.125%           9.019%
                         HOTEL, LTD            Boulevard
72  Heather Green        HEATHER GREEN         4371 Belcher      Columbus         OH    43224       7.530%           7.439%
    Apartments           APARTMENTS            Court
                         ASSOCIATES, LP
73  Heatherway           HEATHERWAY - FT.      5001 Sparkling    Fort Pierce      FL    34951       7.580%           7.489%
    Apartments           PIERCE, LTD.          Pines Circle
74  Hickory Grove        COLUMBIA PROPERTIES   SE Corner of      Woodstock        GA    30188       8.060%           7.959%
    Shopping Center      PARTNERS III, LLC     Earney Road &
                                               Hickory Flat
                                               Highway
75  Hillsboro Shopping   HILLSBORO-LYONS       4201-4589 West    Coconut Creek    FL    33073       7.625%           7.519%
    Center               INVESTORS, LTD        Hillsboro
                                               Boulevard
76  Holiday Inn          MASSPA REALTY TRUST   2300 Lincoln      Lancaster        PA    17602       9.125%           9.019%
    Lancaster                                  Highway East
77  Hollywood Video      JDH REALTY GROUP      7062 State        Riverdale        GA    30274       8.560%           8.459%
                         HOLLYWOOD, LLC        Highway 85
78  Homewood Suites -    HOMEWOOD SUITES -     700 Hebron Suites Lewisville       TX    75067       8.280%           8.189%
    Dallas               DALLAS
79  Hotel Vintage Park   NORTHWEST HOTEL       1100 Fifth Avenue Seattle          WA    98104       8.750%           8.644%
                         ASSOCIATES LP
80  Hunterdon Shopping   HUNTERDON SHOPPING    Rte 31 and        Flemington       NJ    08822       7.880%           7.789%
    Center               CENTER PARTNERS, LLC  Reaville Rd.
81  Huntington           TEXAS HUNTINGTON      1907 Dartmouth    College          TX    77840       8.126%           8.020%
    Apartments           APARTMENTS LTD        Street            Station
82  Kedzie Plaza East    666 VENTURE           4701-4725 S.      Chicago          IL    60632       8.460%           8.359%
    Shopping Center                            Kedzie Avenue
83  Laguna Del Rey       EUGENE M. ST. JOHN    6200 Vista Del    Playa Del Rey    CA    90293       7.030%           6.929%
    Apartments (3)       LIVING TRUST          Mar
84  Lantana Industrial   REGENCY PROPERTIES,   635 Gator Drive   Lantana          FL    33462       7.970%           7.869%
    Park                 INC.                  & 820 N. 8th
                                               Street
85  Lindham Court Apts.  KLP ENTERPRISES, INC. 1101 Lindham      Upper Allen      PA    17055       7.850%           7.759%
                                               Court             Township
86  Lorna Lane           LORNA LANE/GRAHAM     3423-3443 Lorna   Hoover           AL    35216       8.240%           8.139%
    Industrial Park      LTD.                  Lane
87  Maiden Choice        MAIDEN CHOICE         5000-5003         Arbutus          MD    21227       8.180%           8.089%
    Apartments           ASSOCIATES, LLC       Westland
                                               Boulevard
88  Manchester           MANCHESTER            2900 Coronet      Jacksonville     FL    32207       8.810%           8.714%
                         APARTMENTS, LTD.      Lane #101
89  McKee Business Park  MCKEE ROAD BUSINESS   1565 McKee Rd.    Dover            DE    19904       7.370%           7.279%
    - #1                 PARK, LLC
90  Meadowood            MEADOWOOD APARTMENTS  600 W. Sterns Rd. Temperance       MI    48182       8.200%           8.104%
                         OF MONROE COUNTY,
                         LTD.
91  Midtree/Phoenix      PHOENIX SQUARE        7000 Phoenix      Albuquerque      NM    87110       8.100%           8.004%
    Square               ASSOCIATES LTD        Avenue NE
92  Military Crossing*   MILITARY CROSSING     2927-6013         Norfolk          VA    23502       8.170%           8.079%
                         ASSOCIATES, LLC       Virginia Beach
                                               Blvd.
93  Monarch Place*       PICKNELLY FAMILY      1414 Main Street  Springfield      MA    01144       8.233%           8.142%
                         LIMITED PARTNERSHIP
94  Monte Vista          SEASONS OF TAMPA      302 East Monte    Phoenix          AZ    85004       8.610%           8.509%
    Apartments           APARTMENTS, LTD       Vista Road
95  Montgomery Towne     COLUMBIA HAWKINS      99 - 139 Hawkins  Montgomery       NY    12549       7.600%           7.499%
    Square               GROUP, LLC            Drive
96  Mosswood II          MOSSWOOD APARTMENTS   101 Mosswood      Winter Springs   FL    32708       8.030%           7.934%
                         II, LTD.              Circle
97  Murray Business      MURRAY OREGON         3601 Southwest    Portland         OR    97005       8.200%           8.094%
    Center               EQUITIES LLC          Murray Boulevard
98  National Freight     WAXAHACHIE            Butcher Road and  Waxahachie       TX    75165       8.250%           8.144%
    Headquarters         ASSOCIATES LLC        I-35
99  National Wholesale   WULWICK PROPERTIES,   128 Dolson Ave.   Middletown       NY    10940       7.800%           7.709%
    Liquidators          INC.
100 Normandy Square      NORMANDY SQUARE, LLC  615 & 635 Old     Belmont          CA    94002       7.270%           7.179%
                                               County
101 Norriton Office      NORRITON OFFICE       160 West          Norristown       PA    19401       8.500%           8.394%
    Center               ASSOCIATES LP         Germantown Pike
                                               Road
102 Northrup Court I     NORTHRUP COURT        133 Fern Hollow   Moon Township    PA    15108       8.810%           8.714%
                         APARTMENTS OF         Road
                         ALLEGHENY COUNTY,
                         LTD.
103 Northwest Plaza      NORTHWEST PLAZA       1601-1689 West    Grapevine        TX    76051       7.760%           7.669%
    Shoppnig Center      REALTY, LTD.          Northwest Highway
104 Northwinds           NORTHWINDS            9556 Glen Owen    Ferguson         MO    11742       7.250%           7.144%
    Apartments           APARTMENTS L.L.C.
105 Norwalk Town Square* RUBIN-PACHULSKI       Rosencrans and    Norwalk          CA    90650       8.100%           8.009%
                         PROPERTIES, INC.      Pioneer
106 Oak Knoll Apartments OAK KNOLL             1763 Piedmont     Atlanta          GA    30324       8.880%           8.779%
                         APARTMENTS, LLC       Avenue
107 Oakwood Village      FOUNDATION REALTY     3200 Oakwood Lane Atlanta/         GA    30341       7.670%           7.569%
    Apartments           FUND, LTD.                              Chamblee
108 Old Orchard          CONCORD MILESTONE     23323-23449       Santa Clarita    CA    91355       8.125%           8.034%
    Shopping Center      PLUS, LP              Lyons Ave
109 One Munsey Court     TH ASSOCIATES & TH    2101-2111         Munsey Park      NY    11030       8.125%           8.019%
                         ASSOCIATES II         Northern
                                               Boulevard
110 Orange Grove         OGDEN HOUSTON INC     1320 State Road   Lake Wales       FL    33853       8.750%           8.644%
    Shopping Center                            60 and 11th
                                               Street
111 Palace Court         BGK PALACE, LLC       135 W. Palace     Santa Fe         NM    87501       8.050%           7.959%
    Building                                   Ave.
112 Paradise Plaza       PARADISE PLAZA, LP    3800 South        Sarasota         FL    34239       8.330%           8.229%
                                               Tamiami Trail
113 Paragon Business     PARAGON DEVELOPMENT   28010 - 28030     Saugus           CA    91350       8.830%           8.729%
    Center               CO.                   Seco Canyon Road
114 Park Apartments      PARK TILDEN           265 East Tilden   Dallas           TX    75220       7.540%           7.444%
                         PARTNERS, L.P.        Street
115 Parkway Circle       PARKWAY CIRCLE APTS,  401 Southwest     College          TX    77840       8.126%           8.020%
    Apartments           LTD                   Parkway           Station
116 Pfeiffer House Ltd.  PFEIFFER HOUSE LTD.   222-226 Race      Philadelphia     PA    19106       8.360%           8.259%
                                               Street
117 Printings House      BROWN BUILDING        313-315 Vine      Philadelphia     PA    19106       8.360%           8.259%
    Apartments           ASSOCIATES            Street
118 Prospect Park Apts.  PROSPECT PARK REALTY  85 Prospect St.   Bloomfield       CT    06002       6.745%           6.654%
                         L. P.                 and Scott Dr.
119 Ramada Rolling Green LOWELL STREET         311 Lowell Street Andover          MA    01810       9.125%           9.019%
                         ASSOCIATES LP
120 Redlands Park West   REDLANDS PARK WEST    415-461           Redlands         CA    92373       8.790%           8.689%
    Plaza                PLAZA, GP             Tennessee Street
121 Ridgewood Westland   RIDGEWOOD APTS. OF    6470 Yale Ave.    Westland         MI    48185       8.200%           8.104%
                         WESTLAND, LTD.        #4
122 Rio Del Oro          TEXAS RIO DEL ORO,    2807 Pearl Street Nacogdoches      TX    75961       8.126%           8.020%
                         LTD
123 Riverside Shopping   81 & 13 CORTLAND      156-170 Clinton   Cortland         NY    13045       7.840%           7.749%
    Plaza                ASSOCIATES            Ave.
124 Route 6 Mall         MARK HM ASSOCIATES,   Route 6 & Hwy 191 Honesdale        PA    18431       9.210%           9.109%
                         LP
125 Ruskin Place         RUSKIN GARDENS        11418 Blue Ridge  Kansas City      MO    64134       8.750%           8.644%
    Apartments           APARTMENTS, LLC       Boulevard
126 Sandalwood Apts      SANDALWOOD            4814 Bancroft St. Toledo           OH    43615       8.810%           8.714%
                         APARTMENTS OF
                         TOLEDO, LTD.
127 Sawatch Range        TIMBERLINE            400 West 17th     Leadville        CO    80461       8.875%           8.769%
    Apartments           APARTMENTS LLC        Street
128 Scandia Knolls       SCANDIA KNOLLS        20283 1st Avenue  Poulsbo          WA    98370       8.200%           8.094%
                         ASSOCIATES LTD        Northeast
                         PARTNERSHP
129 Scenictree           SCENICTREE            10205 South 86th  Palos Hills      IL    60465       8.350%           8.254%
    Apartments           PROPERTIES LTD.       Terrace
130 Seatree Apartments   SEATREE I LIMITED     2800 Nasa Road I  Seabrook         TX    77586       8.160%           8.064%
                         PARTNERSHIP
131 Second Street Plaza  MAIN STREET           22535 Second      Hayward          CA    94541       8.050%           7.954%
                         ASSOCIATES            Street
132 Shoprite Center      PASSAIC PLAZA         122-152 Eighth    Passaic          NJ    07055       8.990%           8.889%
                         ASSOCIATES, LLC       Street
133 Signature Pointe     SIGNATURE POINTE      5936 East Lovers  Dallas           TX    75206       7.750%           7.644%
                         INVESTORS LP          Lane
134 Simpson Ridge        SIMPSON RIDGE, LTD.   2300 Simpson      Kissimmee        FL    34744       7.580%           7.489%
                                               Ridge Circle
135 Smoky Hill Village   FOURTH SMOKY          19731-61 East     Arapahoe         CO    80249       9.125%           9.019%
                         VENTURE, LLC          Smoky Hill Road   County
136 Southfield Retail    SOUTHFIELD COMMONS    295 Princeton -   West Windsor     NJ    08512       6.950%           6.859%
    Center               ASSOC. LLC            Hightstown  Rd.
137 Southway Shopping    WOODWARD              Tara Blvd. @      Jonesboro        GA    30237       9.030%           8.929%
    Center               DEVELOPMENT, CO.      Georgia Highway
                                               138
138 Springhill Shopping  SPRINGHILL CENTER     2621-2663         Vallejo          CA    94591       9.136%           9.045%
    Center               PARTNERS, LP          Springs Road
139 Springfield          FOUNDATION REALTY     4600 University   Durham           NC    27707       7.670%           7.569%
    Apartments           FUND, LTD.            Drive
140 St. Mary's           ST. MARY PHYSICIANS   1043 Elm Street   Long Beach       CA    90813       7.520%           7.429%
    Physician Center     CENTER, LLC
141 Sterik II            STERIK - SB LP        555 West Second   San Bernardino   CA    92410       8.250%           8.159%
                                               Street
142 Stonehenge           STONEHENGE            1000 Stonehenge   Glasgow          KY    42141       8.200%           8.104%
                         APARTMENTS OF         Pl. #10
                         GLASGOW, LTD.
143 Strathmore Regency   EUGENE M. ST. JOHN    11050 Strathmore  Los Angeles      CA    90024       7.080%           6.979%
    Apartments           LIVING TRUST          Drive
144 Sturbridge Host      STURBRIDGE REALTY     366 Main Street   Sturbridge       MA    01566       9.125%           9.019%
                         TRUST
145 Sudie Crossing       COLUMBIA PROPERTIES   Hiram - Sudie     Dallas           GA    30132       8.060%           7.959%
    Shopping Center      PARTNERS I, LLC       Road
146 Sunhill Properties   UHLMANN-BURBANK, LLC                                                       8.060%           7.969%
146a      Burbank                              2980 North San    Burbank          CA    91504
                                               Fernando
                                               Boulevard
146b      Long Beach                           6925 Paramount    Long Beach       CA    90805
                                               Boulevard
147 Sunshine Shopping    GAD AND ASHER         1111 Homestead    Lehigh Acres     FL    33936       8.980%           8.879%
    Center               REALTY, LTD           Road
148 Timber Ridge         TIMBER RIDGE          E/S Edinburgh     New Castle       DE    19720       7.960%           7.869%
    Townhomes            TOWNHOUSE ASSOCIATES  Dr., South of DE  County
                                               Rte. 273
149 Town & Country       CONCORD MILESTONE     U.S. 67/167 at    Searcy           AR    72143       8.125%           8.034%
    Shopping Center      PLUS, LP              East Race Ave.
150 University Club      MIAMI APARTMENTS LTD  101 Willow Street Huntsville       TX    77340       8.126%           8.020%
    Apartments
151 UTC Computer         25 HOLLY DR., LLC     25 Holly Drive    Newington        CT    06111       8.630%           8.539%
152 Valley Plaza         VALLEY REAL ESTATE    1701-1729 Massey  Hagerstown       MD    21740       7.600%           7.494%
                         LLC                   Boulevard
153 Venice Renaissance   RUBIN-PACHULSKI       245 Main Street   Venice           CA    90291       8.195%           8.104%
                         PROPERTIES, INC.
154 Village Shops of     VILLAGE SHOPS         SE of Goodman Rd  Olive Branch     MS    38654       7.960%           7.859%
    Crumpler Place       PARTNERSHIP           & Crumpler Blvd.
155 Wal-Mart             ALTOONA NCPA, L.P.    1725 New Hope     Raleigh          NC    27609       9.000%           8.894%
                                               Church Rd
156 Wal-Mart             NHCR, L.P.            2500 Plank Rd.    Altoona          PA    16601       7.750%           7.644%
157 Ward Plaza           LA CIENAGA-SAWYER,    1801-1833 South   Los Angeles      CA    90035       8.522%           8.431%
                         LTD                   La Cienaga Blvd
158 Warehousing of       LITTLE CHUTE/ROI WAREHOUSE LLC ET AL                                       8.125%           8.019%
    Wisconsin
158a     2690 Badger                           2690 Badger       Oshkosh          WI    54904
    Avenue                                     Avenue
158b     3550-3600 Moser Street                3550-3600 Moser   Oshkosh          WI    54901
                                               Street
158c     923 Valley Road                       923 Valley Road   Menasha          WI    54952
158d     1840 W.                               1840 W. Spencer   Appleton         WI    54914
    Spencer Street                             Street
158e     2225 Bohm Drive                       2225 Bohm Drive   Little Chute     WI    54140
159 West Of Eastland     WEST OF EASTLAND      2599 Summerway    Columbus         OH    43232       8.200%           8.104%
                         APARTMENTS OF         Drive
                         COLUMBUS, LTD.
160 Willow Run           WILLOW RUN            901 Princeton     Madisonville     KY    42431       8.810%           8.714%
                         APARTMENTS OF         Rd. #301
                         MADISONVILLE, LTD.
161 Willowood I          WILLOWOOD APARTMENTS  3549 Cardinal     Columbus         IN    47203       9.030%           8.934%
                         OF COLUMBUS LTD.      Court
162 Willowood II         WILLOWOOD APARTMENTS  3541 Cardinal     Columbus         IN    47203       9.030%           8.934%
                         OF COLUMBUS II        Court
                         LIMITED PARTNERSHIP
163 Willowtree           WILLOWTREE-II         1819 Willowtree   Ann Arbor        MI    48105       7.570%           7.474%
    Apartments           PROPERTIES, LTD       Lane
164 Willowtree Towers    WILLOWTREE-I          1819 Willowtree   Ann Arbor        MI    48105       7.570%           7.474%
                         PROPERTIES, LTD       Lane
165 Woodhill Apartments  WOODHILL APARTMENTS,  1355 Jackson Road Augusta          GA    30909       7.665%           7.574%
                         LTD.
166 Woodway Inn-Bothell  BOTHELL WOODWAY LLC   10605 Northeast   Bothell          WA    98011       8.200%           8.094%
                                               185th Street
167 Woodway Inn-Edmonds  EDMONDS WOODWAY LLC   22816 Edmonds Way Edmonds          WA    98020       8.300%           8.194%
</TABLE>




