MORGAN STANLEY CAP I INC COMM MORT PASS THR CER SER 1998 XL2
8-K, 1998-07-01
Previous: CENTRAL AMERICAN EQUITIES INC, RW, 1998-07-01
Next: CARDINAL FINANCIAL CORP, 8-A12G, 1998-07-01



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

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


Date of Report: June 11, 1998,
- ------------------------------
(Date of earliest event reported)


                          Morgan Stanley Capital I Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

    Delaware                333-45467-01                 13-3291626
- --------------------------------------------------------------------------------
(State or Other              (Commission              (I.R.S. Employer
Jurisdiction of             File Number)             Identification No.)
 Incorporation)



1585 Broadway,  New York,  N.Y.                                  10036 
- --------------------------------------------------------------------------------
(Address of principal executive offices)                       (Zip Code)



       Registrant's telephone number, including area code: (212) 761-4000



<PAGE>



Item 5. Other Events.

     Attached as Exhibit 1 is the Pooling and  Servicing  Agreement  (as defined
below) for the Morgan Stanley Capital I Inc.,  Commercial Mortgage  Pass-Through
Certificates,  Series 1998-XL1 (the  "Certificates").  On June 11, 1998,  Morgan
Stanley Capital I Inc. (the "Company")  caused the issuance of the Certificates,
pursuant  to a Pooling  and  Servicing  Agreement  dated as of June 1, 1998 (the
"Pooling  and  Servicing  Agreement")  by and among the  Company,  Midland  Loan
Services,  Inc., as master servicer,  Clarion Partners, LLC, as special servicer
and State Street Bank and Trust Company,  as trustee,  in fourteen classes:  the
Class A-1,  Class A-2,  Class A-3,  Class X, Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class Q, Class R and Class LR Certificates.

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

(c)  Exhibits

                                 
                       Item 601(a) of
                       Regulation S-K
 Exhibit No.            Exhibit No.                   Description
 -----------            -----------                   -----------
                       
      1                       4          Pooling  and  Servicing  Agreement  
                                         dated as of June 1, 1998.



<PAGE>


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

                                     MORGAN STANLEY CAPITAL I INC.


                                     By:  /s/James E. Flaum
                                          -------------------
                                          Name:  James E. Flaum
                                          Title: Vice President

Date:  June 24, 1998




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


                         MORGAN STANLEY CAPITAL I INC.,
                                   Depositor,


                          MIDLAND LOAN SERVICES, INC.,
                                Master Servicer,


                             CLARION PARTNERS, LLC,
                                Special Servicer,


                      STATE STREET BANK AND TRUST COMPANY,
                                     Trustee


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





                         POOLING AND SERVICING AGREEMENT

                            Dated as of June 1, 1998

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


                  Commercial Mortgage Pass-Through Certificates

                                 Series 1998-XL1


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


<PAGE>

                                TABLE OF CONTENTS




                                    ARTICLE I

                                   DEFINITIONS

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

                                   ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES

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

                                   ARTICLE III

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

SECTION 3.01.  Master Servicer to Act as Master Servicer; 
                 Administration of the Mortgage Loans
SECTION 3.02.  Liability of the Master Servicer and Special Servicer
SECTION 3.03.  Collection of Certain Mortgage Loan Payments
SECTION 3.04.  Collection of Taxes, Assessments and Similar Items; 
                 Escrow Accounts
SECTION 3.05.  Collection Account; Upper-Tier Distribution Account; 
                 Lower-Tier Distribution Account; Class Q Distribution Account;
                 and Deferred Interest Distribution Account 
SECTION 3.06.  Permitted Withdrawals from the Collection Account
SECTION 3.07.  Investment of Funds in the Collection Account, the REO 
                 Account, the Borrower Accounts, and Other Accounts
SECTION 3.08.  Maintenance of Insurance Policies and Errors and 
                 Omissions and Fidelity Coverage 
SECTION 3.09.  Enforcement of Due-On-Sale Clauses; Assumption 
                 Agreements; Defeasance Provisions
SECTION 3.10.  Realization Upon Defaulted Mortgage Loans
SECTION 3.11.  Trustee to Cooperate; Release of Mortgage Files
SECTION 3.12.  Servicing Fees, Trustee Fees and Special 
                 Servicing Compensation
SECTION 3.13.  Reports to the Trustee; Collection Account Statements
SECTION 3.14.  Annual Statement as to Compliance
SECTION 3.15.  Annual Independent Public Accountants' Servicing Report
SECTION 3.16.  Access to Certain Documentation
SECTION 3.17.  Title and Management of REO Properties
SECTION 3.18.  Sale of Specially Serviced Mortgage Loans and REO Properties
SECTION 3.19.  Additional Obligations of the Master Servicer; 
                 Inspections; Successor Manager
SECTION 3.20.  Reports to the Securities and Exchange Commission; 
                 Available Information
SECTION 3.21.  Lock-Box Accounts, Cash Collateral Accounts, 
                 Escrow Accounts and Reserve Accounts 
SECTION 3.22.  Property Advances
SECTION 3.23.  Appointment of Special Servicer
SECTION 3.24.  Transfer of Servicing Between Master Servicer 
                 and Special Servicer; Record Keeping
SECTION 3.25.  Limitations on and Authorizations of the Master 
                 Servicer and Special Servicer with Respect to 
                 Specific Mortgage Loans
SECTION 3.26.  Modifications

                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

SECTION 4.01.  Distributions
SECTION 4.02.  Statements to Certificateholders; Available 
                 Information; Information Furnished to Financial 
                 Market Publisher
SECTION 4.03.  Compliance with Withholding Requirements
SECTION 4.04.  REMIC Compliance
SECTION 4.05.  Imposition of Tax on the Trust Fund
SECTION 4.06.  Remittances; P&I Advances
SECTION 4.07.  Grantor Trust Reporting

                                    ARTICLE V

                                THE CERTIFICATES

SECTION 5.01.  The Certificates
SECTION 5.02.  Registration, Transfer and Exchange of Certificates
SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates
SECTION 5.04.  Appointment of Paying Agent
SECTION 5.05.  Access to Certificateholders' Names and Addresses
SECTION 5.06.  Actions of Certificateholders
SECTION 5.07.  Authenticating Agent
SECTION 5.08.  Appointment of Custodians

                                   ARTICLE VI

           THE DEPOSITOR, THE MASTER SERVICER AND THE SPECIAL SERVICER

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

                                   ARTICLE VII

                                     DEFAULT

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

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

SECTION 8.01.   Duties of Trustee
SECTION 8.02.   Certain Matters Affecting the Trustee
SECTION 8.03.   Trustee Not Liable for Certificates or Mortgage Loans
SECTION 8.04.   Trustee May Own Certificates
SECTION 8.05.   Payment of Trustee Fees and Expenses; Indemnification
SECTION 8.06.   Eligibility Requirements for Trustee
SECTION 8.07.   Resignation and Removal of the Trustee
SECTION 8.08.   Successor Trustee
SECTION 8.09.   Merger or Consolidation of Trustee
SECTION 8.10.   Appointment of Co-Trustee or Separate Trustee
SECTION 8.11.   Representations and Warranties of the Trustee
SECTION 8.12.   Massachusetts Filings