<TABLE>
<CAPTION>
                                                                                                                            Original
ID  Property Name        Mortgagor Name        Address           City           State     Zip  Original          Cut-off    Term to
                                                                                         Code   Balance          Balance    Maturity
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>                  <C>                   <C>               <C>              <C>   <C>   <C>              <C>             <C> 
1   137 Newbury Street   137 NEWBURY           137 Newbury       Boston           MA    02116 $7,000,000       $6,978,217      120
                         WORLDWIDE ASSOCIATES  Street
                         LLC
2   1430 Mass Avenue     UNIVERSITY COMMON     1430              Cambridge        MA    02138  6,575,000        6,575,000      180
                         REAL ESTATE COMPANY,  Massachusetts
                         LLP                   Avenue
3   200 Varick Street    200 VARICK STREET     200 Varick Street New York         NY    10014 25,800,000       25,685,110      120
                         ASSOCIATES LLC
4   2053 Central Avenue  C.F.M. 20 ATWOOD,     20 Atwood Drive   Albany           NY    12205   990,000          984,712        84
                         INC.
5   210 West Washington  210 WEST WASHINGTON   210 West          Philadelphia     PA    19106  4,500,000        4,491,764      120
    Square               SQUARE ASSOCIATES     Washington Square
6   25 Industrial Park   C.F.M. 25             25 Industrial     Albany           NY    12206  1,230,000        1,223,287       84
    Road                 INDUSTRIAL, INC.      Park Drive
7   270 Lafayette        270 LAFAYETTE         270 Lafayette     New York         NY    10012  9,350,000        9,331,269      120
    Street*              STREET, LLC           Street
8   6000 Stevenson       SOBEK PROPERTY        6000 Stevenson    Fremont          CA    94539 15,200,000       15,122,593      120
    Retail Center        MANAGEMENT, LLC       Retail Center
9   623 Broadway         ISE REALTY GROUP,     623 Broadway      New York         NY    10012  2,935,000        2,935,000       84
                         INC.
10  66 Newtown Lane      66 NEWTOWN            66 Newtown Lane   East Hampton     NY    11937  3,150,000        3,139,036      120
                         CORPORATION
11  68 Moulton Street    68 MOULTON STREET     68 Moulton Street Cambridge        MA    02138  1,866,000        1,866,000      120
                         REALTY TRUST
12  United Way Building  680-690 KINDERKAMACK  690 Kinderkamack  Oradell          NJ    07649  3,800,000        3,800,000      120
                         ROAD LP               Road
13  80 Field Point Road  FIELD POINT ROAD      80 Field Point    Greenwich        CT    06830  3,500,000        3,486,840      180
                         ASSOCIATES LLC        Road
14  Acme/Riser           MONTROSE MAYFIELD                                                    11,000,000       10,985,561      120
                         INC.
14a      Acme 55                               33979-4005        Bath Township    OH    44313
                                               Medina Road
14b      Riser Foods                           4401 Mayfield     South Euclid     OH    44121
                                               Road
15  All Pak Container    RENTON #2 LLC         800 S.W. 27th     Renton           WA    98055  5,100,000        5,100,000      120
                                               Street
16  Alvarado Medical     AMP III LLC           6719 Alvarado     San Diego        CA    92120  6,400,000        6,400,000      120
    Plaza III                                  Road
17  Anchor Down Mobile   ANCHOR DOWN OWNERS    260 East Bradley  El Cajon         CA    92021  2,180,000        2,180,000      120
    Home Park            ASSOCIATION, INC.     Avenue
18  Applegate II         APPLEGATE APARTMENT   1911 Western      Chillicothe      OH    44560   530,000          530,000       120
                         OF CHILLICOTHE, II,   Ave # 12A
                         LTD.
19  Arbors Apartments    THE ARBORS            4098 South Cobb   Smyrna           GA    30080  4,250,000        4,246,952       84
                         ASSOCIATES, LTD.      Drive
20  Ashford Hill         ASHFORD HILL          1367 Beeler Drive Reynoldsburg     OH    43068  1,400,000        1,400,000      120
                         APARTMENTS OF
                         REYNOLDSBURG, LTD.
21  Ashford Place        FOUNDATION REALTY     657 Carver Road   Griffin          GA    30224  3,650,000        3,647,382       84
    Apartments           FUND LTD. II
22  Ashgrove Calhoun     ASHGROVE APTS. OF     201 West Dr. N.   Marshall         MI    49068   839,775          839,775       120
                         CALHOUN COUNTY, LTD.  #82               Township
23  Ashgrove Franklin    ASHGROVE APTS. OF     #1 Ashgrove Drive Franklin         OH    45005  1,262,250        1,262,250      120
                         FRANKLIN, LTD.
24  Asian Mall           CONG THANH            SW Freeway &      Houston          TX    77074  5,000,000        5,000,000      120
                         CORPORATION           Beechnut
25  Banana Republic      205 BLEEKER           205 Bleeker       New York         NY    10012  3,500,000        3,490,607      144
                         ASSOCIATES LLC        Street
26  Baywood Apartments   TEXAS BAYWOOD         5025 Edgewood     Friendswood      TX    77546  2,640,000        2,631,249      120
                         APARTMENTS, LTD       Drive
27  Bearss Shopping      FLORIDA BEARSS        15001-27 N.       Tampa            FL    33618  1,500,000        1,497,393      180
    Center               ASSOCIATES, L.P.      Florida Avenue
28  Best Western         ISLAND HOSPITALITY    1730 North Ocean  Holtsville       NY    11742  5,700,000        5,675,240       84
    MacArthur Hotel      ASSOCIATES LLC        Avenue
29  Blossom Centre       JLB INVESTMENTS, LP   US Rt. 224 &      Willard          OH    44890  3,555,000        3,541,875      120
                                               Myrtle Avenue
30  Blossom Corners      BLOSSOM CORNERS       2143 Raper Dairy  Orlando          FL    32822  1,130,000        1,119,429       60
    Apartments II        APARTMENTS II , LTD   Road
31  Borders Apartments   BROWNSVILLE           375 Media Luna    Brownsville      TX    78521  6,100,000        6,100,000      120
                         ALLIANCE, LTD         Rd.
32  Brookview Apartments BROOKVIEW             1940 W.           Mesa             AZ    85201  2,844,000        2,838,077      120
                         PROPERTIES, INC.      University Drive
33  Brownsville Square   COLUMBIA PROPERTIES   Highway 92 &      Douglasville     GA    30134   700,000          698,536       120
    Shopping Ctr         PARTNERS II, LLC      Brownsville Road
34  Caldor Plaza         CRESCENT LAND         Hempstead         Levittown        NY    11756 13,500,000       13,481,823      120
                         DEVELOPMENT           Turnpike and
                         ASSOCIATES LLC        Hamlet Road
35  Carbon Plaza         CARBON PLAZA          South Side of PA  Lehighton        PA    18235  6,150,000        6,138,579       84
                         ASSOCIATES, LP        and Rt 443
36  Carlyle Place        TEXAS CARLYLE         11025 Larkwood    Houston          TX    77096  3,760,000        3,747,537      120
    Apartments           APARTMENTS, LTD       Drive
37  Castlebrook          CASTLEBROOK CAPITAL   5900 MaeDuff      Trotwood         OH    45426 11,000,000       10,969,389      120
    Apartments           ADVISORS LLC          Drive             (Dayton)
38  Cedargate II         CEDARGATE APARTMENTS  2701 N. Mill      Bowling Green    KY    42104  1,160,000        1,160,000      120
                         OF BOWLING GREEN II,  Ave.  #91
                         LTD.
39  Central Bergen       CENTRAL BERGEN        141 Lanza Avenue  Garfield         NJ    07026 10,000,000        9,983,684      120
    Properties*          PROPERTIES
40  Cerritos South       CERRITOS SOUTH        11300-11338       Cerritos         CA    90703  4,000,000        3,992,291      120
    Cerritos Center      STREET INVESTORS, LLC South Street
41  Cherryvale Plaza     TURNPIKE ASSOCIATES,  11706             Reisterstown     MD    21136  4,400,000        4,381,126      120
    Shopping Center      LP                    Reisterstown Road
42  Chevy Chase Downs    TEXAS CHEVY CHASE     2504 Huntwick     Austin           TX    78741  6,080,000        6,059,847      120
    Apartments           DOWNS APTS, LTD       Drive
43  Colonial Park        RUSTCRAFT ROAD ASSOC  100 Rustcraft     Dedham           MA    02026 21,000,000       20,937,111      120
                         LTD PARTNERSHIP       Road
44  Comfort Suites       JHM PEACHTREE HOTEL,  6110 Peachtree    Atlanta          GA    30328  6,155,000        6,110,823      144
    Atlanta              LLC                   Dunwoody Road
45  Como West Apartments COMO WEST             1395 West         St. Paul         MN    55108  5,100,000        5,096,309      120
                         APARTMENTS, LTD       Jessamine Avenue
46  Cottages at White    DGF LIMITED           4700 Golden Pond  White Bear       MN    55110  2,400,000        2,398,286      180
    Bear                 PARTNERSHIP           Lane              Lake
47  Coulter Forum        PILCHERS FORUM        3333 Coulter Road Amarillo         TX    79106  1,500,000        1,499,065      120
    Shopping Center      LIMITED PARTNERSHIP
48  Courtyard Business   COURTYARD BUSINESS    10,190-10,288 &   Sunrise          FL    33351  3,021,000        3,021,000      120
    Center               CENTER LTD            4684-4698 NW
                                               47th St.
49  Courtyard            COURTYARD             5201-5299 NW      Sunrise          FL    33351  2,400,000        2,400,000      180
    Distribution Cntr.   DISTRIBUTION CENTER   108th Ave
                         LTD
50  Dacra Washington     DACRA WASHINGTON INC  743-755           Miami Beach      FL    33139  4,150,000        4,139,836      120
                                               Washington Ave.
                                               and 224-228 8th
                                               St.
51  Daniel Court         DANIEL COURT          640 Daniel Court  Union Township   OH    45244  2,342,000        2,342,000      120
                         APARTMENTS OF         #1A
                         CLEARMONT COUNTY,
                         LTD.
52  Davie Square         DAVIE SQUARE          5601-5795         Davie            FL    33328  3,600,000        3,593,571      120
    Shopping Center      ASSOCIATES, LTD       University Drive
53  Days Inn -           MISHRA INVESTMENTS    603 Marine        Jacksonville     NC    25840  1,950,000        1,950,000      120
    Jacksonville         INC.                  Boulevard
54  Days Inn             WEST BLOOMINGTON      8000 Bridge Road  Bloomington      MN    55437  4,640,000        4,640,000      120
    Bloomington West     MOTEL, INC.
55  De La Guerra Court   FBK INVESTMENTS, A    801 Garden        Santa Barbara    CA    93101  3,900,000        3,900,000      120
    Offices              CALIFORNIA LLC        Street, 223 E.
                                               De La Guerra
                                               Street
56  Deer Creek Village   DEER CREEK, LLC       20244 North 31st  Phoenix          AZ    85017 10,050,000       10,025,224      120
    Apartments                                 Avenue
57  Deer Valley          MARC BARMAZEL         21602-21628 N.    Phoenix          AZ    85024  1,238,000        1,236,363      180
    Industrial Park      ARIZONA ONE, INC.     Central Avenue
58  Dela Park            STONE POND REALTY     Janine Lane       Easton           MA    02356  1,950,000        1,950,000      120
                         TRUST
59  Dela Plaza Shopping  DELAPLAZA EAST, INC.  242-254 Bussey    Dedham           MA    02026  3,000,000        2,990,972      120
    Center                                     Street
60  Eastpointe           OSWEGO ASSOCIATES     198 E. Albany     Oswego County    NY    13126  2,400,000        2,398,187      120
    Apartments                                 Street
61  Ellsberry Court      ELLSBERRY COURT, LTD. 349 Apollo Beach  Tampa Bay        FL    33572   785,000          783,435       120
    Apartments                                 Boulevard
62  Esquire Apartments   ESQUIRE APARTMENTS,   1-9 Esquire       Peabody          MA    02164  3,015,000        3,005,256      120
                         L.P.                  Circle and
                                               64-79.5 North
                                               Central Street
63  Fiesta Village       THE MERGANSER         230 W. Southern   Mesa             AZ    85210  3,000,000        3,000,000      120
                         COMPANY, LLC          Avenue
64  Fontana Auto Center  9413 SIERRA AVENUE,   9413-9449 Sierra  Fontana          CA    92335  1,670,000        1,659,680      120
                         LLC                   Avenue
65  Food Lion            DEERCREEK-STAMFORD,   U.S. Highway      Stanford         KY    40484  1,557,000        1,423,436      232
                         LTD                   150/ Frontier
                                               Blvd.
66  Founders Square      RP THORNTON, LLC      555 and 565       Roswell          GA    30075   990,000          979,609       120
    Shopping Center                            South Atlanta
                                               Street
67  Grain Exchange       GRAIN EXCHANGE        177 Milk Street   Boston           MA    02109  8,100,000        8,094,214      120
    Building             COMPANY
68  Graphic Arts         GRAPHICS ARTS         934 Wyandotte     Jackson County   MO    64105  2,000,000        1,997,601       84
    Building             PARTNERS, INC.        Street
69  Green Valley Mall    CONCORD MILESTONE     99-255 Esperanza  Green Valley     AZ    85614  5,400,000        5,392,963      120
                         PLUS, LP
70  Greentrail Shopping  GREEN TRAILS LIMITED  2701-99 Maple     Lisle            IL    60532  5,850,000        5,843,625      119
    Center               PARTNERSHIP           Avenue
71  Hampton Inn Orlando  JHM EAGLE WATCH       5767 T.G. Lee     Orlando          FL    32822  6,845,000        6,795,871      144
                         HOTEL, LTD            Boulevard
72  Heather Green        HEATHER GREEN         4371 Belcher      Columbus         OH    43224  2,055,000        2,052,669      120
    Apartments           APARTMENTS            Court
                         ASSOCIATES, LP
73  Heatherway           HEATHERWAY - FT.      5001 Sparkling    Fort Pierce      FL    34951  1,245,000        1,242,519      120
    Apartments           PIERCE, LTD.          Pines Circle
74  Hickory Grove        COLUMBIA PROPERTIES   SE Corner of      Woodstock        GA    30188   700,000          698,536       120
    Shopping Center      PARTNERS III, LLC     Earney Road &
                                               Hickory Flat
                                               Highway
75  Hillsboro Shopping   HILLSBORO-LYONS       4201-4589 West    Coconut Creek    FL    33073  7,065,000        7,065,000      120
    Center               INVESTORS, LTD        Hillsboro
                                               Boulevard
76  Holiday Inn          MASSPA REALTY TRUST   2300 Lincoln      Lancaster        PA    17602 11,305,000       11,192,142      120
    Lancaster                                  Highway East
77  Hollywood Video      JDH REALTY GROUP      7062 State        Riverdale        GA    30274   750,000          747,826       120
                         HOLLYWOOD, LLC        Highway 85
78  Homewood Suites -    HOMEWOOD SUITES -     700 Hebron Suites Lewisville       TX    75067  4,375,000        4,375,000      120
    Dallas               DALLAS
79  Hotel Vintage Park   NORTHWEST HOTEL       1100 Fifth Avenue Seattle          WA    98104 18,300,000       18,231,193      120
                         ASSOCIATES LP
80  Hunterdon Shopping   HUNTERDON SHOPPING    Rte 31 and        Flemington       NJ    08822  6,000,000        5,995,875      120
    Center               CENTER PARTNERS, LLC  Reaville Rd.
81  Huntington           TEXAS HUNTINGTON      1907 Dartmouth    College          TX    77840  6,240,000        6,227,674      120
    Apartments           APARTMENTS LTD        Street            Station
82  Kedzie Plaza East    666 VENTURE           4701-4725 S.      Chicago          IL    60632  2,150,000        2,144,690      120
    Shopping Center                            Kedzie Avenue
83  Laguna Del Rey       EUGENE M. ST. JOHN    6200 Vista Del    Playa Del Rey    CA    90293  5,100,000        5,100,000      120
    Apartments (3)       LIVING TRUST          Mar
84  Lantana Industrial   REGENCY PROPERTIES,   635 Gator Drive   Lantana          FL    33462  1,200,000        1,198,732      120
    Park                 INC.                  & 820 N. 8th
                                               Street
85  Lindham Court Apts.  KLP ENTERPRISES, INC. 1101 Lindham      Upper Allen      PA    17055  3,575,000        3,570,823      120
                                               Court             Township
86  Lorna Lane           LORNA LANE/GRAHAM     3423-3443 Lorna   Hoover           AL    35216  1,325,000        1,325,000      120
    Industrial Park      LTD.                  Lane
87  Maiden Choice        MAIDEN CHOICE         5000-5003         Arbutus          MD    21227  1,450,000        1,444,017      120
    Apartments           ASSOCIATES, LLC       Westland
                                               Boulevard
88  Manchester           MANCHESTER            2900 Coronet      Jacksonville     FL    32207  1,294,430        1,294,430      120
                         APARTMENTS, LTD.      Lane #101
89  McKee Business Park  MCKEE ROAD BUSINESS   1565 McKee Rd.    Dover            DE    19904  7,200,000        7,178,006      180
    - #1                 PARK, LLC
90  Meadowood            MEADOWOOD APARTMENTS  600 W. Sterns Rd. Temperance       MI    48182  1,340,000        1,340,000      120
                         OF MONROE COUNTY,
                         LTD.
91  Midtree/Phoenix      PHOENIX SQUARE        7000 Phoenix      Albuquerque      NM    87110  4,200,000        4,125,073       84
    Square               ASSOCIATES LTD        Avenue NE
92  Military Crossing*   MILITARY CROSSING     2927-6013         Norfolk          VA    23502  6,600,000        6,587,961      120
                         ASSOCIATES, LLC       Virginia Beach
                                               Blvd.
93  Monarch Place*       PICKNELLY FAMILY      1414 Main Street  Springfield      MA    01144 19,050,000       18,980,890      120
                         LIMITED PARTNERSHIP
94  Monte Vista          SEASONS OF TAMPA      302 East Monte    Phoenix          AZ    85004  1,150,000        1,146,542      120
    Apartments           APARTMENTS, LTD       Vista Road
95  Montgomery Towne     COLUMBIA HAWKINS      99 - 139 Hawkins  Montgomery       NY    12549  8,400,000        8,400,000      120
    Square               GROUP, LLC            Drive
96  Mosswood II          MOSSWOOD APARTMENTS   101 Mosswood      Winter Springs   FL    32708  1,534,000        1,534,000      120
                         II, LTD.              Circle
97  Murray Business      MURRAY OREGON         3601 Southwest    Portland         OR    97005 12,830,000       12,796,599      120
    Center               EQUITIES LLC          Murray Boulevard
98  National Freight     WAXAHACHIE            Butcher Road and  Waxahachie       TX    75165  3,400,000        3,377,387      120
    Headquarters         ASSOCIATES LLC        I-35
99  National Wholesale   WULWICK PROPERTIES,   128 Dolson Ave.   Middletown       NY    10940  3,000,000        2,996,742      120
    Liquidators          INC.
100 Normandy Square      NORMANDY SQUARE, LLC  615 & 635 Old     Belmont          CA    94002  5,300,000        5,300,000      120
                                               County
101 Norriton Office      NORRITON OFFICE       160 West          Norristown       PA    19401  5,675,000        5,668,100      120
    Center               ASSOCIATES LP         Germantown Pike
                                               Road
102 Northrup Court I     NORTHRUP COURT        133 Fern Hollow   Moon Township    PA    15108  1,376,967        1,376,967      120
                         APARTMENTS OF         Road
                         ALLEGHENY COUNTY,
                         LTD.
103 Northwest Plaza      NORTHWEST PLAZA       1601-1689 West    Grapevine        TX    76051  3,800,000        3,797,323      120
    Shoppnig Center      REALTY, LTD.          Northwest Highway
104 Northwinds           NORTHWINDS            9556 Glen Owen    Ferguson         MO    11742  8,480,000        8,473,385      120
    Apartments           APARTMENTS L.L.C.
105 Norwalk Town Square* RUBIN-PACHULSKI       Rosencrans and    Norwalk          CA    90650 21,000,000       20,986,193      180
                         PROPERTIES, INC.      Pioneer
106 Oak Knoll Apartments OAK KNOLL             1763 Piedmont     Atlanta          GA    30324  1,365,000        1,356,110      120
                         APARTMENTS, LLC       Avenue
107 Oakwood Village      FOUNDATION REALTY     3200 Oakwood Lane Atlanta/         GA    30341  7,424,000        7,418,675       84
    Apartments           FUND, LTD.                              Chamblee
108 Old Orchard          CONCORD MILESTONE     23323-23449       Santa Clarita    CA    91355  8,445,000        8,429,458      120
    Shopping Center      PLUS, LP              Lyons Ave
109 One Munsey Court     TH ASSOCIATES & TH    2101-2111         Munsey Park      NY    11030 12,850,000       12,833,132      120
                         ASSOCIATES II         Northern
                                               Boulevard
110 Orange Grove         OGDEN HOUSTON INC     1320 State Road   Lake Wales       FL    33853  3,450,000        3,441,973       84
    Shopping Center                            60 and 11th
                                               Street
111 Palace Court         BGK PALACE, LLC       135 W. Palace     Santa Fe         NM    87501  1,685,000        1,683,243      120
    Building                                   Ave.
112 Paradise Plaza       PARADISE PLAZA, LP    3800 South        Sarasota         FL    34239  8,725,000        8,697,248       84
                                               Tamiami Trail
113 Paragon Business     PARAGON DEVELOPMENT   28010 - 28030     Saugus           CA    91350   900,000          895,806       120
    Center               CO.                   Seco Canyon Road
114 Park Apartments      PARK TILDEN           265 East Tilden   Dallas           TX    75220  1,150,000        1,149,153      120
                         PARTNERS, L.P.        Street
115 Parkway Circle       PARKWAY CIRCLE APTS,  401 Southwest     College          TX    77840  4,825,000        4,809,007      120
    Apartments           LTD                   Parkway           Station
116 Pfeiffer House Ltd.  PFEIFFER HOUSE LTD.   222-226 Race      Philadelphia     PA    19106  1,190,000        1,188,509       84
                                               Street
117 Printings House      BROWN BUILDING        313-315 Vine      Philadelphia     PA    19106   880,000          878,898        84
    Apartments           ASSOCIATES            Street
118 Prospect Park Apts.  PROSPECT PARK REALTY  85 Prospect St.   Bloomfield       CT    06002  2,170,000        2,170,000      120
                         L. P.                 and Scott Dr.
119 Ramada Rolling Green LOWELL STREET         311 Lowell Street Andover          MA    01810  3,375,000        3,341,307      120
                         ASSOCIATES LP
120 Redlands Park West   REDLANDS PARK WEST    415-461           Redlands         CA    92373  1,500,000        1,487,159      120
    Plaza                PLAZA, GP             Tennessee Street
121 Ridgewood Westland   RIDGEWOOD APTS. OF    6470 Yale Ave.    Westland         MI    48185  1,200,000        1,200,000      120
                         WESTLAND, LTD.        #4
122 Rio Del Oro          TEXAS RIO DEL ORO,    2807 Pearl Street Nacogdoches      TX    75961  3,774,000        3,764,026      120
                         LTD
123 Riverside Shopping   81 & 13 CORTLAND      156-170 Clinton   Cortland         NY    13045  4,350,000        4,350,000      120
    Plaza                ASSOCIATES            Ave.
124 Route 6 Mall         MARK HM ASSOCIATES,   Route 6 & Hwy 191 Honesdale        PA    18431  5,025,000        5,006,181       84
                         LP
125 Ruskin Place         RUSKIN GARDENS        11418 Blue Ridge  Kansas City      MO    64134  2,000,000        1,988,637       84
    Apartments           APARTMENTS, LLC       Boulevard
126 Sandalwood Apts      SANDALWOOD            4814 Bancroft St. Toledo           OH    43615  1,105,000        1,105,000      120
                         APARTMENTS OF
                         TOLEDO, LTD.
127 Sawatch Range        TIMBERLINE            400 West 17th     Leadville        CO    80461  2,570,000        2,560,534      120
    Apartments           APARTMENTS LLC        Street
128 Scandia Knolls       SCANDIA KNOLLS        20283 1st Avenue  Poulsbo          WA    98370  2,100,000        2,095,914      120
                         ASSOCIATES LTD        Northeast
                         PARTNERSHP
129 Scenictree           SCENICTREE            10205 South 86th  Palos Hills      IL    60465 10,600,000       10,458,421       60
    Apartments           PROPERTIES LTD.       Terrace
130 Seatree Apartments   SEATREE I LIMITED     2800 Nasa Road I  Seabrook         TX    77586  4,600,000        4,536,225       48
                         PARTNERSHIP
131 Second Street Plaza  MAIN STREET           22535 Second      Hayward          CA    94541  1,450,000        1,447,091      120
                         ASSOCIATES            Street
132 Shoprite Center      PASSAIC PLAZA         122-152 Eighth    Passaic          NJ    07055  6,800,000        6,769,431      120
                         ASSOCIATES, LLC       Street
133 Signature Pointe     SIGNATURE POINTE      5936 East Lovers  Dallas           TX    75206 14,400,000       14,379,608       60
                         INVESTORS LP          Lane
134 Simpson Ridge        SIMPSON RIDGE, LTD.   2300 Simpson      Kissimmee        FL    34744  3,020,000        3,013,981      120
                                               Ridge Circle
135 Smoky Hill Village   FOURTH SMOKY          19731-61 East     Arapahoe         CO    80249  1,900,000        1,886,363      120
                         VENTURE, LLC          Smoky Hill Road   County
136 Southfield Retail    SOUTHFIELD COMMONS    295 Princeton -   West Windsor     NJ    08512  7,800,000        7,800,000      120
    Center               ASSOC. LLC            Hightstown  Rd.
137 Southway Shopping    WOODWARD              Tara Blvd. @      Jonesboro        GA    30237  1,680,000        1,672,427       84
    Center               DEVELOPMENT, CO.      Georgia Highway
                                               138
138 Springhill Shopping  SPRINGHILL CENTER     2621-2663         Vallejo          CA    94591  4,150,000        4,134,219      120
    Center               PARTNERS, LP          Springs Road
139 Springfield          FOUNDATION REALTY     4600 University   Durham           NC    27707 10,500,000       10,492,469       84
    Apartments           FUND, LTD.            Drive
140 St. Mary's           ST. MARY PHYSICIANS   1043 Elm Street   Long Beach       CA    90813  4,000,000        4,000,000      120
    Physician Center     CENTER, LLC
141 Sterik II            STERIK - SB LP        555 West Second   San Bernardino   CA    92410  3,000,000        2,995,063       84
                                               Street
142 Stonehenge           STONEHENGE            1000 Stonehenge   Glasgow          KY    42141   790,000          790,000       120
                         APARTMENTS OF         Pl. #10
                         GLASGOW, LTD.
143 Strathmore Regency   EUGENE M. ST. JOHN    11050 Strathmore  Los Angeles      CA    90024  7,400,000        7,400,000      120
    Apartments           LIVING TRUST          Drive
144 Sturbridge Host      STURBRIDGE REALTY     366 Main Street   Sturbridge       MA    01566 16,450,000       16,285,780      120
                         TRUST
145 Sudie Crossing       COLUMBIA PROPERTIES   Hiram - Sudie     Dallas           GA    30132   700,000          698,536       120
    Shopping Center      PARTNERS I, LLC       Road
146 Sunhill Properties   UHLMANN-BURBANK, LLC                                                  5,650,000        5,633,759      180
146a      Burbank                              2980 North San    Burbank          CA    91504  3,390,000        3,380,255
                                               Fernando
                                               Boulevard
146b      Long Beach                           6925 Paramount    Long Beach       CA    90805  2,260,000        2,253,504
                                               Boulevard
147 Sunshine Shopping    GAD AND ASHER         1111 Homestead    Lehigh Acres     FL    33936  4,100,000        4,081,531      180
    Center               REALTY, LTD           Road
148 Timber Ridge         TIMBER RIDGE          E/S Edinburgh     New Castle       DE    19720  4,500,000        4,489,718       84
    Townhomes            TOWNHOUSE ASSOCIATES  Dr., South of DE  County
                                               Rte. 273
149 Town & Country       CONCORD MILESTONE     U.S. 67/167 at    Searcy           AR    72143  2,865,000        2,861,153      120
    Shopping Center      PLUS, LP              East Race Ave.
150 University Club      MIAMI APARTMENTS LTD  101 Willow Street Huntsville       TX    77340  2,425,000        2,416,962      120
    Apartments
151 UTC Computer         25 HOLLY DR., LLC     25 Holly Drive    Newington        CT    06111  3,850,000        3,829,885      120
152 Valley Plaza         VALLEY REAL ESTATE    1701-1729 Massey  Hagerstown       MD    21740  4,500,000        4,500,000      180
                         LLC                   Boulevard
153 Venice Renaissance   RUBIN-PACHULSKI       245 Main Street   Venice           CA    90291  5,400,000        5,394,249      120
                         PROPERTIES, INC.
154 Village Shops of     VILLAGE SHOPS         SE of Goodman Rd  Olive Branch     MS    38654  2,225,000        2,223,495      120
    Crumpler Place       PARTNERSHIP           & Crumpler Blvd.
155 Wal-Mart             ALTOONA NCPA, L.P.    1725 New Hope     Raleigh          NC    27609  5,450,000        4,967,879      235
                                               Church Rd
156 Wal-Mart             NHCR, L.P.            2500 Plank Rd.    Altoona          PA    16601  8,800,000        8,010,690      229
157 Ward Plaza           LA CIENAGA-SAWYER,    1801-1833 South   Los Angeles      CA    90035 11,039,000       11,021,516      180
                         LTD                   La Cienaga Blvd
158 Warehousing of       LITTLE CHUTE/ROI WAREHOUSE LLC ET AL                                 21,000,000       20,986,263      120
    Wisconsin
158a     2690 Badger                           2690 Badger       Oshkosh          WI    54904  3,132,508        3,130,459
    Avenue                                     Avenue
158b     3550-3600 Moser Street                3550-3600 Moser   Oshkosh          WI    54901  1,417,867        1,416,939
                                               Street
158c     923 Valley Road                       923 Valley Road   Menasha          WI    54952  7,720,530        7,715,480
158d     1840 W.                               1840 W. Spencer   Appleton         WI    54914  4,883,032        4,879,838
    Spencer Street                             Street
158e     2225 Bohm Drive                       2225 Bohm Drive   Little Chute     WI    54140  3,846,062        3,843,546
159 West Of Eastland     WEST OF EASTLAND      2599 Summerway    Columbus         OH    43232  2,025,000        2,025,000      120
                         APARTMENTS OF         Drive
                         COLUMBUS, LTD.
160 Willow Run           WILLOW RUN            901 Princeton     Madisonville     KY    42431  1,129,423        1,129,423      120
                         APARTMENTS OF         Rd. #301
                         MADISONVILLE, LTD.
161 Willowood I          WILLOWOOD APARTMENTS  3549 Cardinal     Columbus         IN    47203  1,140,000        1,140,000      120
                         OF COLUMBUS LTD.      Court
162 Willowood II         WILLOWOOD APARTMENTS  3541 Cardinal     Columbus         IN    47203  1,148,500        1,148,500      120
                         OF COLUMBUS II        Court
                         LIMITED PARTNERSHIP
163 Willowtree           WILLOWTREE-II         1819 Willowtree   Ann Arbor        MI    48105 11,400,000       11,203,779       84
    Apartments           PROPERTIES, LTD       Lane
164 Willowtree Towers    WILLOWTREE-I          1819 Willowtree   Ann Arbor        MI    48105  4,900,000        4,815,659       84
                         PROPERTIES, LTD       Lane
165 Woodhill Apartments  WOODHILL APARTMENTS,  1355 Jackson Road Augusta          GA    30909  5,500,000        5,488,929      120
                         LTD.
166 Woodway Inn-Bothell  BOTHELL WOODWAY LLC   10605 Northeast   Bothell          WA    98011  1,875,000        1,873,092      120
                                               185th Street
167 Woodway Inn-Edmonds  EDMONDS WOODWAY LLC   22816 Edmonds Way Edmonds          WA    98020  1,850,000        1,848,148      120
                                                                                                            --------------
                                                                                                     Total    813,992,373
</TABLE>