                                   ARTICLE IX

                  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE

SECTION 9.01.   Termination; Optional Mortgage Loan Purchase

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

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



<PAGE>
                                TABLE OF EXHIBITS



Exhibit A-1     Form of Class A-1 Certificate
Exhibit A-2     Form of Class A-2 Certificate
Exhibit A-3     Form of Class A-3 Certificate
Exhibit A-4     Form of Class X Certificate
Exhibit A-5     Form of Class B Certificate
Exhibit A-6     Form of Class C Certificate
Exhibit A-7     Form of Class D Certificate
Exhibit A-8     Form of Class E Certificate
Exhibit A-9     Form of Class F Certificate
Exhibit A-10    Form of Class G Certificate
Exhibit A-11    Form of Class H Certificate
Exhibit A-12    Form of Class J Certificate
Exhibit A-13    Form of Class Q Certificate
Exhibit A-14    Form of Class R Certificate
Exhibit A-15    Form of Class LR Certificate
Exhibit B       Mortgage Loan Schedule
Exhibit C-1     Form of Transferee Affidavit
Exhibit C-2     Form of Transferor Letter
Exhibit D-1     Form of Investment Representation Letter
Exhibit D-2     Form of ERISA Representation Letter
Exhibit E       Form of Request for Release
Exhibit F       Securities Legend
Exhibit G       Loan Sale Agreement
Exhibit H       Form of Summary Report
Exhibit I       Form of Monthly Distribution Statement
Exhibit J       Current Insurance Schedule
Exhibit K       Form of Regulation S Transfer Certificate
Exhibit L       Form of Transfer Certificate  for Exchange or Transfer from Rule
                  144A  Global  Certificate  to Regulation S  Global Certificate
                  during the  Restricted Period
Exhibit M       Form of Transfer Certificate  for Exchange or Transfer from Rule
                  144A Global  Certificate  to  Regulation S Global  Certificate
                  after the Restricted Period
Exhibit N       Form of Transfer  Certificate  for  Exchange  or  Transfer  from
                  Regulation   S   Global   Certificate  to   Rule  144A  Global
                  Certificate
<PAGE>

     Pooling and  Servicing  Agreement,  dated as of June 1, 1998,  among Morgan
Stanley  Capital I Inc., as Depositor,  Midland Loan  Services,  Inc., as Master
Servicer,  Clarion Partners,  LLC, as Special Servicer and State Street Bank and
Trust Company, as Trustee.

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

     The  Depositor  intends  to sell  pass-through  certificates  to be  issued
hereunder in multiple  classes which in the  aggregate  will evidence the entire
beneficial  ownership  interest in the Trust Fund  consisting  primarily  of the
Mortgage Loans. As provided herein,  the Trustee will elect that the Trust Fund,
exclusive  of the  Default  Interest,  the  Class Q  Distribution  Account,  the
Deferred Interest and the Deferred Interest  Distribution  Account (such portion
of the Trust  Fund,  the "Trust  REMICs"),  be treated  for  federal  income tax
purposes as two separate  real estate  mortgage  investment  conduits  (each,  a
"REMIC"  or, in the  alternative,  the  "Upper-Tier  REMIC" and the  "Lower-Tier
REMIC,"  respectively).  The Class A-1,  Class A-2, Class A-3, Class X, Class B,
Class C, Class D,  Class E,  Class F, Class G, Class H and Class J  Certificates
represent "regular  interests" in the Upper-Tier REMIC. The Class R Certificates
constitute the sole class of "residual  interests" in the Upper-Tier  REMIC. The
Class LR Certificates  constitute the sole class of "residual  interests" in the
Lower-Tier  REMIC  for  purposes  of the  REMIC  Provisions.  There are also ten
classes  of  uncertificated  Lower-Tier  Regular  Interests  issued  under  this
Agreement (the Class LA-1, Class LA-2, Class LA-3, Class LB, Class LC, Class LD,
Class LE, Class LF, Class LG,  Class LH and Class LJ  Interests),  each of which
will constitute a regular interest in the Lower-Tier  REMIC. All such Lower-Tier
Regular Interests will be held by the Trustee as assets of the Upper-Tier REMIC.
The parties  intend that the portions of the Trust Fund  representing  assets of
the Grantor  Trust,  including the Default  Interest,  the Class Q  Distribution
Account,  the Deferred Interest and the Deferred Interest  Distribution  Account
will be treated as a grantor  trust under Subpart E of Part 1 of Subchapter J of
the Code, that the Class Q Certificates  represent pro rata undivided beneficial
interests in the portion of the Trust Fund  consisting of the Default  Interest,
subject to the obligation of the Trust Fund to pay Advance Interest Amounts, and
the Class Q Distribution  Account, and that the Class B, Class C, Class D, Class
E,  Class F,  Class G,  Class H and  Class J  Certificates  represent  undivided
beneficial  interests in specified  portions of the Trust Fund consisting of the
Deferred Interest and the Deferred Interest Distribution Account.

     The  following  table  sets forth the  designation  and  aggregate  initial
Certificate  Principal  Amount (or,  with  respect to the Class X  Certificates,
aggregate  initial Notional  Amount) for each Class of Certificates  (other than
the Class R, Class LR and Class Q Certificates).