<TABLE>
<CAPTION>

                                                                                                   Stated                      
                                                                                                  Remaining    Maturity     Orig
ID  Property Name        Mortgagor Name        Address           City           State  Zip Code     Amt        Date/ARD*    Amt
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C>                  <C>                   <C>               <C>              <C>   <C>           <C>      <C>          <C>
1   137 Newbury Street   137 NEWBURY           137 Newbury       Boston           MA    02116         117      9/1/07       300
                         WORLDWIDE ASSOCIATES  Street
                         LLC
2   1430 Mass Avenue     UNIVERSITY COMMON     1430              Cambridge        MA    02138         177      9/1/12       240
                         REAL ESTATE COMPANY,  Massachusetts
                         LLP                   Avenue
3   200 Varick Street    200 VARICK STREET     200 Varick Street New York         NY    10014         115      7/1/07       300
                         ASSOCIATES LLC
4   2053 Central Avenue  C.F.M. 20 ATWOOD,     20 Atwood Drive   Albany           NY    12205         78       6/1/04       300
                         INC.
5   210 West Washington  210 WEST WASHINGTON   210 West          Philadelphia     PA    19106         117      9/1/07       360
    Square               SQUARE ASSOCIATES     Washington Square
6   25 Industrial Park   C.F.M. 25             25 Industrial     Albany           NY    12206         78       6/1/04       300
    Road                 INDUSTRIAL, INC.      Park Drive
7   270 Lafayette        270 LAFAYETTE         270 Lafayette     New York         NY    10012         118      10/1/07      300
    Street*              STREET, LLC           Street
8   6000 Stevenson       SOBEK PROPERTY        6000 Stevenson    Fremont          CA    94539         115      7/1/07       300
    Retail Center        MANAGEMENT, LLC       Retail Center
9   623 Broadway         ISE REALTY GROUP,     623 Broadway      New York         NY    10012         84       12/1/04      264
                         INC.
10  66 Newtown Lane      66 NEWTOWN            66 Newtown Lane   East Hampton     NY    11937         116      8/1/07       300
                         CORPORATION
11  68 Moulton Street    68 MOULTON STREET     68 Moulton Street Cambridge        MA    02138         120      12/1/07      180
                         REALTY TRUST
12  United Way Building  680-690 KINDERKAMACK  690 Kinderkamack  Oradell          NJ    07649         120      12/1/07      360
                         ROAD LP               Road
13  80 Field Point Road  FIELD POINT ROAD      80 Field Point    Greenwich        CT    06830         176      8/1/12       300
                         ASSOCIATES LLC        Road
14  Acme/Riser           MONTROSE MAYFIELD                                                            119      11/1/07      240
                         INC.
14a      Acme 55                               33979-4005        Bath Township    OH    44313
                                               Medina Road
14b      Riser Foods                           4401 Mayfield     South Euclid     OH    44121
                                               Road
15  All Pak Container    RENTON #2 LLC         800 S.W. 27th     Renton           WA    98055         120      12/1/07      300
                                               Street
16  Alvarado Medical     AMP III LLC           6719 Alvarado     San Diego        CA    92120         120      12/1/07      360
    Plaza III                                  Road
17  Anchor Down Mobile   ANCHOR DOWN OWNERS    260 East Bradley  El Cajon         CA    92021         120      12/1/07      360
    Home Park            ASSOCIATION, INC.     Avenue
18  Applegate II         APPLEGATE APARTMENT   1911 Western      Chillicothe      OH    44560         111      3/1/07       300
                         OF CHILLICOTHE, II,   Ave # 12A
                         LTD.
19  Arbors Apartments    THE ARBORS            4098 South Cobb   Smyrna           GA    30080         83       11/1/04      360
                         ASSOCIATES, LTD.      Drive
20  Ashford Hill         ASHFORD HILL          1367 Beeler Drive Reynoldsburg     OH    43068         115      7/1/07       300
                         APARTMENTS OF
                         REYNOLDSBURG, LTD.
21  Ashford Place        FOUNDATION REALTY     657 Carver Road   Griffin          GA    30224         83       11/1/04      360
    Apartments           FUND LTD. II
22  Ashgrove Calhoun     ASHGROVE APTS. OF     201 West Dr. N.   Marshall         MI    49068         109      1/1/07       300
                         CALHOUN COUNTY, LTD.  #82               Township
23  Ashgrove Franklin    ASHGROVE APTS. OF     #1 Ashgrove Drive Franklin         OH    45005         109      1/1/07       300
                         FRANKLIN, LTD.
24  Asian Mall           CONG THANH            SW Freeway &      Houston          TX    77074         120      12/1/07      300
                         CORPORATION           Beechnut
25  Banana Republic      205 BLEEKER           205 Bleeker       New York         NY    10012         140      8/1/09       360
                         ASSOCIATES LLC        Street
26  Baywood Apartments   TEXAS BAYWOOD         5025 Edgewood     Friendswood      TX    77546         115      7/1/07       360
                         APARTMENTS, LTD       Drive
27  Bearss Shopping      FLORIDA BEARSS        15001-27 N.       Tampa            FL    33618         177      9/1/12       360
    Center               ASSOCIATES, L.P.      Florida Avenue
28  Best Western         ISLAND HOSPITALITY    1730 North Ocean  Holtsville       NY    11742         79       7/1/04       300
    MacArthur Hotel      ASSOCIATES LLC        Avenue
29  Blossom Centre       JLB INVESTMENTS, LP   US Rt. 224 &      Willard          OH    44890         113      5/1/07       360
                                               Myrtle Avenue
30  Blossom Corners      BLOSSOM CORNERS       2143 Raper Dairy  Orlando          FL    32822         51       3/1/02       300
    Apartments II        APARTMENTS II , LTD   Road
31  Borders Apartments   BROWNSVILLE           375 Media Luna    Brownsville      TX    78521         120      12/1/07      360
                         ALLIANCE, LTD         Rd.
32  Brookview Apartments BROOKVIEW             1940 W.           Mesa             AZ    85201         118      10/1/07      300
                         PROPERTIES, INC.      University Drive
33  Brownsville Square   COLUMBIA PROPERTIES   Highway 92 &      Douglasville     GA    30134         118      10/1/07      300
    Shopping Ctr         PARTNERS II, LLC      Brownsville Road
34  Caldor Plaza         CRESCENT LAND         Hempstead         Levittown        NY    11756         118      10/1/07      360
                         DEVELOPMENT           Turnpike and
                         ASSOCIATES LLC        Hamlet Road
35  Carbon Plaza         CARBON PLAZA          South Side of PA  Lehighton        PA    18235         81       9/1/04       360
                         ASSOCIATES, LP        and Rt 443
36  Carlyle Place        TEXAS CARLYLE         11025 Larkwood    Houston          TX    77096         115      7/1/07       360
    Apartments           APARTMENTS, LTD       Drive
37  Castlebrook          CASTLEBROOK CAPITAL   5900 MaeDuff      Trotwood         OH    45426         116      8/1/07       360
    Apartments           ADVISORS LLC          Drive             (Dayton)
38  Cedargate II         CEDARGATE APARTMENTS  2701 N. Mill      Bowling Green    KY    42104         115      7/1/07       300
                         OF BOWLING GREEN II,  Ave.  #91
                         LTD.
39  Central Bergen       CENTRAL BERGEN        141 Lanza Avenue  Garfield         NJ    07026         118      10/1/07      300
    Properties*          PROPERTIES
40  Cerritos South       CERRITOS SOUTH        11300-11338       Cerritos         CA    90703         118      10/1/07      300
    Cerritos Center      STREET INVESTORS, LLC South Street
41  Cherryvale Plaza     TURNPIKE ASSOCIATES,  11706             Reisterstown     MD    21136         116      8/1/07       300
    Shopping Center      LP                    Reisterstown Road
42  Chevy Chase Downs    TEXAS CHEVY CHASE     2504 Huntwick     Austin           TX    78741         115      7/1/07       360
    Apartments           DOWNS APTS, LTD       Drive
43  Colonial Park        RUSTCRAFT ROAD ASSOC  100 Rustcraft     Dedham           MA    02026         115      7/1/07       360
                         LTD PARTNERSHIP       Road
44  Comfort Suites       JHM PEACHTREE HOTEL,  6110 Peachtree    Atlanta          GA    30328         136      4/1/09       300
    Atlanta              LLC                   Dunwoody Road
45  Como West Apartments COMO WEST             1395 West         St. Paul         MN    55108         119      11/1/07      360
                         APARTMENTS, LTD       Jessamine Avenue
46  Cottages at White    DGF LIMITED           4700 Golden Pond  White Bear       MN    55110         179      11/1/12      360
    Bear                 PARTNERSHIP           Lane              Lake
47  Coulter Forum        PILCHERS FORUM        3333 Coulter Road Amarillo         TX    79106         119      11/1/07      360
    Shopping Center      LIMITED PARTNERSHIP
48  Courtyard Business   COURTYARD BUSINESS    10,190-10,288 &   Sunrise          FL    33351         120      12/1/07      300
    Center               CENTER LTD            4684-4698 NW
                                               47th St.
49  Courtyard            COURTYARD             5201-5299 NW      Sunrise          FL    33351         180      12/1/12      360
    Distribution Cntr.   DISTRIBUTION CENTER   108th Ave
                         LTD
50  Dacra Washington     DACRA WASHINGTON INC  743-755           Miami Beach      FL    33139         116      8/1/07       360
                                               Washington Ave.
                                               and 224-228 8th
                                               St.
51  Daniel Court         DANIEL COURT          640 Daniel Court  Union Township   OH    45244         115      7/1/07       300
                         APARTMENTS OF         #1A
                         CLEARMONT COUNTY,
                         LTD.
52  Davie Square         DAVIE SQUARE          5601-5795         Davie            FL    33328         117      9/1/07       360
    Shopping Center      ASSOCIATES, LTD       University Drive
53  Days Inn -           MISHRA INVESTMENTS    603 Marine        Jacksonville     NC    25840         120      12/1/07      240
    Jacksonville         INC.                  Boulevard
54  Days Inn             WEST BLOOMINGTON      8000 Bridge Road  Bloomington      MN    55437         120      12/1/07      240
    Bloomington West     MOTEL, INC.
55  De La Guerra Court   FBK INVESTMENTS, A    801 Garden        Santa Barbara    CA    93101         120      12/1/07      360
    Offices              CALIFORNIA LLC        Street, 223 E.
                                               De La Guerra
                                               Street
56  Deer Creek Village   DEER CREEK, LLC       20244 North 31st  Phoenix          AZ    85017         116      8/1/07       360
    Apartments                                 Avenue
57  Deer Valley          MARC BARMAZEL         21602-21628 N.    Phoenix          AZ    85024         178      10/1/12      360
    Industrial Park      ARIZONA ONE, INC.     Central Avenue
58  Dela Park            STONE POND REALTY     Janine Lane       Easton           MA    02356         120      12/1/07      300
                         TRUST
59  Dela Plaza Shopping  DELAPLAZA EAST, INC.  242-254 Bussey    Dedham           MA    02026         117      9/1/07       300
    Center                                     Street
60  Eastpointe           OSWEGO ASSOCIATES     198 E. Albany     Oswego County    NY    13126         119      11/1/07      360
    Apartments                                 Street
61  Ellsberry Court      ELLSBERRY COURT, LTD. 349 Apollo Beach  Tampa Bay        FL    33572         117      9/1/07       360
    Apartments                                 Boulevard
62  Esquire Apartments   ESQUIRE APARTMENTS,   1-9 Esquire       Peabody          MA    02164         117      9/1/07       300
                         L.P.                  Circle and
                                               64-79.5 North
                                               Central Street
63  Fiesta Village       THE MERGANSER         230 W. Southern   Mesa             AZ    85210         120      12/1/07      360
                         COMPANY, LLC          Avenue
64  Fontana Auto Center  9413 SIERRA AVENUE,   9413-9449 Sierra  Fontana          CA    92335         113      5/1/07       300
                         LLC                   Avenue
65  Food Lion            DEERCREEK-STAMFORD,   U.S. Highway      Stanford         KY    40484         186      6/1/13       232
                         LTD                   150/ Frontier
                                               Blvd.
66  Founders Square      RP THORNTON, LLC      555 and 565       Roswell          GA    30075         113      5/1/07       240
    Shopping Center                            South Atlanta
                                               Street
67  Grain Exchange       GRAIN EXCHANGE        177 Milk Street   Boston           MA    02109         119      11/1/07      360
    Building             COMPANY
68  Graphic Arts         GRAPHICS ARTS         934 Wyandotte     Jackson County   MO    64105         82       10/1/04      360
    Building             PARTNERS, INC.        Street
69  Green Valley Mall    CONCORD MILESTONE     99-255 Esperanza  Green Valley     AZ    85614         118      10/1/07      336
                         PLUS, LP
70  Greentrail Shopping  GREEN TRAILS LIMITED  2701-99 Maple     Lisle            IL    60532         118      10/1/07      300
    Center               PARTNERSHIP           Avenue
71  Hampton Inn Orlando  JHM EAGLE WATCH       5767 T.G. Lee     Orlando          FL    32822         136      4/1/09       300
                         HOTEL, LTD            Boulevard
72  Heather Green        HEATHER GREEN         4371 Belcher      Columbus         OH    43224         119      11/1/07      300
    Apartments           APARTMENTS            Court
                         ASSOCIATES, LP
73  Heatherway           HEATHERWAY - FT.      5001 Sparkling    Fort Pierce      FL    34951         117      9/1/07       360
    Apartments           PIERCE, LTD.          Pines Circle
74  Hickory Grove        COLUMBIA PROPERTIES   SE Corner of      Woodstock        GA    30188         118      10/1/07      300
    Shopping Center      PARTNERS III, LLC     Earney Road &
                                               Hickory Flat
                                               Highway
75  Hillsboro Shopping   HILLSBORO-LYONS       4201-4589 West    Coconut Creek    FL    33073         120      12/1/07      360
    Center               INVESTORS, LTD        Hillsboro
                                               Boulevard
76  Holiday Inn          MASSPA REALTY TRUST   2300 Lincoln      Lancaster        PA    17602         109      1/1/07       300
    Lancaster                                  Highway East
77  Hollywood Video      JDH REALTY GROUP      7062 State        Riverdale        GA    30274         117      9/1/07       300
                         HOLLYWOOD, LLC        Highway 85
78  Homewood Suites -    HOMEWOOD SUITES -     700 Hebron Suites Lewisville       TX    75067         120      12/1/07      300
    Dallas               DALLAS
79  Hotel Vintage Park   NORTHWEST HOTEL       1100 Fifth Avenue Seattle          WA    98104         116      8/1/07       300
                         ASSOCIATES LP
80  Hunterdon Shopping   HUNTERDON SHOPPING    Rte 31 and        Flemington       NJ    08822         119      11/1/07      360
    Center               CENTER PARTNERS, LLC  Reaville Rd.
81  Huntington           TEXAS HUNTINGTON      1907 Dartmouth    College          TX    77840         117      9/1/07       360
    Apartments           APARTMENTS LTD        Street            Station
82  Kedzie Plaza East    666 VENTURE           4701-4725 S.      Chicago          IL    60632         116      8/1/07       360
    Shopping Center                            Kedzie Avenue
83  Laguna Del Rey       EUGENE M. ST. JOHN    6200 Vista Del    Playa Del Rey    CA    90293         120      12/1/07      360
    Apartments (3)       LIVING TRUST          Mar
84  Lantana Industrial   REGENCY PROPERTIES,   635 Gator Drive   Lantana          FL    33462         119      11/1/07      300
    Park                 INC.                  & 820 N. 8th
                                               Street
85  Lindham Court Apts.  KLP ENTERPRISES, INC. 1101 Lindham      Upper Allen      PA    17055         118      10/1/07      360
                                               Court             Township
86  Lorna Lane           LORNA LANE/GRAHAM     3423-3443 Lorna   Hoover           AL    35216         120      12/1/07      300
    Industrial Park      LTD.                  Lane
87  Maiden Choice        MAIDEN CHOICE         5000-5003         Arbutus          MD    21227         116      8/1/07       300
    Apartments           ASSOCIATES, LLC       Westland
                                               Boulevard
88  Manchester           MANCHESTER            2900 Coronet      Jacksonville     FL    32207         109      1/1/07       300
                         APARTMENTS, LTD.      Lane #101
89  McKee Business Park  MCKEE ROAD BUSINESS   1565 McKee Rd.    Dover            DE    19904         179      11/1/12      180
    - #1                 PARK, LLC
90  Meadowood            MEADOWOOD APARTMENTS  600 W. Sterns Rd. Temperance       MI    48182         115      7/1/07       300
                         OF MONROE COUNTY,
                         LTD.
91  Midtree/Phoenix      PHOENIX SQUARE        7000 Phoenix      Albuquerque      NM    87110         59       11/1/02      360
    Square               ASSOCIATES LTD        Avenue NE
92  Military Crossing*   MILITARY CROSSING     2927-6013         Norfolk          VA    23502         118      10/1/07      300
                         ASSOCIATES, LLC       Virginia Beach
                                               Blvd.
93  Monarch Place*       PICKNELLY FAMILY      1414 Main Street  Springfield      MA    01144         116      8/1/07       300
                         LIMITED PARTNERSHIP
94  Monte Vista          SEASONS OF TAMPA      302 East Monte    Phoenix          AZ    85004         115      7/1/07       360
    Apartments           APARTMENTS, LTD       Vista Road
95  Montgomery Towne     COLUMBIA HAWKINS      99 - 139 Hawkins  Montgomery       NY    12549         120      12/1/07      360
    Square               GROUP, LLC            Drive
96  Mosswood II          MOSSWOOD APARTMENTS   101 Mosswood      Winter Springs   FL    32708         116      8/1/07       300
                         II, LTD.              Circle
97  Murray Business      MURRAY OREGON         3601 Southwest    Portland         OR    97005         116      8/1/07       360
    Center               EQUITIES LLC          Murray Boulevard
98  National Freight     WAXAHACHIE            Butcher Road and  Waxahachie       TX    75165         116      8/1/07       240
    Headquarters         ASSOCIATES LLC        I-35
99  National Wholesale   WULWICK PROPERTIES,   128 Dolson Ave.   Middletown       NY    10940         119      11/1/07      300
    Liquidators          INC.
100 Normandy Square      NORMANDY SQUARE, LLC  615 & 635 Old     Belmont          CA    94002         120      12/1/07      360
                                               County
101 Norriton Office      NORRITON OFFICE       160 West          Norristown       PA    19401         118      10/1/07      360
    Center               ASSOCIATES LP         Germantown Pike
                                               Road
102 Northrup Court I     NORTHRUP COURT        133 Fern Hollow   Moon Township    PA    15108         109      1/1/07       300
                         APARTMENTS OF         Road
                         ALLEGHENY COUNTY,
                         LTD.
103 Northwest Plaza      NORTHWEST PLAZA       1601-1689 West    Grapevine        TX    76051         119      11/1/07      360
    Shoppnig Center      REALTY, LTD.          Northwest Highway
104 Northwinds           NORTHWINDS            9556 Glen Owen    Ferguson         MO    11742         119      11/1/07      360
    Apartments           APARTMENTS L.L.C.
105 Norwalk Town Square* RUBIN-PACHULSKI       Rosencrans and    Norwalk          CA    90650         179      11/1/12      360
                         PROPERTIES, INC.      Pioneer
106 Oak Knoll Apartments OAK KNOLL             1763 Piedmont     Atlanta          GA    30324         113      5/1/07       300
                         APARTMENTS, LLC       Avenue
107 Oakwood Village      FOUNDATION REALTY     3200 Oakwood Lane Atlanta/         GA    30341         83       11/1/04      360
    Apartments           FUND, LTD.                              Chamblee
108 Old Orchard          CONCORD MILESTONE     23323-23449       Santa Clarita    CA    91355         118      10/1/07      300
    Shopping Center      PLUS, LP              Lyons Ave
109 One Munsey Court     TH ASSOCIATES & TH    2101-2111         Munsey Park      NY    11030         118      10/1/07      360
                         ASSOCIATES II         Northern
                                               Boulevard
110 Orange Grove         OGDEN HOUSTON INC     1320 State Road   Lake Wales       FL    33853         80       8/1/04       360
    Shopping Center                            60 and 11th
                                               Street
111 Palace Court         BGK PALACE, LLC       135 W. Palace     Santa Fe         NM    87501         119      11/1/07      300
    Building                                   Ave.
112 Paradise Plaza       PARADISE PLAZA, LP    3800 South        Sarasota         FL    34239         79       7/1/04       360
                                               Tamiami Trail
113 Paragon Business     PARAGON DEVELOPMENT   28010 - 28030     Saugus           CA    91350         115      7/1/07       300
    Center               CO.                   Seco Canyon Road
114 Park Apartments      PARK TILDEN           265 East Tilden   Dallas           TX    75220         119      11/1/07      360
                         PARTNERS, L.P.        Street
115 Parkway Circle       PARKWAY CIRCLE APTS,  401 Southwest     College          TX    77840         115      7/1/07       360
    Apartments           LTD                   Parkway           Station
116 Pfeiffer House Ltd.  PFEIFFER HOUSE LTD.   222-226 Race      Philadelphia     PA    19106         82       10/1/04      360
                                               Street
117 Printings House      BROWN BUILDING        313-315 Vine      Philadelphia     PA    19106         82       10/1/04      360
    Apartments           ASSOCIATES            Street
118 Prospect Park Apts.  PROSPECT PARK REALTY  85 Prospect St.   Bloomfield       CT    06002         120      12/1/07      360
                         L. P.                 and Scott Dr.
119 Ramada Rolling Green LOWELL STREET         311 Lowell Street Andover          MA    01810         109      1/1/07       300
                         ASSOCIATES LP
120 Redlands Park West   REDLANDS PARK WEST    415-461           Redlands         CA    92373         111      3/1/07       300
    Plaza                PLAZA, GP             Tennessee Street
121 Ridgewood Westland   RIDGEWOOD APTS. OF    6470 Yale Ave.    Westland         MI    48185         115      7/1/07       300
                         WESTLAND, LTD.        #4
122 Rio Del Oro          TEXAS RIO DEL ORO,    2807 Pearl Street Nacogdoches      TX    75961         116      8/1/07       360
                         LTD
123 Riverside Shopping   81 & 13 CORTLAND      156-170 Clinton   Cortland         NY    13045         120      12/1/07      360
    Plaza                ASSOCIATES            Ave.
124 Route 6 Mall         MARK HM ASSOCIATES,   Route 6 & Hwy 191 Honesdale        PA    18431         77       5/1/04       360
                         LP
125 Ruskin Place         RUSKIN GARDENS        11418 Blue Ridge  Kansas City      MO    64134         78       6/1/04       300
    Apartments           APARTMENTS, LLC       Boulevard
126 Sandalwood Apts      SANDALWOOD            4814 Bancroft St. Toledo           OH    43615         109      1/1/07       300
                         APARTMENTS OF
                         TOLEDO, LTD.
127 Sawatch Range        TIMBERLINE            400 West 17th     Leadville        CO    80461         116      8/1/07       300
    Apartments           APARTMENTS LLC        Street
128 Scandia Knolls       SCANDIA KNOLLS        20283 1st Avenue  Poulsbo          WA    98370         117      9/1/07       360
                         ASSOCIATES LTD        Northeast
                         PARTNERSHP
129 Scenictree           SCENICTREE            10205 South 86th  Palos Hills      IL    60465         40       4/1/01       360
    Apartments           PROPERTIES LTD.       Terrace
130 Seatree Apartments   SEATREE I LIMITED     2800 Nasa Road I  Seabrook         TX    77586         28       4/1/00       360
                         PARTNERSHIP
131 Second Street Plaza  MAIN STREET           22535 Second      Hayward          CA    94541         117      9/1/07       360
                         ASSOCIATES            Street
132 Shoprite Center      PASSAIC PLAZA         122-152 Eighth    Passaic          NJ    07055         112      4/1/07       360
                         ASSOCIATES, LLC       Street
133 Signature Pointe     SIGNATURE POINTE      5936 East Lovers  Dallas           TX    75206         58       10/1/02      360
                         INVESTORS LP          Lane
134 Simpson Ridge        SIMPSON RIDGE, LTD.   2300 Simpson      Kissimmee        FL    34744         117      9/1/07       360
                                               Ridge Circle
135 Smoky Hill Village   FOURTH SMOKY          19731-61 East     Arapahoe         CO    80249         112      4/1/07       300
                         VENTURE, LLC          Smoky Hill Road   County
136 Southfield Retail    SOUTHFIELD COMMONS    295 Princeton -   West Windsor     NJ    08512         120      12/1/07      240
    Center               ASSOC. LLC            Hightstown  Rd.
137 Southway Shopping    WOODWARD              Tara Blvd. @      Jonesboro        GA    30237         79       7/1/04       300
    Center               DEVELOPMENT, CO.      Georgia Highway
                                               138
138 Springhill Shopping  SPRINGHILL CENTER     2621-2663         Vallejo          CA    94591         113      5/1/07       360
    Center               PARTNERS, LP          Springs Road
139 Springfield          FOUNDATION REALTY     4600 University   Durham           NC    27707         83       11/1/04      360
    Apartments           FUND, LTD.            Drive
140 St. Mary's           ST. MARY PHYSICIANS   1043 Elm Street   Long Beach       CA    90813         120      12/1/07      360
    Physician Center     CENTER, LLC
141 Sterik II            STERIK - SB LP        555 West Second   San Bernardino   CA    92410         83       11/1/04      240
                                               Street
142 Stonehenge           STONEHENGE            1000 Stonehenge   Glasgow          KY    42141         115      7/1/07       300
                         APARTMENTS OF         Pl. #10
                         GLASGOW, LTD.
143 Strathmore Regency   EUGENE M. ST. JOHN    11050 Strathmore  Los Angeles      CA    90024         120      12/1/07      360
    Apartments           LIVING TRUST          Drive
144 Sturbridge Host      STURBRIDGE REALTY     366 Main Street   Sturbridge       MA    01566         109      1/1/07       300
                         TRUST
145 Sudie Crossing       COLUMBIA PROPERTIES   Hiram - Sudie     Dallas           GA    30132         118      10/1/07      300
    Shopping Center      PARTNERS I, LLC       Road
146 Sunhill Properties   UHLMANN-BURBANK, LLC                                                         179      11/1/12      180
146a      Burbank                              2980 North San    Burbank          CA    91504
                                               Fernando
                                               Boulevard
146b      Long Beach                           6925 Paramount    Long Beach       CA    90805
                                               Boulevard
147 Sunshine Shopping    GAD AND ASHER         1111 Homestead    Lehigh Acres     FL    33936         172      4/1/12       360
    Center               REALTY, LTD           Road
148 Timber Ridge         TIMBER RIDGE          E/S Edinburgh     New Castle       DE    19720         80       8/1/04       360
    Townhomes            TOWNHOUSE ASSOCIATES  Dr., South of DE  County
                                               Rte. 273
149 Town & Country       CONCORD MILESTONE     U.S. 67/167 at    Searcy           AR    72143         118      10/1/07      336
    Shopping Center      PLUS, LP              East Race Ave.
150 University Club      MIAMI APARTMENTS LTD  101 Willow Street Huntsville       TX    77340         115      7/1/07       360
    Apartments
151 UTC Computer         25 HOLLY DR., LLC     25 Holly Drive    Newington        CT    06111         118      10/1/07      300
152 Valley Plaza         VALLEY REAL ESTATE    1701-1729 Massey  Hagerstown       MD    21740         180      12/1/12      180
                         LLC                   Boulevard
153 Venice Renaissance   RUBIN-PACHULSKI       245 Main Street   Venice           CA    90291         118      10/1/07      360
                         PROPERTIES, INC.
154 Village Shops of     VILLAGE SHOPS         SE of Goodman Rd  Olive Branch     MS    38654         119      11/1/07      360
    Crumpler Place       PARTNERSHIP           & Crumpler Blvd.
155 Wal-Mart             ALTOONA NCPA, L.P.    1725 New Hope     Raleigh          NC    27609         188      8/1/13       235
                                               Church Rd
156 Wal-Mart             NHCR, L.P.            2500 Plank Rd.    Altoona          PA    16601         188      8/10/13      229
157 Ward Plaza           LA CIENAGA-SAWYER,    1801-1833 South   Los Angeles      CA    90035         177      9/1/12       360
                         LTD                   La Cienaga Blvd
158 Warehousing of       LITTLE CHUTE/ROI WAREHOUSE LLC ET AL                                         119      11/1/07      360
    Wisconsin
158a     2690 Badger                           2690 Badger       Oshkosh          WI    54904
    Avenue                                     Avenue
158b     3550-3600 Moser Street                3550-3600 Moser   Oshkosh          WI    54901
                                               Street
158c     923 Valley Road                       923 Valley Road   Menasha          WI    54952
158d     1840 W.                               1840 W. Spencer   Appleton         WI    54914
    Spencer Street                             Street
158e     2225 Bohm Drive                       2225 Bohm Drive   Little Chute     WI    54140
159 West Of Eastland     WEST OF EASTLAND      2599 Summerway    Columbus         OH    43232         115      7/1/07       300
                         APARTMENTS OF         Drive
                         COLUMBUS, LTD.
160 Willow Run           WILLOW RUN            901 Princeton     Madisonville     KY    42431         109      1/1/07       300
                         APARTMENTS OF         Rd. #301
                         MADISONVILLE, LTD.
161 Willowood I          WILLOWOOD APARTMENTS  3549 Cardinal     Columbus         IN    47203         114      6/1/07       300
                         OF COLUMBUS LTD.      Court
162 Willowood II         WILLOWOOD APARTMENTS  3541 Cardinal     Columbus         IN    47203         114      6/1/07       300
                         OF COLUMBUS II        Court
                         LIMITED PARTNERSHIP
163 Willowtree           WILLOWTREE-II         1819 Willowtree   Ann Arbor        MI    48105         62       2/1/03       360
    Apartments           PROPERTIES, LTD       Lane
164 Willowtree Towers    WILLOWTREE-I          1819 Willowtree   Ann Arbor        MI    48105         62       2/1/03       360
                         PROPERTIES, LTD       Lane
165 Woodhill Apartments  WOODHILL APARTMENTS,  1355 Jackson Road Augusta          GA    30909         118      10/1/07      300
                         LTD.
166 Woodway Inn-Bothell  BOTHELL WOODWAY LLC   10605 Northeast   Bothell          WA    98011         119      11/1/07      300
                                               185th Street
167 Woodway Inn-Edmonds  EDMONDS WOODWAY LLC   22816 Edmonds Way Edmonds          WA    98020         119      11/1/07      300
</TABLE>
<TABLE>
<CAPTION>