                                              Initial Certificate
                                              Principal Amount or
                   Class                      Notional Amount
                   -----                      -------------------
                   Class A-1..................   $176,000,000
                   Class A-2..................   $102,000,000
                   Class A-3..................   $393,239,000
                   Class X (1)................   $796,229,000
                   Class B....................   $ 13,888,000
                   Class C....................   $ 46,293,000
                   Class D....................   $ 64,809,000
                   Class E....................   $ 46,292,000
                   Class F....................   $ 11,663,000
                   Class G....................   $ 30,000,000
                   Class H....................   $ 27,776,000
                   Class J....................   $ 13,888,151
                   

     (1) The initial Notional Amount of the Class X Certificates is equal to the
aggregate of the initial Certificate  Principal Amounts of the Class LA-1, Class
LA-2, Class LA-3, Class LB, Class LC and Class LD Lower-Tier  Regular Interests,
which corresponds to the aggregate of the initial Certificate  Principal Amounts
of the  Class  A-1,  Class  A-2,  Class  A-3,  Class  B,  Class  C and  Class  D
Certificates.

     The Class Q,  Class R and  Class LR  Certificates  do not have  Certificate
Principal Amounts or Notional Amounts.  The Certificate  Principal Amount of any
Class of  Certificates  outstanding  at any time  represents  the maximum amount
which  holders  thereof are  entitled to receive as  distributions  allocable to
principal  from the cash flow on the Mortgage  Loans and the other assets in the
Trust  Fund;  provided,  however,  that in the  event  that  amounts  previously
allocated  as Realized  Losses to a Class of  Certificates  in  reduction of the
Certificate  Principal Amount thereof are recovered  subsequent to the reduction
of the  Certificate  Principal  Amount  of such  Class to zero,  such  Class may
receive  distributions  in respect of such  recoveries  in  accordance  with the
priorities set forth in Section 4.01. As of the Cut-Off Date, the Mortgage Loans
have an aggregate Stated Principal Balance equal to $925,848,151.

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



<PAGE>



                                    ARTICLE I

                                   DEFINITIONS

     SECTION 1.01. Defined Terms

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

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

     "Additional  Trust Fund  Expenses":  (i) Special  Servicing  Fees,  Special
Servicing  Rehabilitation Fees and Liquidation Fees, (ii) interest in respect of
unreimbursed   Advances,   (iii)  the  cost  of   various   default-related   or
unanticipated  Opinions  of Counsel  required  or  permitted  to be  obtained in
connection  with the servicing of the Mortgage Loans and the  administration  of
the Trust Fund, (iv)  unanticipated,  non-Mortgage Loan specific expenses of the
Trust Fund,  including  indemnities and expense  reimbursements  to the Trustee,
indemnities  and  expense  reimbursements  to the Master  Servicer,  the Special
Servicer and the Depositor and federal,  state and local taxes,  and tax-related
expenses,  specifically  payable  out  of the  Trust  Fund  and  (v)  any  other
default-related  or  unanticipated  expense of the Trust  Fund not  specifically
included in the calculation of Realized Loss for which there is no corresponding
collection from a borrower.

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

     "Advance  Interest  Amount":  Interest at the Advance Rate on the aggregate
amount of P&I Advances and Property Advances for which the Master Servicer,  the
Special Servicer or the Trustee, as applicable, have not been reimbursed for (i)
the number of days from the date on which such  Advance  was made,  or (ii) with
respect to P&I Advances for the Magellan  Apartment  Pool Loan,  which  Mortgage
Loan  provides for a grace  period,  the first day after the  expiration of such
grace period,  and only to the extent the  applicable  Monthly  Payment for such
Mortgage Loan is not received prior to the  expiration of such grace period,  in
either case through the date of reimbursement  of the related Advance,  less any
amount of interest previously paid on such Advance; provided, that, with respect
to a P&I Advance,  in the event that the related  Borrower  makes payment of the
amount in  respect  of which  such P&I  Advance  was made with  interest  at the
Default Rate, the Advance  Interest Amount payable to the Master Servicer or the
Trustee shall be paid (i) first from the amount of Default  Interest paid by the
Borrower and (ii) to the extent such  amounts are  insufficient  therefor,  from
amounts on deposit in the Collection Account.

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

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

     "Affiliate  Loan":  Either of the following:  (i) that certain loan made by
Secore to HHC Finance,  L.P.,  an affiliate of the Borrower  with respect to the
CenterAmerica  Pool Loan having an initial  principal  balance of  approximately
$30,000,000;  and (ii) that  certain  loan made by Secore to Charwil  Associates
Limited  Partnership,  an affiliate of Borrower with respect to the Charlestowne
Mall Loan having an initial principal  balance of approximately  $10,000,000 and
(iii) any  preferred  equity  issued by the  Borrower  with respect to the Wells
Fargo Office Tower Loan.

     "Affiliated  Person":  Any Person involved in the organization or operation
of the  Depositor  or an  affiliate,  as defined in Rule 405 of the Act, of such
Person.

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

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

     "Allocated Loan Amount":  With respect to each Mortgaged Property as of any
date of  determination,  the  portion of the  principal  balance of the  related
Mortgage Loan then allocated to such Mortgaged  Property in accordance  with the
terms of the applicable Mortgage or Loan Agreement; provided, that the Allocated
Loan Amount for a Mortgaged Property shall not be decreased by the amount of any
release payment made by the related Borrower with respect to any other Mortgaged
Property  securing  the same  Mortgage  Loan,  to the  extent  the amount of the
release  payment  paid by such  Borrower  with  respect to such other  Mortgaged
Property  is in excess of the  Allocated  Loan  Amount for such other  Mortgaged
Property.

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

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

     "Applicable Monthly Payment": As defined in Section 4.06.

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

     "Applicable  State and Local Tax Law": For purposes hereof,  the Applicable
State  and  Local Tax Law shall be (a) the tax laws of the State of New York and
the  Commonwealth of  Massachusetts;  and (b) such other state or local tax laws
whose  applicability  shall have been brought to the attention of the Trustee by
either (i) an opinion of counsel  delivered to it, or (ii)  written  notice from
the appropriate  taxing authority as to the applicability of such state or local
tax laws.

     "Appraisal  Reduction  Amount":  For  any  Distribution  Date  and  for any
Mortgage Loan as to which an Appraisal  Reduction Event has occurred,  an amount
equal  to the  excess,  if any,  of (a) the  Stated  Principal  Balance  of such
Mortgage Loan as of the last day of the related  Collection  Period over (b) the
excess of (i) 90% of the sum of the  appraised  values of the related  Mortgaged
Properties as determined by Updated Appraisals  obtained by the Special Servicer
(the cost of which  shall be  advanced  by the  Master  Servicer  as a  Property
Advance) over (ii) the sum of (A) to the extent not  previously  advanced by the
Master  Servicer or the Trustee,  all unpaid interest on such Mortgage Loan at a
per annum rate equal to its Mortgage Rate, (B) all unreimbursed  Advances,  with
interest  thereon at the  Advance  Rate (to the extent  provided  hereunder)  in
respect of such  Mortgage  Loan and (C) all currently due and unpaid real estate
taxes,  ground rents, if applicable,  and assessments and insurance premiums and
all other  amounts  due and unpaid  with  respect to such  Mortgage  Loan (which
taxes, premiums and other amounts have not been the subject of an Advance by the
Master Servicer,  or the Trustee,  as applicable).  If no Updated  Appraisal has
been obtained  within the 12 months prior to the first  Distribution  Date on or
after an Appraisal  Reduction  Event has occurred,  the Special  Servicer  shall
estimate the value of the related Mortgaged  Properties (the "Special Servicer's
Appraisal Estimate") and such estimate shall be used for purposes of determining
the Appraisal  Reduction Amount for such Distribution Date. Within 60 days after
the  Special  Servicer  receives  written  notice or is  otherwise  aware of the
Appraisal  Reduction Event, the Special Servicer shall obtain an independent MAI
appraisal,  the cost of which shall be paid by the Master Servicer as a Property
Advance;  provided,  however,  that with respect to an Appraisal Reduction Event
enumerated in clause (ii) of the definition of Appraisal  Reduction  Event,  the
Special  Servicer  shall obtain such  appraisal no later than 120 days following
the date of the related delinquency. On the first Distribution Date occurring on
or after the delivery of such  independent MAI appraisal,  the Special  Servicer
shall adjust the Appraisal  Reduction Amount to take into account such appraisal
(regardless of whether the Updated Appraisal is higher or lower than the Special
Servicer's  Appraisal  Estimate).  Each Appraisal Reduction Amount shall also be
adjusted  with  respect to the next  Distribution  Date to take into account any
subsequent  Updated Appraisal and annual letter updates,  as of the date of each
such  subsequent  Updated  Appraisal or letter  update.  Upon payment in full or
liquidation  of any Mortgage  Loan for which an Appraisal  Reduction  Amount has
been determined, such Appraisal Reduction Amount shall be equal to zero.