                                                                                         Zip
ID  Property Name        Mortgagor Name        Address           City           State    Code   Rem Am     1st Pmt        Orig Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>                  <C>                   <C>               <C>              <C>   <C>       <C>     <C>            <C>
1   137 Newbury Street   137 NEWBURY           137 Newbury       Boston           MA    02116     297                    $10,200,000
                         WORLDWIDE ASSOCIATES  Street                                                     54,608.06
                         LLC
2   1430 Mass Avenue     UNIVERSITY COMMON     1430              Cambridge        MA    02138     240                     14,800,000
                         REAL ESTATE COMPANY,  Massachusetts                                              42,737.50
                         LLP                   Avenue
3   200 Varick Street    200 VARICK STREET     200 Varick Street New York         NY    10014     295                     35,000,000
                         ASSOCIATES LLC                                                                  218,282.14
4   2053 Central Avenue  C.F.M. 20 ATWOOD,     20 Atwood Drive   Albany           NY    12205     294                     1,325,000
                         INC.                                                                             8,396.35
5   210 West Washington  210 WEST WASHINGTON   210 West          Philadelphia     PA    19106     357                     6,600,000
    Square               SQUARE ASSOCIATES     Washington Square                                          34,601.11
6   25 Industrial Park   C.F.M. 25             25 Industrial     Albany           NY    12206     294                     1,800,000
    Road                 INDUSTRIAL, INC.      Park Drive                                                 10,322.12
7   270 Lafayette        270 LAFAYETTE         270 Lafayette     New York         NY    10012     298                     17,000,000
    Street*              STREET, LLC           Street                                                     70,255.33
8   6000 Stevenson       SOBEK PROPERTY        6000 Stevenson    Fremont          CA    94539     295                     26,000,000
    Retail Center        MANAGEMENT, LLC       Retail Center                                             120,149.29
9   623 Broadway         ISE REALTY GROUP,     623 Broadway      New York         NY    10012     264                     4,400,000
                         INC.                                                                             23,492.79
10  66 Newtown Lane      66 NEWTOWN            66 Newtown Lane   East Hampton     NY    11937     296                     5,000,000
                         CORPORATION                                                                      25,237.41
11  68 Moulton Street    68 MOULTON STREET     68 Moulton Street Cambridge        MA    02138     180                     2,400,000
                         REALTY TRUST                                                                     17,425.54
12  United Way Building  680-690 KINDERKAMACK  690 Kinderkamack  Oradell          NJ    07649     360                     5,100,000
                         ROAD LP               Road                                                       27,909.55
13  80 Field Point Road  FIELD POINT ROAD      80 Field Point    Greenwich        CT    06830     296                     7,000,000
                         ASSOCIATES LLC        Road                                                       28,775.03
14  Acme/Riser           MONTROSE MAYFIELD                                                        239                     15,800,000
                         INC.                                                                             88,263.76
14a      Acme 55                               33979-4005        Bath Township    OH    44313
                                               Medina Road
14b      Riser Foods                           4401 Mayfield     South Euclid     OH    44121
                                               Road
15  All Pak Container    RENTON #2 LLC         800 S.W. 27th     Renton           WA    98055     300                     8,125,000
                                               Street                                                     37,159.38
16  Alvarado Medical     AMP III LLC           6719 Alvarado     San Diego        CA    92120     360                     8,460,000
    Plaza III                                  Road                                                       45,850.38
17  Anchor Down Mobile   ANCHOR DOWN OWNERS    260 East Bradley  El Cajon         CA    92021     360                     2,730,000
    Home Park            ASSOCIATION, INC.     Avenue                                                     15,798.95
18  Applegate II         APPLEGATE APARTMENT   1911 Western      Chillicothe      OH    44560     300                      810,000
                         OF CHILLICOTHE, II,   Ave # 12A                                                  3,811.58
                         LTD.
19  Arbors Apartments    THE ARBORS            4098 South Cobb   Smyrna           GA    30080     359                     5,320,000
                         ASSOCIATES, LTD.      Drive                                                      30,212.91
20  Ashford Hill         ASHFORD HILL          1367 Beeler Drive Reynoldsburg     OH    43068     300                     2,040,000
                         APARTMENTS OF                                                                    9,566.67
                         REYNOLDSBURG, LTD.
21  Ashford Place        FOUNDATION REALTY     657 Carver Road   Griffin          GA    30224     359                     4,700,000
    Apartments           FUND LTD. II                                                                     25,947.55
22  Ashgrove Calhoun     ASHGROVE APTS. OF     201 West Dr. N.   Marshall         MI    49068     300                     1,085,000
                         CALHOUN COUNTY, LTD.  #82               Township                                 6,165.35
23  Ashgrove Franklin    ASHGROVE APTS. OF     #1 Ashgrove Drive Franklin         OH    45005     300                     1,485,000
                         FRANKLIN, LTD.                                                                   9,267.02
24  Asian Mall           CONG THANH            SW Freeway &      Houston          TX    77074     300                     8,500,000
                         CORPORATION           Beechnut                                                   39,924.97
25  Banana Republic      205 BLEEKER           205 Bleeker       New York         NY    10012     356                     4,700,000
                         ASSOCIATES LLC        Street                                                     25,803.86
26  Baywood Apartments   TEXAS BAYWOOD         5025 Edgewood     Friendswood      TX    77546     355                     3,300,000
                         APARTMENTS, LTD       Drive                                                      19,603.77
27  Bearss Shopping      FLORIDA BEARSS        15001-27 N.       Tampa            FL    33618     357                     2,900,000
    Center               ASSOCIATES, L.P.      Florida Avenue                                             11,163.72
28  Best Western         ISLAND HOSPITALITY    1730 North Ocean  Holtsville       NY    11742     295                     8,300,000
    MacArthur Hotel      ASSOCIATES LLC        Avenue                                                     48,813.76
29  Blossom Centre       JLB INVESTMENTS, LP   US Rt. 224 &      Willard          OH    44890     353                     4,750,000
                                               Myrtle Avenue                                              29,323.43
30  Blossom Corners      BLOSSOM CORNERS       2143 Raper Dairy  Orlando          FL    32822     291                     2,000,000
    Apartments II        APARTMENTS II , LTD   Road                                                       8,901.94
31  Borders Apartments   BROWNSVILLE           375 Media Luna    Brownsville      TX    78521     360                     8,150,000
                         ALLIANCE, LTD         Rd.                                                        41,323.52
32  Brookview Apartments BROOKVIEW             1940 W.           Mesa             AZ    85201     298                     3,600,000
                         PROPERTIES, INC.      University Drive                                           22,101.39
33  Brownsville Square   COLUMBIA PROPERTIES   Highway 92 &      Douglasville     GA    30134     298                     1,350,000
    Shopping Ctr         PARTNERS II, LLC      Brownsville Road                                           5,430.57
34  Caldor Plaza         CRESCENT LAND         Hempstead         Levittown        NY    11756     358                     18,200,000
                         DEVELOPMENT           Turnpike and                                               99,058.22
                         ASSOCIATES LLC        Hamlet Road
35  Carbon Plaza         CARBON PLAZA          South Side of PA  Lehighton        PA    18235     357                     8,300,000
                         ASSOCIATES, LP        and Rt 443                                                 46,983.42
36  Carlyle Place        TEXAS CARLYLE         11025 Larkwood    Houston          TX    77096     355                     4,700,000
    Apartments           APARTMENTS, LTD       Drive                                                      27,920.53
37  Castlebrook          CASTLEBROOK CAPITAL   5900 MaeDuff      Trotwood         OH    45426     356                     14,700,000
    Apartments           ADVISORS LLC          Drive             (Dayton)                                 79,719.45
38  Cedargate II         CEDARGATE APARTMENTS  2701 N. Mill      Bowling Green    KY    42104     300                     1,440,000
                         OF BOWLING GREEN II,  Ave.  #91                                                  7,926.67
                         LTD.
39  Central Bergen       CENTRAL BERGEN        141 Lanza Avenue  Garfield         NJ    07026     298                     22,800,000
    Properties*          PROPERTIES                                                                       82,010.64
40  Cerritos South       CERRITOS SOUTH        11300-11338       Cerritos         CA    90703     298                     6,500,000
    Cerritos Center      STREET INVESTORS, LLC South Street                                               30,581.74
41  Cherryvale Plaza     TURNPIKE ASSOCIATES,  11706             Reisterstown     MD    21136     296                     7,500,000
    Shopping Center      LP                    Reisterstown Road                                          33,785.21
42  Chevy Chase Downs    TEXAS CHEVY CHASE     2504 Huntwick     Austin           TX    78741     355                     7,700,000
    Apartments           DOWNS APTS, LTD       Drive                                                      45,148.09
43  Colonial Park        RUSTCRAFT ROAD ASSOC  100 Rustcraft     Dedham           MA    02026     355                     30,300,000
                         LTD PARTNERSHIP       Road                                                      163,335.84
44  Comfort Suites       JHM PEACHTREE HOTEL,  6110 Peachtree    Atlanta          GA    30328     292                     10,200,000
    Atlanta              LLC                   Dunwoody Road                                              52,180.42
45  Como West Apartments COMO WEST             1395 West         St. Paul         MN    55108     359                     7,150,000
                         APARTMENTS, LTD       Jessamine Avenue                                           36,097.48
46  Cottages at White    DGF LIMITED           4700 Golden Pond  White Bear       MN    55110     359                     3,300,000
    Bear                 PARTNERSHIP           Lane              Lake                                     17,094.49
47  Coulter Forum        PILCHERS FORUM        3333 Coulter Road Amarillo         TX    79106     359                     2,170,000
    Shopping Center      LIMITED PARTNERSHIP                                                              11,385.21
48  Courtyard Business   COURTYARD BUSINESS    10,190-10,288 &   Sunrise          FL    33351     300                     5,350,000
    Center               CENTER LTD            4684-4698 NW                                               21,564.26
                                               47th St.
49  Courtyard            COURTYARD             5201-5299 NW      Sunrise          FL    33351     360                     3,500,000
    Distribution Cntr.   DISTRIBUTION CENTER   108th Ave                                                  16,290.92
                         LTD
50  Dacra Washington     DACRA WASHINGTON INC  743-755           Miami Beach      FL    33139     356                     5,600,000
                                               Washington Ave.                                            31,909.91
                                               and 224-228 8th
                                               St.
51  Daniel Court         DANIEL COURT          640 Daniel Court  Union Township   OH    45244     300                     2,950,000
                         APARTMENTS OF         #1A                                                        16,003.67
                         CLEARMONT COUNTY,
                         LTD.
52  Davie Square         DAVIE SQUARE          5601-5795         Davie            FL    33328     357                     5,400,000
    Shopping Center      ASSOCIATES, LTD       University Drive                                           27,987.62
53  Days Inn -           MISHRA INVESTMENTS    603 Marine        Jacksonville     NC    25840     240                     2,600,000
    Jacksonville         INC.                  Boulevard                                                  17,132.95
54  Days Inn             WEST BLOOMINGTON      8000 Bridge Road  Bloomington      MN    55437     240                     6,400,000
    Bloomington West     MOTEL, INC.                                                                      39,623.26
55  De La Guerra Court   FBK INVESTMENTS, A    801 Garden        Santa Barbara    CA    93101     360                     6,500,000
    Offices              CALIFORNIA LLC        Street, 223 E.                                             27,671.06
                                               De La Guerra
                                               Street
56  Deer Creek Village   DEER CREEK, LLC       20244 North 31st  Phoenix          AZ    85017     356                     13,960,000
    Apartments                                 Avenue                                                     71,444.64
57  Deer Valley          MARC BARMAZEL         21602-21628 N.    Phoenix          AZ    85024     358                     1,850,000
    Industrial Park      ARIZONA ONE, INC.     Central Avenue                                             9,161.80
58  Dela Park            STONE POND REALTY     Janine Lane       Easton           MA    02356     300                     2,600,000
                         TRUST                                                                            13,881.87
59  Dela Plaza Shopping  DELAPLAZA EAST, INC.  242-254 Bussey    Dedham           MA    02026     297                     5,300,000
    Center                                     Street                                                     22,946.20
60  Eastpointe           OSWEGO ASSOCIATES     198 E. Albany     Oswego County    NY    13126     359                     3,150,000
    Apartments                                 Street                                                     16,633.49
61  Ellsberry Court      ELLSBERRY COURT, LTD. 349 Apollo Beach  Tampa Bay        FL    33572     357                     1,450,000
    Apartments                                 Boulevard                                                  5,531.90
62  Esquire Apartments   ESQUIRE APARTMENTS,   1-9 Esquire       Peabody          MA    02164     297                     4,400,000
                         L.P.                  Circle and                                                 22,280.58
                                               64-79.5 North
                                               Central Street
63  Fiesta Village       THE MERGANSER         230 W. Southern   Mesa             AZ    85210     360                     3,900,000
                         COMPANY, LLC          Avenue                                                     21,326.76
64  Fontana Auto Center  9413 SIERRA AVENUE,   9413-9449 Sierra  Fontana          CA    92335     293                     2,400,000
                         LLC                   Avenue                                                     14,244.00
65  Food Lion            DEERCREEK-STAMFORD,   U.S. Highway      Stanford         KY    40484  185.999                    2,000,000
                         LTD                   150/ Frontier                                              14,432.09
                                               Blvd.
66  Founders Square      RP THORNTON, LLC      555 and 565       Roswell          GA    30075     233                     1,350,000
    Shopping Center                            South Atlanta                                              9,015.81
                                               Street
67  Grain Exchange       GRAIN EXCHANGE        177 Milk Street   Boston           MA    02109     359                     11,400,000
    Building             COMPANY                                                                          57,693.91
68  Graphic Arts         GRAPHICS ARTS         934 Wyandotte     Jackson County   MO    64105     358                     3,000,000
    Building             PARTNERS, INC.        Street                                                     14,328.24
69  Green Valley Mall    CONCORD MILESTONE     99-255 Esperanza  Green Valley     AZ    85614     334                     7,350,000
                         PLUS, LP                                                                         41,252.24
70  Greentrail Shopping  GREEN TRAILS LIMITED  2701-99 Maple     Lisle            IL    60532     299                     9,350,000
    Center               PARTNERSHIP           Avenue                                                     44,302.02
71  Hampton Inn Orlando  JHM EAGLE WATCH       5767 T.G. Lee     Orlando          FL    32822     292                     9,300,000
                         HOTEL, LTD            Boulevard                                                  58,030.05
72  Heather Green        HEATHER GREEN         4371 Belcher      Columbus         OH    43224     299                     3,150,000
    Apartments           APARTMENTS            Court                                                      15,226.39
                         ASSOCIATES, LP
73  Heatherway           HEATHERWAY - FT.      5001 Sparkling    Fort Pierce      FL    34951     357                     2,000,000
    Apartments           PIERCE, LTD.          Pines Circle                                               8,773.52
74  Hickory Grove        COLUMBIA PROPERTIES   SE Corner of      Woodstock        GA    30188     298                     1,350,000
    Shopping Center      PARTNERS III, LLC     Earney Road &                                              5,430.57
                                               Hickory Flat
                                               Highway
75  Hillsboro Shopping   HILLSBORO-LYONS       4201-4589 West    Coconut Creek    FL    33073     360                     10,400,000
    Center               INVESTORS, LTD        Hillsboro                                                  50,005.63
                                               Boulevard
76  Holiday Inn          MASSPA REALTY TRUST   2300 Lincoln      Lancaster        PA    17602     289                     22,500,000
    Lancaster                                  Highway East                                               95,840.72
77  Hollywood Video      JDH REALTY GROUP      7062 State        Riverdale        GA    30274     297                     1,200,000
                         HOLLYWOOD, LLC        Highway 85                                                 6,069.56
78  Homewood Suites -    HOMEWOOD SUITES -     700 Hebron Suites Lewisville       TX    75067     300                     6,550,000
    Dallas               DALLAS                                                                           34,582.44
79  Hotel Vintage Park   NORTHWEST HOTEL       1100 Fifth Avenue Seattle          WA    98104     296                     26,000,000
                         ASSOCIATES LP                                                                   150,452.30
80  Hunterdon Shopping   HUNTERDON SHOPPING    Rte 31 and        Flemington       NJ    08822     359                     10,100,000
    Center               CENTER PARTNERS, LLC  Reaville Rd.                                               43,524.99
81  Huntington           TEXAS HUNTINGTON      1907 Dartmouth    College          TX    77840     357                     7,800,000
    Apartments           APARTMENTS LTD        Street            Station                                  46,336.19
82  Kedzie Plaza East    666 VENTURE           4701-4725 S.      Chicago          IL    60632     356                     2,975,000
    Shopping Center                            Kedzie Avenue                                              16,470.73
83  Laguna Del Rey       EUGENE M. ST. JOHN    6200 Vista Del    Playa Del Rey    CA    90293     360                     12,250,000
    Apartments (3)       LIVING TRUST          Mar                                                        34,033.24
84  Lantana Industrial   REGENCY PROPERTIES,   635 Gator Drive   Lantana          FL    33462     299                     1,630,000
    Park                 INC.                  & 820 N. 8th                                               9,237.96
                                               Street
85  Lindham Court Apts.  KLP ENTERPRISES, INC. 1101 Lindham      Upper Allen      PA    17055     358                     4,500,000
                                               Court             Township                                 25,859.22
86  Lorna Lane           LORNA LANE/GRAHAM     3423-3443 Lorna   Hoover           AL    35216     300                     1,775,000
    Industrial Park      LTD.                  Lane                                                       10,438.11
87  Maiden Choice        MAIDEN CHOICE         5000-5003         Arbutus          MD    21227     296                     2,200,000
    Apartments           ASSOCIATES, LLC       Westland                                                   11,364.78
                                               Boulevard
88  Manchester           MANCHESTER            2900 Coronet      Jacksonville     FL    32207     300                     1,600,000
                         APARTMENTS, LTD.      Lane #101                                                  9,503.27
89  McKee Business Park  MCKEE ROAD BUSINESS   1565 McKee Rd.    Dover            DE    19904     179                     11,750,000
    - #1                 PARK, LLC                                                                        66,214.11
90  Meadowood            MEADOWOOD APARTMENTS  600 W. Sterns Rd. Temperance       MI    48182     300                     1,580,000
                         OF MONROE COUNTY,                                                                9,156.67
                         LTD.
91  Midtree/Phoenix      PHOENIX SQUARE        7000 Phoenix      Albuquerque      NM    87110     335                     6,360,000
    Square               ASSOCIATES LTD        Avenue NE                                                  31,111.40
92  Military Crossing*   MILITARY CROSSING     2927-6013         Norfolk          VA    23502     298                     13,000,000
                         ASSOCIATES, LLC       Virginia Beach                                             51,685.36
                                               Blvd.
93  Monarch Place*       PICKNELLY FAMILY      1414 Main Street  Springfield      MA    01144     296                     34,000,000
                         LIMITED PARTNERSHIP                                                             149,983.40
94  Monte Vista          SEASONS OF TAMPA      302 East Monte    Phoenix          AZ    85004     355                     1,690,000
    Apartments           APARTMENTS, LTD       Vista Road                                                 8,932.31
95  Montgomery Towne     COLUMBIA HAWKINS      99 - 139 Hawkins  Montgomery       NY    12549     360                     12,160,000
    Square               GROUP, LLC            Drive                                                      59,310.28
96  Mosswood II          MOSSWOOD APARTMENTS   101 Mosswood      Winter Springs   FL    32708     300                     2,050,000
                         II, LTD.              Circle                                                     10,265.02
97  Murray Business      MURRAY OREGON         3601 Southwest    Portland         OR    97005     356                     17,150,000
    Center               EQUITIES LLC          Murray Boulevard                                           95,936.89
98  National Freight     WAXAHACHIE            Butcher Road and  Waxahachie       TX    75165     236                     4,500,000
    Headquarters         ASSOCIATES LLC        I-35                                                       28,970.23
99  National Wholesale   WULWICK PROPERTIES,   128 Dolson Ave.   Middletown       NY    10940     299                     6,500,000
    Liquidators          INC.                                                                             22,758.43
100 Normandy Square      NORMANDY SQUARE, LLC  615 & 635 Old     Belmont          CA    94002     360                     9,650,000
                                               County                                                     36,227.27
101 Norriton Office      NORRITON OFFICE       160 West          Norristown       PA    19401     358                     7,400,000
    Center               ASSOCIATES LP         Germantown Pike                                            43,635.84
                                               Road
102 Northrup Court I     NORTHRUP COURT        133 Fern Hollow   Moon Township    PA    15108     300                     1,620,000
                         APARTMENTS OF         Road                                                       10,109.23
                         ALLEGHENY COUNTY,
                         LTD.
103 Northwest Plaza      NORTHWEST PLAZA       1601-1689 West    Grapevine        TX    76051     359                     5,700,000
    Shoppnig Center      REALTY, LTD.          Northwest Highway                                          27,249.93
104 Northwinds           NORTHWINDS            9556 Glen Owen    Ferguson         MO    11742     359                     10,625,000
    Apartments           APARTMENTS L.L.C.                                                                57,848.55
105 Norwalk Town Square* RUBIN-PACHULSKI       Rosencrans and    Norwalk          CA    90650     359                     28,000,000
                         PROPERTIES, INC.      Pioneer                                                   155,557.02
106 Oak Knoll Apartments OAK KNOLL             1763 Piedmont     Atlanta          GA    30324     293                     1,900,000
                         APARTMENTS, LLC       Avenue                                                     11,343.07
107 Oakwood Village      FOUNDATION REALTY     3200 Oakwood Lane Atlanta/         GA    30341     359                     9,280,000
    Apartments           FUND, LTD.                              Chamblee                                 52,776.62
108 Old Orchard          CONCORD MILESTONE     23323-23449       Santa Clarita    CA    91355     298                     11,260,000
    Shopping Center      PLUS, LP              Lyons Ave                                                  65,880.72
109 One Munsey Court     TH ASSOCIATES & TH    2101-2111         Munsey Park      NY    11030     358                     17,500,000
                         ASSOCIATES II         Northern                                                   95,410.89
                                               Boulevard
110 Orange Grove         OGDEN HOUSTON INC     1320 State Road   Lake Wales       FL    33853     356                     5,400,000
    Shopping Center                            60 and 11th                                                27,141.16
                                               Street
111 Palace Court         BGK PALACE, LLC       135 W. Palace     Santa Fe         NM    87501     299                     2,500,000
    Building                                   Ave.                                                       13,060.96
112 Paradise Plaza       PARADISE PLAZA, LP    3800 South        Sarasota         FL    34239     355                     11,700,000
                                               Tamiami Trail                                              66,039.36
113 Paragon Business     PARAGON DEVELOPMENT   28010 - 28030     Saugus           CA    91350     295                     1,270,000
    Center               CO.                   Seco Canyon Road                                           7,448.27
114 Park Apartments      PARK TILDEN           265 East Tilden   Dallas           TX    75220     359                     1,400,000
                         PARTNERS, L.P.        Street                                                     8,072.49
115 Parkway Circle       PARKWAY CIRCLE APTS,  401 Southwest     College          TX    77840     355                     6,100,000
    Apartments           LTD                   Parkway           Station                                  35,828.87
116 Pfeiffer House Ltd.  PFEIFFER HOUSE LTD.   222-226 Race      Philadelphia     PA    19106     358                     1,600,000
                                               Street                                                     9,032.26
117 Printings House      BROWN BUILDING        313-315 Vine      Philadelphia     PA    19106     358                     1,225,000
    Apartments           ASSOCIATES            Street                                                     6,679.32
118 Prospect Park Apts.  PROSPECT PARK REALTY  85 Prospect St.   Bloomfield       CT    06002     360                     3,625,000
                         L. P.                 and Scott Dr.                                              14,067.37
119 Ramada Rolling Green LOWELL STREET         311 Lowell Street Andover          MA    01810     289                     5,900,000
                         ASSOCIATES LP                                                                    28,612.33
120 Redlands Park West   REDLANDS PARK WEST    415-461           Redlands         CA    92373     291                     2,875,000
    Plaza                PLAZA, GP             Tennessee Street                                           12,372.95
121 Ridgewood Westland   RIDGEWOOD APTS. OF    6470 Yale Ave.    Westland         MI    48185     300                     1,735,000
                         WESTLAND, LTD.        #4                                                         8,200.00
122 Rio Del Oro          TEXAS RIO DEL ORO,    2807 Pearl Street Nacogdoches      TX    75961     356                     4,800,000
                         LTD                                                                              28,024.49
123 Riverside Shopping   81 & 13 CORTLAND      156-170 Clinton   Cortland         NY    13045     360                     6,500,000
    Plaza                ASSOCIATES            Ave.                                                       31,434.91
124 Route 6 Mall         MARK HM ASSOCIATES,   Route 6 & Hwy 191 Honesdale        PA    18431     353                     7,265,000
                         LP                                                                               41,193.86
125 Ruskin Place         RUSKIN GARDENS        11418 Blue Ridge  Kansas City      MO    64134     294                     3,100,000
    Apartments           APARTMENTS, LLC       Boulevard                                                  16,442.87
126 Sandalwood Apts      SANDALWOOD            4814 Bancroft St. Toledo           OH    43615     300                     1,300,000
                         APARTMENTS OF                                                                    8,112.54
                         TOLEDO, LTD.
127 Sawatch Range        TIMBERLINE            400 West 17th     Leadville        CO    80461     296                     3,500,000
    Apartments           APARTMENTS LLC        Street                                                     21,347.79
128 Scandia Knolls       SCANDIA KNOLLS        20283 1st Avenue  Poulsbo          WA    98370     357                     2,850,000
                         ASSOCIATES LTD        Northeast                                                  15,702.84
                         PARTNERSHP
129 Scenictree           SCENICTREE            10205 South 86th  Palos Hills      IL    60465     340                     14,400,000
    Apartments           PROPERTIES LTD.       Terrace                                                    80,380.67
130 Seatree Apartments   SEATREE I LIMITED     2800 Nasa Road I  Seabrook         TX    77586     340                     7,200,000
                         PARTNERSHIP                                                                      34,267.65
131 Second Street Plaza  MAIN STREET           22535 Second      Hayward          CA    94541     357                     2,120,000
                         ASSOCIATES            Street                                                     10,690.17
132 Shoprite Center      PASSAIC PLAZA         122-152 Eighth    Passaic          NJ    07055     352                     9,500,000
                         ASSOCIATES, LLC       Street                                                     54,665.42
133 Signature Pointe     SIGNATURE POINTE      5936 East Lovers  Dallas           TX    75206     358                     18,000,000
                         INVESTORS LP          Lane                                                      103,163.36
134 Simpson Ridge        SIMPSON RIDGE, LTD.   2300 Simpson      Kissimmee        FL    34744     357                     5,100,000
                                               Ridge Circle                                               21,281.96
135 Smoky Hill Village   FOURTH SMOKY          19731-61 East     Arapahoe         CO    80249     292                     2,600,000
                         VENTURE, LLC          Smoky Hill Road   County                                   16,107.68
136 Southfield Retail    SOUTHFIELD COMMONS    295 Princeton -   West Windsor     NJ    08512     240                     14,200,000
    Center               ASSOC. LLC            Hightstown  Rd.                                            60,239.44
137 Southway Shopping    WOODWARD              Tara Blvd. @      Jonesboro        GA    30237     295                     2,450,000
    Center               DEVELOPMENT, CO.      Georgia Highway                                            14,133.03
                                               138
138 Springhill Shopping  SPRINGHILL CENTER     2621-2663         Vallejo          CA    94591     353                     6,025,000
    Center               PARTNERS, LP          Springs Road                                               33,798.74
139 Springfield          FOUNDATION REALTY     4600 University   Durham           NC    27707     359                     13,200,000
    Apartments           FUND, LTD.            Drive                                                      74,643.65
140 St. Mary's           ST. MARY PHYSICIANS   1043 Elm Street   Long Beach       CA    90813     360                     8,400,000
    Physician Center     CENTER, LLC                                                                      28,023.38
141 Sterik II            STERIK - SB LP        555 West Second   San Bernardino   CA    92410     239                     6,200,000
                                               Street                                                     25,561.97
142 Stonehenge           STONEHENGE            1000 Stonehenge   Glasgow          KY    42141     300                     1,000,000
                         APARTMENTS OF         Pl. #10                                                    5,398.33
                         GLASGOW, LTD.
143 Strathmore Regency   EUGENE M. ST. JOHN    11050 Strathmore  Los Angeles      CA    90024     360                     12,000,000
    Apartments           LIVING TRUST          Drive                                                      49,630.61
144 Sturbridge Host      STURBRIDGE REALTY     366 Main Street   Sturbridge       MA    01566     289                     23,500,000
                         TRUST                                                                           139,458.63
145 Sudie Crossing       COLUMBIA PROPERTIES   Hiram - Sudie     Dallas           GA    30132     298                     1,050,000
    Shopping Center      PARTNERS I, LLC       Road                                                       5,430.57
146 Sunhill Properties   UHLMANN-BURBANK, LLC                                                     179                     9,300,000
                                                                                                          54,190.23
146a      Burbank                              2980 North San    Burbank          CA    91504                             5,600,000
                                               Fernando
                                               Boulevard
146b      Long Beach                           6925 Paramount    Long Beach       CA    90805                             3,700,000
                                               Boulevard
147 Sunshine Shopping    GAD AND ASHER         1111 Homestead    Lehigh Acres     FL    33936     352                     5,815,000
    Center               REALTY, LTD           Road                                                       32,930.54
148 Timber Ridge         TIMBER RIDGE          E/S Edinburgh     New Castle       DE    19720     356                     5,800,000
    Townhomes            TOWNHOUSE ASSOCIATES  Dr., South of DE  County                                   32,894.01
                                               Rte. 273
149 Town & Country       CONCORD MILESTONE     U.S. 67/167 at    Searcy           AR    72143     334                     4,100,000
    Shopping Center      PLUS, LP              East Race Ave.                                             21,640.09
150 University Club      MIAMI APARTMENTS LTD  101 Willow Street Huntsville       TX    77340     355                     3,300,000
    Apartments                                                                                            18,007.25
151 UTC Computer         25 HOLLY DR., LLC     25 Holly Drive    Newington        CT    06111     298                     5,500,000
                                                                                                          38,172.67
152 Valley Plaza         VALLEY REAL ESTATE    1701-1729 Massey  Hagerstown       MD    21740     180                     6,375,000
                         LLC                   Boulevard                                                  41,971.68
153 Venice Renaissance   RUBIN-PACHULSKI       245 Main Street   Venice           CA    90291     358                     7,800,000
                         PROPERTIES, INC.                                                                 40,359.79
154 Village Shops of     VILLAGE SHOPS         SE of Goodman Rd  Olive Branch     MS    38654     359                     3,050,000
    Crumpler Place       PARTNERSHIP           & Crumpler Blvd.                                           16,264.26
155 Wal-Mart             ALTOONA NCPA, L.P.    1725 New Hope     Raleigh          NC    27609  187.999                    6,800,000
                                               Church Rd                                                  49,473.20
156 Wal-Mart             NHCR, L.P.            2500 Plank Rd.    Altoona          PA    16601  187.999                    9,200,000
                                                                                                          73,710.13
157 Ward Plaza           LA CIENAGA-SAWYER,    1801-1833 South   Los Angeles      CA    90035     357                     16,750,000
                         LTD                   La Cienaga Blvd                                            85,052.53
158 Warehousing of       LITTLE CHUTE/ROI WAREHOUSE LLC ET AL                                     359                     26,340,000
    Wisconsin                                                                                            155,924.41
158a     2690 Badger                           2690 Badger       Oshkosh          WI    54904                             4,030,000
    Avenue                                     Avenue
158b     3550-3600 Moser Street                3550-3600 Moser   Oshkosh          WI    54901                             2,030,000
                                               Street
158c     923 Valley Road                       923 Valley Road   Menasha          WI    54952                             9,960,000
158d     1840 W.                               1840 W. Spencer   Appleton         WI    54914                             5,570,000
    Spencer Street                             Street
158e     2225 Bohm Drive                       2225 Bohm Drive   Little Chute     WI    54140                             4,750,000
159 West Of Eastland     WEST OF EASTLAND      2599 Summerway    Columbus         OH    43232     300      13,838         2,910,000
                         APARTMENTS OF         Drive
                         COLUMBUS, LTD.
160 Willow Run           WILLOW RUN            901 Princeton     Madisonville     KY    42431     300       8,292         1,370,000
                         APARTMENTS OF         Rd. #301
                         MADISONVILLE, LTD.
161 Willowood I          WILLOWOOD APARTMENTS  3549 Cardinal     Columbus         IN    47203     300       8,579         1,380,000
                         OF COLUMBUS LTD.      Court
162 Willowood II         WILLOWOOD APARTMENTS  3541 Cardinal     Columbus         IN    47203     300       8,642         1,410,000
                         OF COLUMBUS II        Court
                         LIMITED PARTNERSHIP
163 Willowtree           WILLOWTREE-II         1819 Willowtree   Ann Arbor        MI    48105     338      80,258         15,650,000
    Apartments           PROPERTIES, LTD       Lane
164 Willowtree Towers    WILLOWTREE-I          1819 Willowtree   Ann Arbor        MI    48105     338      34,497         6,600,000
                         PROPERTIES, LTD       Lane
165 Woodhill Apartments  WOODHILL APARTMENTS,  1355 Jackson Road Augusta          GA    30909     298      41,237         7,900,000
                         LTD.
166 Woodway Inn-Bothell  BOTHELL WOODWAY LLC   10605 Northeast   Bothell          WA    98011     299      14,721         2,700,000
                                               185th Street
167 Woodway Inn-Edmonds  EDMONDS WOODWAY LLC   22816 Edmonds Way Edmonds          WA    98020     299      14,648         2,450,000
</TABLE>
<TABLE>
<CAPTION>

                                                                                                                            Interest
                                                                                         Zip  Cut-Off           Servicing   Accrual 
ID  Property Name        Mortgagor Name        Address           City           State   Code    LTV      DSCR      Fee       Basis
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>                  <C>                   <C>               <C>              <C>   <C>      <C>     <C>   <C>          <C>   
1   137 Newbury Street   137 NEWBURY           137 Newbury       Boston           MA    02116    68%     1.34  0.10575%     30/360
                         WORLDWIDE ASSOCIATES  Street
                         LLC
2   1430 Mass Avenue     UNIVERSITY COMMON     1430              Cambridge        MA    02138    44%     2.13  0.09075%     30/360
                         REAL ESTATE COMPANY,  Massachusetts
                         LLP                   Avenue
3   200 Varick Street    200 VARICK STREET     200 Varick Street New York         NY    10014    73%     1.29  0.10575%     30/360
                         ASSOCIATES LLC
4   2053 Central Avenue  C.F.M. 20 ATWOOD,     20 Atwood Drive   Albany           NY    12205    74%     1.27  0.10075%     30/360
                         INC.
5   210 West Washington  210 WEST WASHINGTON   210 West          Philadelphia     PA    19106    68%     1.31  0.10575%     30/360
    Square               SQUARE ASSOCIATES     Washington Square
6   25 Industrial Park   C.F.M. 25             25 Industrial     Albany           NY    12206    68%     1.31  0.10075%     30/360
    Road                 INDUSTRIAL, INC.      Park Drive
7   270 Lafayette        270 LAFAYETTE         270 Lafayette     New York         NY    10012    55%     1.80  0.09075%    ACT/360
    Street*              STREET, LLC           Street
8   6000 Stevenson       SOBEK PROPERTY        6000 Stevenson    Fremont          CA    94539    58%     1.46  0.09075%     30/360
    Retail Center        MANAGEMENT, LLC       Retail Center
9   623 Broadway         ISE REALTY GROUP,     623 Broadway      New York         NY    10012    67%     1.37  0.09075%    ACT/360
                         INC.
10  66 Newtown Lane      66 NEWTOWN            66 Newtown Lane   East Hampton     NY    11937    63%     1.25  0.09075%    ACT/360
                         CORPORATION
11  68 Moulton Street    68 MOULTON STREET     68 Moulton Street Cambridge        MA    02138    78%     1.11  0.09575%    ACT/360
                         REALTY TRUST
12  United Way Building  680-690 KINDERKAMACK  690 Kinderkamack  Oradell          NJ    07649    75%     1.46  0.10075%     30/360
                         ROAD LP               Road
13  80 Field Point Road  FIELD POINT ROAD      80 Field Point    Greenwich        CT    06830    50%     1.31  0.10575%     30/360
                         ASSOCIATES LLC        Road
14  Acme/Riser           MONTROSE MAYFIELD                                                       70%     1.56  0.09075%    ACT/360
                         INC.
14a      Acme 55                               33979-4005        Bath Township    OH    44313
                                               Medina Road
14b      Riser Foods                           4401 Mayfield     South Euclid     OH    44121
                                               Road
15  All Pak Container    RENTON #2 LLC         800 S.W. 27th     Renton           WA    98055    63%     1.45  0.09075%    ACT/360
                                               Street
16  Alvarado Medical     AMP III LLC           6719 Alvarado     San Diego        CA    92120    76%     1.29  0.10575%     30/360
    Plaza III                                  Road
17  Anchor Down Mobile   ANCHOR DOWN OWNERS    260 East Bradley  El Cajon         CA    92021    80%     1.20  0.09575%    ACT/360
    Home Park            ASSOCIATION, INC.     Avenue
18  Applegate II         APPLEGATE APARTMENT   1911 Western      Chillicothe      OH    44560    65%     0.93  0.09575%     30/360
                         OF CHILLICOTHE, II,   Ave # 12A
                         LTD.
19  Arbors Apartments    THE ARBORS            4098 South Cobb   Smyrna           GA    30080    80%     1.25  0.10075%     30/360
                         ASSOCIATES, LTD.      Drive
20  Ashford Hill         ASHFORD HILL          1367 Beeler Drive Reynoldsburg     OH    43068    69%     1.41  0.09575%     30/360
                         APARTMENTS OF
                         REYNOLDSBURG, LTD.
21  Ashford Place        FOUNDATION REALTY     657 Carver Road   Griffin          GA    30224    78%     1.55  0.10075%     30/360
    Apartments           FUND LTD. II
22  Ashgrove Calhoun     ASHGROVE APTS. OF     201 West Dr. N.   Marshall         MI    49068    77%     1.31  0.09575%     30/360
                         CALHOUN COUNTY, LTD.  #82               Township
23  Ashgrove Franklin    ASHGROVE APTS. OF     #1 Ashgrove Drive Franklin         OH    45005    85%     1.21  0.09575%     30/360
                         FRANKLIN, LTD.
24  Asian Mall           CONG THANH            SW Freeway &      Houston          TX    77074    59%     1.47  0.09575%    ACT/360
                         CORPORATION           Beechnut
25  Banana Republic      205 BLEEKER           205 Bleeker       New York         NY    10012    74%     1.40  0.10575%     30/360
                         ASSOCIATES LLC        Street
26  Baywood Apartments   TEXAS BAYWOOD         5025 Edgewood     Friendswood      TX    77546    80%     1.36  0.10575%     30/360
                         APARTMENTS, LTD       Drive
27  Bearss Shopping      FLORIDA BEARSS        15001-27 N.       Tampa            FL    33618    52%     1.92  0.09075%    ACT/360
    Center               ASSOCIATES, L.P.      Florida Avenue
28  Best Western         ISLAND HOSPITALITY    1730 North Ocean  Holtsville       NY    11742    68%     1.64  0.10575%     30/360
    MacArthur Hotel      ASSOCIATES LLC        Avenue
29  Blossom Centre       JLB INVESTMENTS, LP   US Rt. 224 &      Willard          OH    44890    75%     1.35  0.10075%     30/360
                                               Myrtle Avenue
30  Blossom Corners      BLOSSOM CORNERS       2143 Raper Dairy  Orlando          FL    32822    56%     1.23  0.10075%     30/360
    Apartments II        APARTMENTS II , LTD   Road
31  Borders Apartments   BROWNSVILLE           375 Media Luna    Brownsville      TX    78521    75%     1.61  0.09075%    ACT/360
                         ALLIANCE, LTD         Rd.
32  Brookview Apartments BROOKVIEW             1940 W.           Mesa             AZ    85201    79%     1.36  0.09575%     30/360
                         PROPERTIES, INC.      University Drive
33  Brownsville Square   COLUMBIA PROPERTIES   Highway 92 &      Douglasville     GA    30134    52%     1.80  0.10075%     30/360
    Shopping Ctr         PARTNERS II, LLC      Brownsville Road
34  Caldor Plaza         CRESCENT LAND         Hempstead         Levittown        NY    11756    74%     1.36  0.10575%     30/360
                         DEVELOPMENT           Turnpike and
                         ASSOCIATES LLC        Hamlet Road
35  Carbon Plaza         CARBON PLAZA          South Side of PA  Lehighton        PA    18235    74%     1.31  0.10075%     30/360
                         ASSOCIATES, LP        and Rt 443
36  Carlyle Place        TEXAS CARLYLE         11025 Larkwood    Houston          TX    77096    80%     1.28  0.10575%     30/360
    Apartments           APARTMENTS, LTD       Drive
37  Castlebrook          CASTLEBROOK CAPITAL   5900 MaeDuff      Trotwood         OH    45426    75%     1.28  0.10575%     30/360
    Apartments           ADVISORS LLC          Drive             (Dayton)
38  Cedargate II         CEDARGATE APARTMENTS  2701 N. Mill      Bowling Green    KY    42104    81%     1.38  0.09575%     30/360
                         OF BOWLING GREEN II,  Ave.  #91
                         LTD.
39  Central Bergen       CENTRAL BERGEN        141 Lanza Avenue  Garfield         NJ    07026    44%     1.97  0.09075%    ACT/360
    Properties*          PROPERTIES
40  Cerritos South       CERRITOS SOUTH        11300-11338       Cerritos         CA    90703    61%     1.86  0.09075%    ACT/360
    Cerritos Center      STREET INVESTORS, LLC South Street
41  Cherryvale Plaza     TURNPIKE ASSOCIATES,  11706             Reisterstown     MD    21136    58%     1.74  0.09075%     30/360
    Shopping Center      LP                    Reisterstown Road
42  Chevy Chase Downs    TEXAS CHEVY CHASE     2504 Huntwick     Austin           TX    78741    79%     1.23  0.10575%     30/360
    Apartments           DOWNS APTS, LTD       Drive
43  Colonial Park        RUSTCRAFT ROAD ASSOC  100 Rustcraft     Dedham           MA    02026    69%     1.26  0.10575%     30/360
                         LTD PARTNERSHIP       Road
44  Comfort Suites       JHM PEACHTREE HOTEL,  6110 Peachtree    Atlanta          GA    30328    60%     1.46  0.10575%     30/360
    Atlanta              LLC                   Dunwoody Road
45  Como West Apartments COMO WEST             1395 West         St. Paul         MN    55108    71%     1.48  0.10575%     30/360
                         APARTMENTS, LTD       Jessamine Avenue
46  Cottages at White    DGF LIMITED           4700 Golden Pond  White Bear       MN    55110    73%     1.27  0.09575%    ACT/360
    Bear                 PARTNERSHIP           Lane              Lake
47  Coulter Forum        PILCHERS FORUM        3333 Coulter Road Amarillo         TX    79106    69%     1.62  0.09075%    ACT/360
    Shopping Center      LIMITED PARTNERSHIP
48  Courtyard Business   COURTYARD BUSINESS    10,190-10,288 &   Sunrise          FL    33351    56%     2.03  0.09075%    ACT/360
    Center               CENTER LTD            4684-4698 NW
                                               47th St.
49  Courtyard            COURTYARD             5201-5299 NW      Sunrise          FL    33351    69%     1.97  0.09075%    ACT/360
    Distribution Cntr.   DISTRIBUTION CENTER   108th Ave
                         LTD
50  Dacra Washington     DACRA WASHINGTON INC  743-755           Miami Beach      FL    33139    74%     1.31  0.10575%     30/360
                                               Washington Ave.
                                               and 224-228 8th
                                               St.
51  Daniel Court         DANIEL COURT          640 Daniel Court  Union Township   OH    45244    79%     1.27  0.09575%     30/360
                         APARTMENTS OF         #1A
                         CLEARMONT COUNTY,
                         LTD.
52  Davie Square         DAVIE SQUARE          5601-5795         Davie            FL    33328    67%     1.37  0.10075%     30/360
    Shopping Center      ASSOCIATES, LTD       University Drive
53  Days Inn -           MISHRA INVESTMENTS    603 Marine        Jacksonville     NC    25840    75%     1.49  0.09575%    ACT/360
    Jacksonville         INC.                  Boulevard
54  Days Inn             WEST BLOOMINGTON      8000 Bridge Road  Bloomington      MN    55437    73%     1.60  0.09075%    ACT/360
    Bloomington West     MOTEL, INC.
55  De La Guerra Court   FBK INVESTMENTS, A    801 Garden        Santa Barbara    CA    93101    60%     1.54  0.10075%    ACT/360
    Offices              CALIFORNIA LLC        Street, 223 E.
                                               De La Guerra
                                               Street
56  Deer Creek Village   DEER CREEK, LLC       20244 North 31st  Phoenix          AZ    85017    72%     1.57  0.09075%    ACT/360
    Apartments                                 Avenue
57  Deer Valley          MARC BARMAZEL         21602-21628 N.    Phoenix          AZ    85024    67%     1.51  0.10075%     30/360
    Industrial Park      ARIZONA ONE, INC.     Central Avenue
58  Dela Park            STONE POND REALTY     Janine Lane       Easton           MA    02356    75%     1.47  0.09075%    ACT/360
                         TRUST
59  Dela Plaza Shopping  DELAPLAZA EAST, INC.  242-254 Bussey    Dedham           MA    02026    56%     1.47  0.09075%    ACT/360
    Center                                     Street
60  Eastpointe           OSWEGO ASSOCIATES     198 E. Albany     Oswego County    NY    13126    76%     1.35  0.09075%    ACT/360
    Apartments                                 Street
61  Ellsberry Court      ELLSBERRY COURT, LTD. 349 Apollo Beach  Tampa Bay        FL    33572    54%     1.96  0.09075%    ACT/360
    Apartments                                 Boulevard
62  Esquire Apartments   ESQUIRE APARTMENTS,   1-9 Esquire       Peabody          MA    02164    68%     1.54  0.09075%    ACT/360
                         L.P.                  Circle and
                                               64-79.5 North
                                               Central Street
63  Fiesta Village       THE MERGANSER         230 W. Southern   Mesa             AZ    85210    77%     1.30  0.09575%    ACT/360
                         COMPANY, LLC          Avenue
64  Fontana Auto Center  9413 SIERRA AVENUE,   9413-9449 Sierra  Fontana          CA    92335    69%     1.34  0.10075%     30/360
                         LLC                   Avenue
65  Food Lion            DEERCREEK-STAMFORD,   U.S. Highway      Stanford         KY    40484    71%     1.05  0.13575%     30/360
                         LTD                   150/ Frontier
                                               Blvd.
66  Founders Square      RP THORNTON, LLC      555 and 565       Roswell          GA    30075    73%     1.22  0.10075%     30/360
    Shopping Center                            South Atlanta
                                               Street
67  Grain Exchange       GRAIN EXCHANGE        177 Milk Street   Boston           MA    02109    71%     1.29  0.09575%    ACT/360
    Building             COMPANY
68  Graphic Arts         GRAPHICS ARTS         934 Wyandotte     Jackson County   MO    64105    67%     1.96  0.09075%    ACT/360
    Building             PARTNERS, INC.        Street
69  Green Valley Mall    CONCORD MILESTONE     99-255 Esperanza  Green Valley     AZ    85614    73%     1.31  0.09075%    ACT/360
                         PLUS, LP
70  Greentrail Shopping  GREEN TRAILS LIMITED  2701-99 Maple     Lisle            IL    60532    62%     1.65  0.09075%    ACT/360
    Center               PARTNERSHIP           Avenue
71  Hampton Inn Orlando  JHM EAGLE WATCH       5767 T.G. Lee     Orlando          FL    32822    73%     1.65  0.10575%     30/360
                         HOTEL, LTD            Boulevard
72  Heather Green        HEATHER GREEN         4371 Belcher      Columbus         OH    43224    65%     1.46  0.09075%    ACT/360
    Apartments           APARTMENTS            Court
                         ASSOCIATES, LP
73  Heatherway           HEATHERWAY - FT.      5001 Sparkling    Fort Pierce      FL    34951    62%     1.87  0.09075%    ACT/360
    Apartments           PIERCE, LTD.          Pines Circle
74  Hickory Grove        COLUMBIA PROPERTIES   SE Corner of      Woodstock        GA    30188    52%     1.80  0.10075%     30/360
    Shopping Center      PARTNERS III, LLC     Earney Road &
                                               Hickory Flat
                                               Highway
75  Hillsboro Shopping   HILLSBORO-LYONS       4201-4589 West    Coconut Creek    FL    33073    68%     1.22  0.10575%     30/360
    Center               INVESTORS, LTD        Hillsboro
                                               Boulevard
76  Holiday Inn          MASSPA REALTY TRUST   2300 Lincoln      Lancaster        PA    17602    50%     1.48  0.10575%     30/360
    Lancaster                                  Highway East
77  Hollywood Video      JDH REALTY GROUP      7062 State        Riverdale        GA    30274    62%     1.52  0.10075%     30/360
                         HOLLYWOOD, LLC        Highway 85
78  Homewood Suites -    HOMEWOOD SUITES -     700 Hebron Suites Lewisville       TX    75067    67%     1.75  0.09075%    ACT/360
    Dallas               DALLAS
79  Hotel Vintage Park   NORTHWEST HOTEL       1100 Fifth Avenue Seattle          WA    98104    70%     1.42  0.10575%     30/360
                         ASSOCIATES LP
80  Hunterdon Shopping   HUNTERDON SHOPPING    Rte 31 and        Flemington       NJ    08822    59%     1.68  0.09075%    ACT/360
    Center               CENTER PARTNERS, LLC  Reaville Rd.
81  Huntington           TEXAS HUNTINGTON      1907 Dartmouth    College          TX    77840    80%     1.26  0.10575%     30/360
    Apartments           APARTMENTS LTD        Street            Station
82  Kedzie Plaza East    666 VENTURE           4701-4725 S.      Chicago          IL    60632    72%     1.33  0.10075%     30/360
    Shopping Center                            Kedzie Avenue
83  Laguna Del Rey       EUGENE M. ST. JOHN    6200 Vista Del    Playa Del Rey    CA    90293    42%     2.13  0.10075%    ACT/360
    Apartments (3)       LIVING TRUST          Mar
84  Lantana Industrial   REGENCY PROPERTIES,   635 Gator Drive   Lantana          FL    33462    74%     1.33  0.10075%     30/360
    Park                 INC.                  & 820 N. 8th
                                               Street
85  Lindham Court Apts.  KLP ENTERPRISES, INC. 1101 Lindham      Upper Allen      PA    17055    79%     1.36  0.09075%    ACT/360
                                               Court             Township
86  Lorna Lane           LORNA LANE/GRAHAM     3423-3443 Lorna   Hoover           AL    35216    75%     1.19  0.10075%     30/360
    Industrial Park      LTD.                  Lane
87  Maiden Choice        MAIDEN CHOICE         5000-5003         Arbutus          MD    21227    66%     1.53  0.09075%    ACT/360
    Apartments           ASSOCIATES, LLC       Westland
                                               Boulevard
88  Manchester           MANCHESTER            2900 Coronet      Jacksonville     FL    32207    81%     1.33  0.09575%     30/360
                         APARTMENTS, LTD.      Lane #101
89  McKee Business Park  MCKEE ROAD BUSINESS   1565 McKee Rd.    Dover            DE    19904    61%     1.64  0.09075%    ACT/360
    - #1                 PARK, LLC
90  Meadowood            MEADOWOOD APARTMENTS  600 W. Sterns Rd. Temperance       MI    48182    85%     1.32  0.09575%     30/360
                         OF MONROE COUNTY,
                         LTD.
91  Midtree/Phoenix      PHOENIX SQUARE        7000 Phoenix      Albuquerque      NM    87110    65%     1.23  0.09575%     30/360
    Square               ASSOCIATES LTD        Avenue NE
92  Military Crossing*   MILITARY CROSSING     2927-6013         Norfolk          VA    23502    51%     1.43  0.09075%    ACT/360
                         ASSOCIATES, LLC       Virginia Beach
                                               Blvd.
93  Monarch Place*       PICKNELLY FAMILY      1414 Main Street  Springfield      MA    01144    56%     1.72  0.09075%    ACT/360
                         LIMITED PARTNERSHIP
94  Monte Vista          SEASONS OF TAMPA      302 East Monte    Phoenix          AZ    85004    68%     1.48  0.10075%     30/360
    Apartments           APARTMENTS, LTD       Vista Road
95  Montgomery Towne     COLUMBIA HAWKINS      99 - 139 Hawkins  Montgomery       NY    12549    69%     1.45  0.10075%     30/360
    Square               GROUP, LLC            Drive
96  Mosswood II          MOSSWOOD APARTMENTS   101 Mosswood      Winter Springs   FL    32708    75%     1.47  0.09575%     30/360
                         II, LTD.              Circle
97  Murray Business      MURRAY OREGON         3601 Southwest    Portland         OR    97005    75%     1.27  0.10575%     30/360
    Center               EQUITIES LLC          Murray Boulevard
98  National Freight     WAXAHACHIE            Butcher Road and  Waxahachie       TX    75165    75%     1.28  0.10575%     30/360
    Headquarters         ASSOCIATES LLC        I-35
99  National Wholesale   WULWICK PROPERTIES,   128 Dolson Ave.   Middletown       NY    10940    46%     1.56  0.09075%    ACT/360
    Liquidators          INC.
100 Normandy Square      NORMANDY SQUARE, LLC  615 & 635 Old     Belmont          CA    94002    55%     1.50  0.09075%    ACT/360
                                               County
101 Norriton Office      NORRITON OFFICE       160 West          Norristown       PA    19401    77%     1.29  0.10575%     30/360
    Center               ASSOCIATES LP         Germantown Pike
                                               Road
102 Northrup Court I     NORTHRUP COURT        133 Fern Hollow   Moon Township    PA    15108    85%     1.45  0.09575%     30/360
                         APARTMENTS OF         Road
                         ALLEGHENY COUNTY,
                         LTD.
103 Northwest Plaza      NORTHWEST PLAZA       1601-1689 West    Grapevine        TX    76051    67%     1.63  0.09075%    ACT/360
    Shoppnig Center      REALTY, LTD.          Northwest Highway
104 Northwinds           NORTHWINDS            9556 Glen Owen    Ferguson         MO    11742    80%     1.27  0.10575%     30/360
    Apartments           APARTMENTS L.L.C.
105 Norwalk Town Square* RUBIN-PACHULSKI       Rosencrans and    Norwalk          CA    90650    75%     1.39  0.09075%    ACT/360
                         PROPERTIES, INC.      Pioneer
106 Oak Knoll Apartments OAK KNOLL             1763 Piedmont     Atlanta          GA    30324    71%     1.39  0.10075%     30/360
                         APARTMENTS, LLC       Avenue
107 Oakwood Village      FOUNDATION REALTY     3200 Oakwood Lane Atlanta/         GA    30341    80%     1.30  0.10075%     30/360
    Apartments           FUND, LTD.                              Chamblee
108 Old Orchard          CONCORD MILESTONE     23323-23449       Santa Clarita    CA    91355    75%     1.27  0.09075%    ACT/360
    Shopping Center      PLUS, LP              Lyons Ave
109 One Munsey Court     TH ASSOCIATES & TH    2101-2111         Munsey Park      NY    11030    73%     1.34  0.10575%     30/360
                         ASSOCIATES II         Northern
                                               Boulevard
110 Orange Grove         OGDEN HOUSTON INC     1320 State Road   Lake Wales       FL    33853    64%     1.24  0.10575%     30/360
    Shopping Center                            60 and 11th
                                               Street
111 Palace Court         BGK PALACE, LLC       135 W. Palace     Santa Fe         NM    87501    67%     1.53  0.09075%    ACT/360
    Building                                   Ave.
112 Paradise Plaza       PARADISE PLAZA, LP    3800 South        Sarasota         FL    34239    74%     1.22  0.10075%     30/360
                                               Tamiami Trail
113 Paragon Business     PARAGON DEVELOPMENT   28010 - 28030     Saugus           CA    91350    71%     1.29  0.10075%     30/360
    Center               CO.                   Seco Canyon Road
114 Park Apartments      PARK TILDEN           265 East Tilden   Dallas           TX    75220    82%     1.49  0.09575%    ACT/360
                         PARTNERS, L.P.        Street
115 Parkway Circle       PARKWAY CIRCLE APTS,  401 Southwest     College          TX    77840    79%     1.25  0.10575%     30/360
    Apartments           LTD                   Parkway           Station
116 Pfeiffer House Ltd.  PFEIFFER HOUSE LTD.   222-226 Race      Philadelphia     PA    19106    74%     1.37  0.10075%     30/360
                                               Street
117 Printings House      BROWN BUILDING        313-315 Vine      Philadelphia     PA    19106    72%     1.44  0.10075%     30/360
    Apartments           ASSOCIATES            Street
118 Prospect Park Apts.  PROSPECT PARK REALTY  85 Prospect St.   Bloomfield       CT    06002    60%     2.17  0.09075%    ACT/360
                         L. P.                 and Scott Dr.
119 Ramada Rolling Green LOWELL STREET         311 Lowell Street Andover          MA    01810    57%     1.30  0.10575%     30/360
                         ASSOCIATES LP
120 Redlands Park West   REDLANDS PARK WEST    415-461           Redlands         CA    92373    52%     1.43  0.10075%     30/360
    Plaza                PLAZA, GP             Tennessee Street
121 Ridgewood Westland   RIDGEWOOD APTS. OF    6470 Yale Ave.    Westland         MI    48185    69%     1.49  0.09575%     30/360
                         WESTLAND, LTD.        #4
122 Rio Del Oro          TEXAS RIO DEL ORO,    2807 Pearl Street Nacogdoches      TX    75961    78%     1.25  0.10575%     30/360
                         LTD
123 Riverside Shopping   81 & 13 CORTLAND      156-170 Clinton   Cortland         NY    13045    67%     1.34  0.09075%    ACT/360
    Plaza                ASSOCIATES            Ave.
124 Route 6 Mall         MARK HM ASSOCIATES,   Route 6 & Hwy 191 Honesdale        PA    18431    69%     1.32  0.10075%     30/360
                         LP
125 Ruskin Place         RUSKIN GARDENS        11418 Blue Ridge  Kansas City      MO    64134    64%     1.32  0.10575%     30/360
    Apartments           APARTMENTS, LLC       Boulevard
126 Sandalwood Apts      SANDALWOOD            4814 Bancroft St. Toledo           OH    43615    85%     1.32  0.09575%     30/360
                         APARTMENTS OF
                         TOLEDO, LTD.
127 Sawatch Range        TIMBERLINE            400 West 17th     Leadville        CO    80461    73%     1.32  0.10575%     30/360
    Apartments           APARTMENTS LLC        Street
128 Scandia Knolls       SCANDIA KNOLLS        20283 1st Avenue  Poulsbo          WA    98370    74%     1.24  0.10575%     30/360
                         ASSOCIATES LTD        Northeast
                         PARTNERSHP
129 Scenictree           SCENICTREE            10205 South 86th  Palos Hills      IL    60465    73%     1.43  0.09575%     30/360
    Apartments           PROPERTIES LTD.       Terrace
130 Seatree Apartments   SEATREE I LIMITED     2800 Nasa Road I  Seabrook         TX    77586    63%     1.64  0.09575%     30/360
                         PARTNERSHIP
131 Second Street Plaza  MAIN STREET           22535 Second      Hayward          CA    94541    68%     1.30  0.09575%     30/360
                         ASSOCIATES            Street
132 Shoprite Center      PASSAIC PLAZA         122-152 Eighth    Passaic          NJ    07055    71%     1.40  0.10075%     30/360
                         ASSOCIATES, LLC       Street
133 Signature Pointe     SIGNATURE POINTE      5936 East Lovers  Dallas           TX    75206    80%     1.21  0.10575%     30/360
                         INVESTORS LP          Lane
134 Simpson Ridge        SIMPSON RIDGE, LTD.   2300 Simpson      Kissimmee        FL    34744    59%     1.82  0.09075%    ACT/360
                                               Ridge Circle
135 Smoky Hill Village   FOURTH SMOKY          19731-61 East     Arapahoe         CO    80249    73%     1.28  0.10575%     30/360
                         VENTURE, LLC          Smoky Hill Road   County
136 Southfield Retail    SOUTHFIELD COMMONS    295 Princeton -   West Windsor     NJ    08512    55%     1.87  0.09075%    ACT/360
    Center               ASSOC. LLC            Hightstown  Rd.
137 Southway Shopping    WOODWARD              Tara Blvd. @      Jonesboro        GA    30237    68%     1.38  0.10075%     30/360
    Center               DEVELOPMENT, CO.      Georgia Highway
                                               138
138 Springhill Shopping  SPRINGHILL CENTER     2621-2663         Vallejo          CA    94591    69%     1.29  0.09075%     30/360
    Center               PARTNERS, LP          Springs Road
139 Springfield          FOUNDATION REALTY     4600 University   Durham           NC    27707    79%     1.28  0.10075%     30/360
    Apartments           FUND, LTD.            Drive
140 St. Mary's           ST. MARY PHYSICIANS   1043 Elm Street   Long Beach       CA    90813    48%     1.86  0.09075%    ACT/360
    Physician Center     CENTER, LLC
141 Sterik II            STERIK - SB LP        555 West Second   San Bernardino   CA    92410    48%     2.03  0.09075%     30/360
                                               Street
142 Stonehenge           STONEHENGE            1000 Stonehenge   Glasgow          KY    42141    79%     1.43  0.09575%     30/360
                         APARTMENTS OF         Pl. #10
                         GLASGOW, LTD.
143 Strathmore Regency   EUGENE M. ST. JOHN    11050 Strathmore  Los Angeles      CA    90024    62%     1.50  0.10075%    ACT/360
    Apartments           LIVING TRUST          Drive
144 Sturbridge Host      STURBRIDGE REALTY     366 Main Street   Sturbridge       MA    01566    69%     1.58  0.10575%     30/360
                         TRUST
145 Sudie Crossing       COLUMBIA PROPERTIES   Hiram - Sudie     Dallas           GA    30132    67%     1.36  0.10075%     30/360
    Shopping Center      PARTNERS I, LLC       Road
146 Sunhill Properties   UHLMANN-BURBANK, LLC                                                    61%     1.69  0.09075%    ACT/360
146a      Burbank                              2980 North San    Burbank          CA    91504
                                               Fernando
                                               Boulevard
146b      Long Beach                           6925 Paramount    Long Beach       CA    90805
                                               Boulevard
147 Sunshine Shopping    GAD AND ASHER         1111 Homestead    Lehigh Acres     FL    33936    70%     1.27  0.10075%     30/360
    Center               REALTY, LTD           Road
148 Timber Ridge         TIMBER RIDGE          E/S Edinburgh     New Castle       DE    19720    77%     1.49  0.09075%    ACT/360
    Townhomes            TOWNHOUSE ASSOCIATES  Dr., South of DE  County
                                               Rte. 273
149 Town & Country       CONCORD MILESTONE     U.S. 67/167 at    Searcy           AR    72143    70%     1.33  0.09075%    ACT/360
    Shopping Center      PLUS, LP              East Race Ave.
150 University Club      MIAMI APARTMENTS LTD  101 Willow Street Huntsville       TX    77340    73%     1.24  0.10575%     30/360
    Apartments
151 UTC Computer         25 HOLLY DR., LLC     25 Holly Drive    Newington        CT    06111    70%     1.64  0.09075%    ACT/360
152 Valley Plaza         VALLEY REAL ESTATE    1701-1729 Massey  Hagerstown       MD    21740    71%     1.19  0.10575%     30/360
                         LLC                   Boulevard
153 Venice Renaissance   RUBIN-PACHULSKI       245 Main Street   Venice           CA    90291    69%     1.67  0.09075%    ACT/360
                         PROPERTIES, INC.
154 Village Shops of     VILLAGE SHOPS         SE of Goodman Rd  Olive Branch     MS    38654    73%     1.29  0.10075%     30/360
    Crumpler Place       PARTNERSHIP           & Crumpler Blvd.
155 Wal-Mart             ALTOONA NCPA, L.P.    1725 New Hope     Raleigh          NC    27609    73%     0.98  0.10575%    ACT/365
                                               Church Rd
156 Wal-Mart             NHCR, L.P.            2500 Plank Rd.    Altoona          PA    16601    87%     0.95  0.10575%     30/360
157 Ward Plaza           LA CIENAGA-SAWYER,    1801-1833 South   Los Angeles      CA    90035    66%     1.63  0.09075%    ACT/360
                         LTD                   La Cienaga Blvd
158 Warehousing of       LITTLE CHUTE/ROI WAREHOUSE LLC ET AL                                    67%     1.27  0.10575%     30/360
    Wisconsin
158a     2690 Badger                           2690 Badger       Oshkosh          WI    54904
    Avenue                                     Avenue
158b     3550-3600 Moser Street                3550-3600 Moser   Oshkosh          WI    54901
                                               Street
158c     923 Valley Road                       923 Valley Road   Menasha          WI    54952
158d     1840 W.                               1840 W. Spencer   Appleton         WI    54914
    Spencer Street                             Street
158e     2225 Bohm Drive                       2225 Bohm Drive   Little Chute     WI    54140
159 West Of Eastland     WEST OF EASTLAND      2599 Summerway    Columbus         OH    43232    70%     1.37  0.09575%     30/360
                         APARTMENTS OF         Drive
                         COLUMBUS, LTD.
160 Willow Run           WILLOW RUN            901 Princeton     Madisonville     KY    42431    82%     1.39  0.09575%     30/360
                         APARTMENTS OF         Rd. #301
                         MADISONVILLE, LTD.
161 Willowood I          WILLOWOOD APARTMENTS  3549 Cardinal     Columbus         IN    47203    83%     1.36  0.09575%     30/360
                         OF COLUMBUS LTD.      Court
162 Willowood II         WILLOWOOD APARTMENTS  3541 Cardinal     Columbus         IN    47203    81%     1.35  0.09575%     30/360
                         OF COLUMBUS II        Court
                         LIMITED PARTNERSHIP
163 Willowtree           WILLOWTREE-II         1819 Willowtree   Ann Arbor        MI    48105    72%     1.56  0.09575%     30/360
    Apartments           PROPERTIES, LTD       Lane
164 Willowtree Towers    WILLOWTREE-I          1819 Willowtree   Ann Arbor        MI    48105    73%     1.72  0.09575%     30/360
                         PROPERTIES, LTD       Lane
165 Woodhill Apartments  WOODHILL APARTMENTS,  1355 Jackson Road Augusta          GA    30909    69%     1.57  0.09075%    ACT/360
                         LTD.
166 Woodway Inn-Bothell  BOTHELL WOODWAY LLC   10605 Northeast   Bothell          WA    98011    69%     1.45  0.10575%     30/360
                                               185th Street
167 Woodway Inn-Edmonds  EDMONDS WOODWAY LLC   22816 Edmonds Way Edmonds          WA    98020    75%     1.46  0.10575%     30/360
</TABLE>




<PAGE>


                                    EXHIBIT C

                    FORM OF INVESTMENT REPRESENTATION LETTER


The Chase  Manhattan  Bank,
as  Certificate  Registrar
450 West 33rd Street
Structured Finance Services (MBS)
15th Floor
New York, New York 10001
Attention:

Chase Commercial Mortgage Securities Corp.
270 Park Avenue, 7th Floor
New York, New York  10017
Attention:

          Re:  Transfer of Chase Commercial Mortgage Securities Corp.,
               Commercial Mortgage Pass-Through Certificates, Series 1997-2

Ladies and Gentlemen:

     This  letter is  delivered  pursuant  to Section  5.02 of the  Pooling  and
Servicing  Agreement  dated as of December 1, 1997 (the  "Pooling and  Servicing
Agreement"),  by and  among  Chase  Commercial  Mortgage  Securities  Corp.,  as
Depositor,  The Chase Manhattan  Bank, as Servicer,  Lennar  Partners,  Inc., as
Special  Servicer and State Street Bank and Trust Company,  as Trustee on behalf
of the  holders  of  Chase  Commercial  Mortgage  Securities  Corp.,  Commercial
Mortgage  Pass-Through  Certificates,  Series  1997-2  (the  "Certificates")  in
connection  with  the  transfer  by  _________________  (the  "Seller")  to  the
undersigned (the "Purchaser") of $_______________  aggregate Certificate Balance
of Class ___ Certificates  (the  "Certificate").  Capitalized terms used and not
otherwise  defined  herein shall have the respective  meanings  ascribed to such
terms in the Pooling and Servicing Agreement.

     In connection  with such  transfer,  the Purchaser  hereby  represents  and
warrants to you and the addressees hereof as follows:

     1.  Check one of the following:*

- ---------------
*  Purchaser must include one of the following two certifications.

     //   The  Purchaser is an  institutional  "accredited  investor" (an entity
     meeting the requirements of Rule 501(a)(1), (2), (3) or (7) of Regulation D
     under the Securities Act of 1933, as amended (the "1933 Act")) and has such
     knowledge and experience in financial and business matters as to be capable
     of evaluating the merits and risks of its  investment in the  Certificates,
     and the  Purchaser and any accounts for which it is acting are each able to
     bear the economic risk of the Purchaser's or such account's investment. The
     Purchaser is acquiring the Certificates purchased by it for its own account
     or for one or more accounts (each of which is an "institutional  accredited
     investor")  as to each of which the  Purchaser  exercises  sole  investment
     discretion. The Purchaser hereby undertakes to reimburse the Trust Fund for
     any costs incurred by it in connection with this transfer.

     //   The Purchaser is a "qualified  institutional buyer" within the meaning
     of Rule 144A ("Rule 144A") promulgated under the Securities Act of 1933, as
     amended (the "1933 Act") The  Purchaser is aware that the transfer is being
     made in reliance on Rule 144A, and the Purchaser has had the opportunity to
     obtain the  information  required  to be  provided  pursuant  to  paragraph
     (d)(4)(i) of Rule 144A.

     2.  The  Purchaser's  intention  is to  acquire  the  Certificate  (a)  for
investment for the  Purchaser's  own account or (b) for resale to (i) "qualified
institutional buyers" in transactions under Rule 144A, and not in any event with
the view to, or for resale in connection with, any distribution  thereof or (ii)
to  institutional  "accredited  investors"  meeting  the  requirements  of  Rule
501(a)(1),  (2),  (3) or (7) of  Regulation  D  promulgated  under the 1933 Act,
pursuant to any other exemption from the  registration  requirements of the 1933
Act,  subject  in the  case  of this  clause  (ii)  to (w)  the  receipt  by the
Certificate  Registrar of a letter  substantially  in the form  hereof,  (x) the
receipt by the Certificate  Registrar of an opinion of counsel acceptable to the
Certificate  Registrar  that such  reoffer,  resale,  pledge or  transfer  is in
compliance  with the 1933 Act, (y) the receipt by the  Certificate  Registrar of
such other evidence  acceptable to the Certificate  Registrar that such reoffer,
resale,  pledge  or  transfer  is in  compliance  with the  1933  Act and  other
applicable  laws and (z) a written  undertaking  to reimburse  the Trust for any
costs  incurred by it in connection  with the proposed  transfer.  The Purchaser
understands that the Certificate  (and any subsequent  Certificate) has not been
registered  under the 1933 Act,  by reason  of a  specified  exemption  from the
registration  provisions of the 1933 Act which depends upon, among other things,
the bona fide nature of the Purchaser's  investment  intent (or intent to resell
to only certain investors in certain exempted transactions) as expressed herein.

     3. The Purchaser has reviewed the Private Placement  Memorandum relating to
the  Certificates  (the "Private  Placement  Memorandum") and the agreements and
other materials referred to therein and has had the opportunity to ask questions
and receive  answers  concerning  the terms and  conditions of the  transactions
contemplated by the Private Placement Memorandum.

     4. The Purchaser  acknowledges  that the  Certificate  (and any Certificate
issued on transfer or exchange  thereof)  has not been  registered  or qualified
under  the  1933  Act  or  the  securities  laws  of  any  State  or  any  other
jurisdiction,  and that the Certificate cannot be resold unless it is registered
or  qualified  thereunder  or unless an  exemption  from  such  registration  or
qualification is available.

     5. The Purchaser hereby  undertakes to be bound by the terms and conditions
of the  Pooling  and  Servicing  Agreement  in its  capacity  as an  owner  of a
Certificate or Certificates,  as the case may be (each, a  "Certificateholder"),
in all respects as if it were a signatory thereto.  This undertaking is made for
the benefit of the Trust, the Certificate  Registrar and all  Certificateholders
present and future.

     6. The  Purchaser  will not sell or  otherwise  transfer any portion of the
Certificate  or  Certificates,  except in  compliance  with  Section 5.02 of the
Pooling and Servicing Agreement.

     7.  Check one of the following:*

- ---------------
*  Each Purchaser must include one of the two alternative certifications.

     //   The Purchaser is a U.S.  Person (as defined below) and it has attached
     hereto an Internal Revenue Service ("IRS") Form W-9 (or successor form).

     //   The Purchaser is not a U.S. Person and under  applicable law in effect
     on the date hereof, no taxes will be required to be withheld by the Trustee
     (or its agent) with respect to distributions to be made on the Certificate.
     The Purchaser  has attached  hereto either (i) a duly executed IRS Form W-8
     (or successor  form),  which  identifies  such  Purchaser as the beneficial
     owner of the  Certificate  and  states  that such  Purchaser  is not a U.S.
     Person or (ii) two duly  executed  copies  of IRS Form  4224 (or  successor
     form),  which  identify  such  Purchaser  as the  beneficial  owner  of the
     Certificate  and state that  interest  and original  issue  discount on the
     Certificate and Permitted Investments is, or is expected to be, effectively
     connected with a U.S. trade or business. The Purchaser agrees to provide to
     the Certificate  Registrar  updated IRS Forms W-8 or IRS Forms 4224, as the
     case  may  be,  any   applicable   successor  IRS  forms,   or  such  other
     certifications as the Certificate  Registrar may reasonably  request, on or
     before the date that any such IRS form or certification  expires or becomes
     obsolete,  or promptly after the occurrence of any event requiring a change
     in the  most  recent  IRS  form  of  certification  furnished  by it to the
     Certificate Registrar.

For this purpose, "U.S. Person" means a citizen or resident of the United States
for U.S. federal income tax purposes, a corporation,  partnership (except to the
extent provided in applicable  Treasury  regulations) or other entity created or
organized  in or under the laws of the  United  States  or any of its  political
subdivisions,  an estate the income of which is subject to U.S.  federal  income
taxation regardless of its source or a trust if a court within the United States
is able to exercise primary  supervision over the  administration of such trust,
and one or more United  States  fiduciaries  have the  authority  to control all
substantial  decisions of such trust (or, to the extent  provided in  applicable
Treasury regulations,  certain trusts in existence on August 20, 1996 which were
eligible to elect to be treated as U.S. persons).

     8.  Please make all payments due on the Certificates:**

- ---------------
**  Only to be filled out by Purchasers of Definitive Certificates.  Please
    select (a) or (b).  For holders of Definitive Certificates, wire transfers
    are only available if such holder's Definitive Certificates have an
    aggregate Certificate Balance or Notional Amount, as applicable, of at
    least U.S. $5,000,000.

    //    (a)  by wire transfer to the  following  account at a bank or entity
               in New York, New York, having appropriate facilities therefor:

               Bank:___________________________________________________________
               ABA#:___________________________________________________________
               Account #:______________________________________________________
               Attention:______________________________________________________

   //    (b)  by mailing a check or draft to the following address:
               
               ________________________________________________________________
               ________________________________________________________________
               ________________________________________________________________


               
                                   Very truly yours,



                                   --------------------------------------
                                               [The Purchaser]


                                   By:-----------------------------------
                                      Name:
                                      Title:

     Dated:

- ---------------
**  Only to be filled out by Purchasers of Definitive Certificates.  Please
    select (a) or (b).  For holders of Definitive Certificates, wire transfers
    are only available if such holder's Definitive Certificates have an
    aggregate Certificate Balance or Notional Amount, as applicable, of at
    least U.S. $5,000,000.

<PAGE>


                                   EXHIBIT D-1

                           FORM OF TRANSFER AFFIDAVIT

                                                AFFIDAVIT PURSUANT TO SECTION
                                                860E(e)(4) OF THE  INTERNAL
                                                REVENUE CODE OF 1986, AS AMENDED

STATE OF              )
                      )  ss:
COUNTY OF             )

     [NAME OF OFFICER], being first duly sworn, deposes and says:

     1. That  [he]  [she] is [Title of  Officer]  of [Name of  Transferee]  (the
"Transferee"),  a  [description  of type of entity] duly  organized and existing
under the laws of the [State of __________]  [United States], on behalf of which
he makes this affidavit.

     2.  That the Transferee's Taxpayer Identification Number is [          ].

     3. That the Transferee of a Chase  Commercial  Mortgage  Securities  Corp.,
Commercial  Mortgage  Pass-Through  Certificate,  Series 1997-2,  Class [R] [LR]
Certificate   (the  "Class  [R]  [LR]   Certificate")   is  not  a  Disqualified
Organization  (as  defined  below)  or  an  agent  thereof  (including  nominee,
middleman or other similar person) (an "Agent"), an ERISA Prohibited Holder or a
Non-U.S.  Person  (as  defined  below).  For  these  purposes,  a  "Disqualified
Organization"  means  any of (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,  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 Servicer  based upon an Opinion of Counsel
that the  holding of an  Ownership  Interest in a Residual  Certificate  by such
Person may cause either the Upper-Tier  REMIC or the Lower-Tier REMIC to fail to
qualify as a REMIC 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.  For
these purposes, "ERISA Prohibited Holder" means an employee benefit plan subject
to Title I of the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA")  or section 4975 of the Code or any  governmental  plan (as defined in
Section 3(32) of ERISA) subject to any federal,  state or local law which is, to
a material  extent,  similar to the  foregoing  provisions  of ERISA or the Code
(each, a "Plan") or a person acting on behalf of or investing the assets of such
a Plan. For these purposes, "Non-U.S. Person" means any person other than a U.S.
Person, unless, with respect to the Transfer of a Residual Certificate, (i) such
person holds such Residual Certificate in connection with the conduct of a trade
or  business  within the United  States and  furnishes  the  Transferor  and the
Certificate  Registrar with an effective  Internal  Revenue Service Form 4224 or
(ii)  the  Transferee  delivers  to both  the  Transferor  and  the  Certificate
Registrar an opinion of a nationally  recognized  tax counsel to the effect that
such  Transfer  is in  accordance  with  the  requirements  of the  Code and the
regulations  promulgated  thereunder  and that  such  Transfer  of the  Residual
Certificate will not be disregarded for federal income tax purposes.

     4. That the  Transferee  historically  has paid its debts as they have come
due and  intends  to pay  its  debts  as they  come  due in the  future  and the
Transferee  intends  to pay taxes  associated  with  holding  the Class [R] [LR]
Certificate as they become due.

     5. That the Transferee  understands  that it may incur tax liabilities with
respect to the Class [R] [LR]  Certificate  in excess of any cash flow generated
by the Class [R] [LR] Certificate.

     6.  That  the  Transferee  agrees  not  to  transfer  the  Class  [R]  [LR]
Certificate  to any Person or entity unless (a) the Transferee has received from
such Person or entity an affidavit  substantially  in the form of this  Transfer
Affidavit and (b) the Transferee provides to the Certificate  Registrar a letter
substantially in the form of Exhibit D-2 to the Pooling and Servicing  Agreement
certifying  that it has no  actual  knowledge  that  such  Person or entity is a
Disqualified  Organization or an Agent thereof,  an ERISA Prohibited Holder or a
Non-U.S.  Person  and that it has no reason  to know that such  Person or entity
does not satisfy the requirements set forth in paragraph 4 hereof.

     7.  That the  Transferee  agrees  to such  amendments  of the  Pooling  and
Servicing Agreement dated as of December 1, 1997 among Chase Commercial Mortgage
Securities  Corp., as Depositor,  The Chase Manhattan Bank, as Servicer,  Lennar
Partners, Inc., as Special Servicer, and State Street Bank and Trust Company, as
Trustee (the "Pooling and Servicing  Agreement"),  as may be required to further
effectuate  the  restrictions  on transfer of the Class [R] [LR]  Certificate to
such a Disqualified Organization or an Agent thereof, an ERISA Prohibited Holder
or a Non-U.S.  Person.  To the extent not defined herein,  the capitalized terms
used  herein  shall  have the  meanings  assigned  thereto  in the  Pooling  and
Servicing Agreement.

     8. That,  if a "tax  matters  person" is  required  to be  designated  with
respect to the [Upper-Tier REMIC]  [Lower-Tier  REMIC], the Transferee agrees to
act as "tax matters person" and to perform the functions of "tax matters person"
of the [Upper-Tier REMIC] [Lower-Tier REMIC] pursuant to Section 10.01(c) of the
Pooling and Servicing  Agreement,  and agrees to the irrevocable  designation of
the  Servicer  as the  Transferee's  agent in  performing  the  function of "tax
matters person."

     9. The Transferee has reviewed,  and agrees to be bound by and to abide by,
the  provisions  of  Section  5.02(d) of the  Pooling  and  Servicing  Agreement
concerning  registration  of  the  transfer  and  exchange  of  Class  [R]  [LR]
Certificates.

     IN WITNESS  WHEREOF,  the  Transferee  has  caused  this  instrument  to be
executed on its behalf,  by its [Title of Officer] this _____ day of __________,
19__.

                                        [NAME OF TRANSFEREE]



                                        By:  ________________________________
                                             [Name of Officer]
                                             [Title of Officer]

<PAGE>



     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
[she] executed the same as his [her] free act and deed and the free act and deed
of the Transferee.

     Subscribed and sworn before me this ___ day of __________, 19__.


________________________________
NOTARY PUBLIC

COUNTY OF_______________________

STATE OF________________________

My commission expires the ___ day of __________, 19__.

<PAGE>


                                   EXHIBIT D-2


                            FORM OF TRANSFEROR LETTER




                                                    [Date]


The Chase Manhattan Bank,
  as Certificate Registrar
450 West 33rd Street
Structured Finance Services (MBS)
New York, NY 10001
Attention:

     Re:  Chase Commercial Mortgage Securities Corp., Commercial
          Mortgage Pass-Through Certificates, Series 1997-2
          ------------------------------------------------------

Ladies and Gentlemen:

     [Transferor] has reviewed the attached  affidavit of [Transferee],  and has
no actual  knowledge  that such  affidavit is not true and has no reason to know
that the  requirements set forth in paragraphs 3 and 4 thereof are not satisfied
or that the information contained in paragraphs 3 and 4 thereof is not true.

                                             Very truly yours,

                                            [Transferor]


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

<PAGE>

                                   EXHIBIT E

                             (INTENTIONALLY DELETED)



<PAGE>

                                   EXHIBIT F


                               REQUEST FOR RELEASE
                                                             __________[Date]

[TRUSTEE]
          Re:  Chase Commercial Mortgage Securities Corp.
               Commercial Mortgage Pass-Through Certificates, Series 1997-2,
               REQUEST FOR RELEASE
               -------------------------------------------------------------

Dear _______________________,

     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 December 1, 1997 (the  "Pooling and  Servicing  Agreement"),  by and among
Chase Commercial Mortgage Securities Corp., as depositor,  [the undersigned,  as
servicer ("the  Servicer"),  Lennar Partners,  Inc., as special  servicer,] [The
Chase Manhattan Bank, as servicer,  the  undersigned,  as special  servicer (the
"Special  Servicer"),]  and you, as trustee,  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  [Servicer]  [Special  Servicer]
               hereby  certifies  that all amounts  received in  connection
               with the Mortgage Loan have been or will be credited to the
               Certificate Account pursuant to the Pooling and Servicing
               Agreement.

     ______2.  The Mortgage Loan is being foreclosed.

     ______3.  Other.  (Describe)



<PAGE>



     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 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.

                                   [SERVICER][SPECIAL SERVICER]


                                   By:  ___________________________________
                                        Name:______________________________
                                        Title:_____________________________



<PAGE>



                                    EXHIBIT G


                       FORM OF ERISA REPRESENTATION LETTER


The Chase Manhattan Bank,
as Certificate Registrar
450 West 33rd Street
Structured Finance Services (MBS)
15th Floor
New York, New York 10001
Attention:

Chase Commercial Mortgage Securities Corp.
270 Park Avenue, 7th Floor
New York, New York  10017
Attention:

          Re:  Transfer of Chase Commercial Mortgage Securities Corp.,
               Commercial Mortgage Pass-Through Certificates, Series 1997-2
               ------------------------------------------------------------

Ladies and Gentlemen:

     The  undersigned  (the  "Purchaser")  proposes  to  purchase  $____________
initial  Certificate  Balance of Chase  Commercial  Mortgage  Securities  Corp.,
Commercial  Mortgage  Pass-Through  Certificates,  Series 1997-2,  Class __ (the
"Certificate")  issued pursuant to that certain Pooling and Servicing Agreement,
dated as of December 1, 1997 (the  "Pooling and  Servicing  Agreement"),  by and
among  Chase   Commercial   Mortgage   Securities   Corp.,   as  depositor  (the
"Depositor"),  The Chase  Manhattan  Bank as servicer (the  "Servicer"),  Lennar
Partners,  Inc., as special  servicer (the "Special  Servicer") and State Street
Bank and Trust Company,  as trustee (the "Trustee").  Capitalized terms used and
not otherwise defined herein have the respective meanings ascribed to such terms
in the Pooling and Servicing Agreement.

     In connection  with such transfer,  the undersigned  hereby  represents and
warrants to you as follows:

     1.  The  Purchaser  is not (a) an  employee  benefit  plan  subject  to the
fiduciary  responsibility  provisions of the Employee Retirement Income Security
Act of 1974, as amended  ("ERISA") or Section 4975 of the Internal  Revenue Code
of 1986, as amended (the "Code"),  or a governmental plan (as defined in Section
3(32) of ERISA) subject to any federal, state or local law ("Similar Law") which
is, to a material  extent,  similar to the foregoing  provisions of ERISA or the
Code (each a "Plan") or (b) a person  acting on behalf of or using the assets of
any such Plan (including an entity whose  underlying  assets include Plan assets
by reason of  investment  in the  entity  by such  Plan and the  application  of
Department of Labor Regulation ss. 2510.3-101),  other than an insurance company
using the assets of its general account under circumstances whereby the purchase
and holding of Offered Private  Certificates by such insurance  company would be
exempt from the  prohibited  transaction  provisions of ERISA and the Code under
Prohibited Transaction Class Exemption 95-60.

     2. The Purchaser  understands that if the Purchaser is a Person referred to
in 1(a) or (b) above,  such Purchaser is required to provide to the  Certificate
Registrar  an  opinion  of counsel  in form and  substance  satisfactory  to the
Certificate  Registrar and the Depositor to the effect that the  acquisition and
holding of such  Certificate by such purchaser or transferee  will not result in
the assets of the Trust Fund being deemed to be "plan assets" and subject to the
fiduciary  responsibility   provisions  of  ERISA,  the  prohibited  transaction
provisions of the Code or the provisions of any Similar Law,  (without regard to
the identity or nature of the other Holders of  Certificates  of any Class) will
not  constitute  or result in a "prohibited  transaction"  within the meaning of
ERISA,  Section  4975 of the Code or any similar  law,  and will not subject the
Trustee,  the Certificate  Registrar,  the Servicer,  the Special Servicer,  the
Placement  Agents or the  Depositor to any  obligation  or liability  (including
obligations  or  liabilities  under ERISA,  Section 4975 of the Code or any such
Similar  Law) in  addition  to those  set  forth in the  Pooling  and  Servicing
Agreement,  which  Opinion  of  Counsel  shall  not  be at  the  expense  of the
Depositor,  the Servicer,  the Special Servicer,  the Trustee, the Paying Agent,
the Placement Agents, the Certificate Registrar or the Trust Fund.

     IN WITNESS WHEREOF, the Purchaser hereby executes this ERISA Representation
Letter on the ___th day of ________, ____.

                                        Very truly yours,

                                        ---------------------------------------
                                                    [The Purchaser]


                                       By: ---------------------------------
                                           Name:
                                           Title:





<PAGE>


                                    EXHIBIT H
                       FORM OF DISTRIBUTION DATE STATEMENT



                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 1997-2
                         STATEMENT TO CERTIFICATEHOLDERS


<TABLE>
<CAPTION>
                Original      Beginning                                   Prepayment     Collateral                        Ending
                Certificate   Certificate   Principal      Interest       Penalties    Support Deficit        Total      Certificate
Class  Cusip#   Balance       Balance       Distribution   Distribution   (PP/YMC)    Allocation/(Reimb)   Distribution    Balance
<S>    <C>      <C>           <C>           <C>            <C>             <C>        <C>                 <C>            <C>







Total
</TABLE>

<TABLE>
<CAPTION>
                   Original    Beginning                 Prepayment                   Ending
                   Notional    Notional    Interest      Penalties       Total        Notional
Class    Cusip#     Amount      Amount    Distribution    (PP/YMC)    Distribution    Balance
<S>      <C>       <C>         <C>        <C>            <C>          <C>             <C>



</TABLE>

Factor Information Per $1,000

<TABLE>
<CAPTION>
                                                                  Pass
                     Principal        Interest       End Pin     Through
Class    Cusip#     Distribution    Distribution     Balance      Rate
<S>      <C>        <C>             <C>              <C>         <C>




</TABLE>

Factor Information Per $1,000

<TABLE>
<CAPTION>
                                                     Pass Through Rates
                                                ---------------------------
                                    Ending      Current Pass     Next Pass
                   Interest         Notional      Through         Through
Class    Cusip#    Distribution     Balance        Rate            Rate
<S>      <C>       <C>              <C>         <C>              <C>



</TABLE>

DIST DATE:
RECORD DATE:

Sec. 4.02 (a) (iii) P&I Advances
Sec. 4.02 (a) (iv)  Servicing Compensation
Sec. 4.02 (a) (iv)  Trustee Compensation
Sec. 4.02 (a) (iv)  Special Servicing Compensation
Sec. 4.02 (a) (v)   Aggregate Stated Principal Balance

                                        Beginning Balance     Ending Balance
              Mortgage Loans
            Reo Loans Outstanding


Sec. 4.02 (a) (vi)  Aggregate Number of Mortgage Loans
                    Aggregate Mortgage Principal Balance
                    Weighted Average Remaining Term to Maturity
                    Weighted Average Mortgage Rate

Sec. 4.02 (a) (vi)  Loans Delinquent

                     Period              Number    Aggregated Principal Balance
                     1 Month
                     2 Months
                     3 Months or more
                     In Foreclosure


Sec. 4.02 (a) (viii) Appraisal Value of REO Property
                     Available Distribution Amount
                     Accrued Certificate Interest

                     Class    Accrued Cert. Interest    Cert. Deferred Interest






Sec. 4.02 (a) (xiii) Scheduled Principal Distribution Amount
                     Unscheduled Principal Distribution Amount
                     Appraisal Reduction Amounts

                                    Appraisal Reductions   Appraisal Reductions
                     Loan Number          Effected               Amounts



Sec. 4.02 (a)(xvii) Number of Loans Extended or Modified
Sec. 4.02 (a)(xvii) Stated Principal Balance of Mortgage Loans
                    Extended or Modified
Sec. 4.02 (a)(xvii) Class Unpaid Interest Shortfall

                    Class            Current Unpaid      Cumulative Unpaid
                                   Interest Shortfall    Interest Shortfall



Sec. 4.02 (a)(xx)   Distribution to Residual Certificates

Dist Date:
Record Date:

                 Distribution of Mortgage Loan Characteristics


                     Stratification By Current Loan Balance

Current
Scheduled                             % of Agg.           Weighted Average
Principal      #of       Principal    Prin          --------------------------
Balance        Loans     Balance      Balance       WAM      Note rate    DSCR










TOTALS
     Average Principal Balance:


          Stratification By Remaining Stated Term (Balloon Loans Only)

Remaining                             % of Agg.           Weighted Average
Stated         #of       Principal    Prin          --------------------------
Term           Loans     Balance      Balance       WAM      Note rate    DSCR










TOTALS

                Stratification By Mortgage Loan Current Note Rate

Current                               % of Agg.           Weighted Average
Note           #of       Principal    Prin          --------------------------
Rate           Loans     Balance      Balance       WAM      Note rate    DSCR










TOTALS

      Stratification By Remaining Stated Term (Fully Amortizing Loans Only)

Remaining                             % of Agg.           Weighted Average
Stated         #of       Principal    Prin          --------------------------
Term           Loans     Balance      Balance       WAM      Note rate    DSCR










TOTALS

              Stratification By Debt Service Coverage Ratio (DSCR)

Debt Service                          % of Agg.           Weighted Average
Coverage       #of       Principal    Prin          --------------------------
Ratio          Loans     Balance      Balance       WAM      Note rate    DSCR










TOTALS


                             Stratification By State

                                      % of Agg.           Weighted Average
               #of       Principal    Prin          --------------------------
State          Loans     Balance      Balance       WAM      Note rate    DSCR
















TOTALS


                           Stratification By Seasoning

                                      % of Agg.           Weighted Average
               #of       Principal    Prin          --------------------------
Seasoning      Loans     Balance      Balance       WAM      Note rate    DSCR
















TOTALS


                         Stratification By Property Type

                                      % of Agg.           Weighted Average
Property       #of       Principal    Prin          --------------------------
Type           Loans     Balance      Balance       WAM      Note rate    DSCR
















TOTALS


                           Monthly Loan Status Detail

<TABLE>
<CAPTION>
             Offering                        Metropolitan                                                    Neg.
             Memorandum          Property    Statistical               Monthly     Gross      Maturity       Amort
Loan ID      Cross-Reference     Type(I)     Area            State     P&I         Coupon     Date           (Y/N)
<S>          <C>                 <C>         <C>             <C>       <C>         <C>        <C>            <C>





















</TABLE>
<TABLE>
<CAPTION>
               Beginning     Ending        Paid      Appraisal     Appraisal      Has Loan Ever         Loan
               Scheduled     Scheduled     Thru      Reduction     Reduction      Been Specially        Status
Loan ID        Balance       Balance       Date      Date          Amount         Serviced?(Y/N)        Code(II)
<S>            <C>           <C>           <C>       <C>           <C>            <C>                   <C>






























</TABLE>
(I) Property Type Code

1.  Single Family
2.  Multi-Family
3.  Condominium or Co-Operative
4.  Mobile Home
5.  Plan Unit Development
6.  Commercial (Non-Exempt)
7.  Commercial (Church)
8.  Commercial (School, HCF, WF)
9.  Commercial (Retail)
10. Commercial (Office)
11. Commercial (Retail/Office)
12. Commercial (Hotel)
13. Commercial (Industrial)
14. Commercial (Industrial/Flex)
15. Commercial (Multiple Properties)
16. Commercial (Ministorage)

(II) Loan Status Code
1.  Specially Serviced
2.  Foreclosure
3.  Bankruptcy
4.  REO
5.  Prepayment in Full
6.  Discounted Payoff
7.  Foreclosure Sale
8.  Bankruptcy Sale
9.  REO Disposal
10. Modification/Workout
11. Rehabilitated/Corrected


                            Principal Payment Detail

<TABLE>
<CAPTION>
                          Offering Memorandum                Curtailment
Loan Number               Cross-Reference                    Amount                    Payoff Amount
<S>                       <C>                                <C>                       <C>


























</TABLE>


                             Historical Information


<TABLE>
<CAPTION>

                                 Delinquencies

              1 Month          2 Months         3+ Months        Foreclosure          REO          Modifications
Distrib. ----------------- ---------------- ----------------  ----------------- ---------------  ----------------
Date      #       Balance   #       Balance  #       Balance   #       Balance  #       Balance   #       Balance
<S>      <C>     <C>        <C>    <C>      <C>      <C>      <C>      <C>      <C>     <C>       <C>     <C>



























</TABLE>

<TABLE>
<CAPTION>

                        Prepayments                 Rates & Maturities
           ---------------------------------- ------------------------------
              Curtailment         Payoff       Next Weighted Avg.
Distrib.   ----------------- ---------------- --------------------
Date      #       Amount     #       Amount   Coupon        Remit     WAM
<S>      <C>     <C>         <C>     <C>      <C>           <C>       <C>



























</TABLE>

                                 Advance Summary

Master Servicer P&I Advances Made (Current)
Master Servicer Unreimbursed P&I Advances Outstanding (Cumulative)
Interest Accrued & Payable to Master Servicer in Respect of Advances Made


                             Servicing Fee Breakdown

Current Period Accrued Servicing Fees
Less Delinquent Servicing Fees
Plus Additional Servicing Fees
Less Reductions to Servicing Fees
Plus Servicing Fees for Delinquent Payments Received
Plus Adjustments for Prior Servicing Calculation
Total Servicing Fees Collected


              Allocation of Interest Shortfalls, Losses & Expenses

<TABLE>
<CAPTION>
           Accrued         Prepayment    Beginning                              Total                           Ending
           Certificate     Interest      Unpaid       Interest                  Interest                        Unpaid
Class      Interest        Shortfall     Interest     Loss        Expenses      Payable        Distributable    Interest
<S>        <C>             <C>           <C>          <C>         <C>           <C>            <C>              <C>














Totals
</TABLE>



                             Delinquency Loan Detail

<TABLE>
<CAPTION>
                   Offering
                   Memorandum      # of         Paid
                   Cross-          Months       Thru        Current P&I     Outstanding P&I      Advance            Loan
Loan Number        Reference       Delinq.      Date        Advances        Advances**           Description(I)     Status(II)
<S>                <C>             <C>          <C>         <C>             <C>                  <C>                <C>























    Totals
</TABLE>
<TABLE>
<CAPTION>
                          Special                               Current          Outstanding
                          Servicer                              Property         Property           Outstanding
                          Transfer           Foreclosure        Protection       Protection         Property              REO
Loan Number               Date               Date               Advances         Advances           Bankruptcy Date       Date
<S>                       <C>                <C>                <C>              <C>                <C>                   <C>































</TABLE>

(I) Advance Description
A.  P&I Advance - Loan in Grace Period
B.  P&I Advance - Late Payment but less than one Month Delinquent
1.  P&I Advance - Loan Delinquent 1 month
2.  P&I Advance - Loan Delinquent 2 months
3.  P&I Advance - Loan Delinquent 3 months or more
**Outstanding P & I Advances include the current period advance

(II) Loan Status
1.  Specially Serviced
2.  Foreclosure
3.  Bankruptcy
4.  REO
5.  Prepaid in Full
6.  Discount Pay Off
7.  Foreclosure Sale
8.  Bankruptcy Sale
9.  REO Dispositions
10. Modification/Workout
11. Rehabilitated/Corrected


                         Specially Serviced Loan Detail

<TABLE>
<CAPTION>

                                Offering             Date of           Specially        Current         Balance
Distrib         Loan            Memorandum           Transfer to       Serviced         Scheduled       Transfer        Property
Date            Number          Cross-Reference      Spec. Serv.       Code (I)         Balance         Date            Type (II)
<S>             <C>             <C>                  <C>               <C>              <C>             <C>             <C>





















  TOTAL


</TABLE>
<TABLE>
<CAPTION>


                                                Net                                                                       Remaining
Distrib                       Interest          Operating           NOI                        Note         Maturity      Amort
Date             State        Rate              Income              Date           DSCR        Date         Date          Terms
<S>              <C>          <C>               <C>                 <C>            <C>         <C>          <C>           <C>































</TABLE>

(I) Specially Serviced Code

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

(II) Property Type Code

1.  Single Family
2.  Multi-Family
3.  Condominium or Co-Operative
4.  Mobile Home
5.  Plan Unit Development
6.  Commercial (Non-Exempt)
7.  Commercial (Church)
8.  Commercial (School, HCF, WF)
9.  Commercial (Retail)
10. Commercial (Office)
11. Commercial (Retail/Office)
12. Commercial (Hotel)
13. Commercial (Industrial)
14. Commercial (Industrial/Flex)
15. Commercial (Multiple Properties)
16. Commercial (Ministorage)
<PAGE>
                                   Schedule 1


                        Computerized Database Information


        Field
Identification Number 
Property Type  
Property  City and State  
Year Built 
Year Renovated  
Occupancy Rate as Of ___ 
Total  Square  Feet 
Number 0f units 
Original  Principal Balance
Prepayment  Premium 
Note Rate 
Annual Debt Service  
Current DSCR 
Appraised Value (MAI) 
Cut-off LTV (MAI) 
LTV at Maturity  (MAI) 
Annual  Reserves per Square Foot/Unit  
Origination  Date
Maturity Date
(Original) Loan Balance Per SF or Per Unit
Current Unpaid Principal Balance
1996 Actual or Rolling 12 Month NOI
Actual Current Annual Net Operating Income
Current Statement Date


<PAGE>


                                   SCHEDULE 2

                    MORTGAGE LOANS CONTAINING ADDITIONAL DEBT

    ID #     Loan Name
     3       200 Varick Street                          $25,685,110
     17      Anchor Down Mobile Home Park               $ 2,180,000
     18      Applegate II                                 $ 530,000
     20      Ashford Hill                               $ 1,400,000
     22      Ashgrove Calhoun                             $ 839,775
     23      Ashgrove Franklin                          $ 1,262,250
     38      Cedargate II                               $ 1,160,000
     51      Daniel Court                               $ 2,342,000
     76      Holiday Inn Lancaster                      $11,192,142
     88      Manchester                                 $ 1,294,430
     90      Meadowood                                  $ 1,340,000
     96      Mosswood II                                $ 1,534,000
    102      Northrup Court I                           $ 1,376,967
    121      Ridgewood Westland                         $ 1,200,000
    126      Sandalwood Apts                            $ 1,105,000
    135      Smoky Hill Village                         $ 1,886,363
    142      Stonehenge                                   $ 790,000
    159      West Of Eastland                           $ 2,025,000
    160      Willow Run                                 $ 1,129,423
    161      Willowood I                                $ 1,140,000
    162      Willowood II                               $ 1,148,500



<PAGE>


                                   SCHEDULE 3

                MORTGAGE LOANS WHICH INITIALLY PAY INTEREST ONLY

    ID #     Loan Name           Original Amortization Term (mo.)
     2       1430 Mass Avenue                 240
     18      Applegate II                     300
     20      Ashford Hill                     300
     22      Ashgrove Calhoun                 300
     23      Ashgrove Franklin                300
     38      Cedargate II                     300
     51      Daniel Court                     300
     88      Manchester                       300
     90      Meadowood                        300
     96      Mosswood II                      300
    102      Northrup Court I                 300
    121      Ridgewood Westland               300
    126      Sandalwood Apts                  300
    142      Stonehenge                       300
    159      West Of Eastland                 300
    160      Willow Run                       300
    161      Willowood I                      300
    162      Willowood II                     300



<PAGE>


                                   SCHEDULE 4

                            DEFEASANCE MORTGAGE LOANS


  ID #   Loan Name
   2     1430 Mass Avenue
   7     270 Lafayette Street
   8     6000 Stevenson Retail Center
   9     623 Broadway
   10    66 Newtown Lane
   11    68 Moulton Street
   14    Acme/Reiser
   15    All Pak Container
   17    Anchor Down Mobile Home Park
   18    Applegate II
   20    Ashford Hill
   22    Ashgrove Calhoun
   23    Ashgrove Franklin
   24    Asian Mall
   27    Bearss Shopping Center
   31    Borders Apartments
   32    Brookview Apartments
   38    Cedargate II
   39    Central Bergen Properties
   40    Cerritos South Cerritos Center
   41    Cherryvale Plaza Shopping Center
   46    Cottages at White Bear
   47    Coulter Forum Shopping Center
   48    Courtyard Business Center
   49    Courtyard Distribution Cntr.
   51    Daniel Court
   53    Days Inn - Jacksonville
   54    Days Inn Bloomington West
   58    Dela Park
   59    Dela Plaza Shopping Center
   60    Eastpointe Apartments
   61    Ellsberry Court Apartments
   62    Esquire Apartments
   63    Fiesta Village
   67    Grain Exchange Building
   68    Graphic Arts Building
   70    Greentrail Shopping Center
   72    Heather Green Apartments
   73    Heatherway Apartments
   78    Homewood Suites - Dallas
   80    Hunterdon Shopping Center
   85    Lindham Court Apts.
   88    Manchester
   89    McKee Business Park - #1
   90    Meadowood
   92    Military Crossing
   93    Monarch Place
   96    Mosswood II
   99    National Wholesale Liquidators
  100    Normandy Square
  102    Northrup Court I
  103    Northwest Plaza Shoppnig Center
  105    Norwalk Town Square
  111    Palace Court Building
  114    Park Apartments
  118    Prospect Park Apts.
  121    Ridgewood Westland
  123    Riverside Shopping Plaza
  126    Sandalwood Apts
  131    Second Street Plaza
  134    Simpson Ridge
  136    Southfield Retail Center
  140    St. Mary's Physician Center
  141    Sterik II
  142    Stonehenge
  146    Sunhill Properties
  153    Venice Renaissance
  157    Ward Plaza
  159    West Of Eastland
  160    Willow Run
  161    Willowood I
  162    Willowood II
  165    Woodhill Apartments


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