     "Appraisal  Reduction  Event":  With  respect  to any  Mortgage  Loan,  the
earliest of (i) the third  anniversary  of the date on which an extension of the
Maturity  Date  of  such  Mortgage  Loan  becomes  effective  as a  result  of a
modification of such Mortgage Loan by the Special Servicer pursuant to the terms
hereof,  which  extension does not change the amount of Monthly  Payments on the
Mortgage Loan, (ii) 90 days after an uncured delinquency  (without regard to the
application of any grace period) occurs in respect of such Mortgage Loan,  (iii)
45 days after the date on which a reduction in the amount of Monthly Payments on
the  Mortgage  Loan,  or a change in any  other  material  economic  term of the
Mortgage Loan,  becomes effective as a result of a modification of such Mortgage
Loan by the  Special  Servicer,  (iv) 30 days after a receiver in respect of the
related Mortgaged Property has been appointed, (v) immediately after a voluntary
or involuntary  petition for bankruptcy has been filed by or against the related
Borrower  in a court of  competent  jurisdiction  and (vi)  immediately  after a
Mortgage Loan becomes an REO Mortgage  Loan.  The Special  Servicer shall notify
the Master Servicer and the Master  Servicer shall notify the Special  Servicer,
as applicable,  promptly upon  receiving  notice of the occurrence of any of the
foregoing events.

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

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

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

     "Authenticating  Agent": Any authenticating  agent appointed by the Trustee
pursuant to Section 5.07.

     "Available  Funds":  For a  Distribution  Date,  the sum of (i) all Monthly
Payments,  Extended  Monthly  Payments,  Balloon  Payments or other  receipts on
account of principal and interest  (including  Unscheduled  Payments and any Net
REO Proceeds  transferred from an REO Account pursuant to Section 3.17(b)) on or
in  respect  of the  Mortgage  Loans  received  by the  Master  Servicer  in the
Collection  Period  relating to such  Distribution  Date, (ii) all other amounts
received by the Master  Servicer in such  Collection  Period and  required to be
placed in the  Collection  Account  pursuant to Section  3.05  allocable to such
Mortgage  Loans,  and including all P&I Advances made by the Master  Servicer or
the Trustee,  as applicable,  in respect of such Distribution Date and (iii) any
late payments of the items set forth in clause (i) above  received after the end
of the Collection  Period  relating to such  Distribution  Date but prior to the
related Master Servicer Remittance Date, but excluding the following:

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

     (b)  those  portions  of each  payment  of  interest  which  represent  the
applicable  Servicing  Fee and an amount  representing  any  applicable  Special
Servicing Compensation with respect to such Distribution Date;

     (c) all  amounts  in the  nature  of late fees  (subject  to  Section  3.12
hereof), extension fees, loan service transaction fees, demand fees, beneficiary
statement charges,  Assumption Fees and similar fees, and reinvestment  earnings
on  Investment  Accounts  which the Master  Servicer or the Special  Servicer is
entitled to retain as additional servicing compensation;

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

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

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

     (g) any interest or investment income on funds on deposit in the Collection
Account, any Lock-Box Account, any Reserve Account, any Escrow Account, any Cash
Collateral Account or any REO Account or in Permitted  Investments in which such
funds may be invested;

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

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

     (j) Prepayment Premiums;

     (k) Default Interest; and

     (l) Deferred Interest.

     "Balloon  Payment":  With  respect to any  Mortgage  Loan,  the  payment of
principal due on its stated maturity date.

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

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

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

     "Business Day": Any day other than a Saturday, a Sunday or any day on which
banking  institutions in the City of New York, New York, the cities in which the
principal offices of the Master Servicer or Special Servicer are located, or the
city in which the Corporate  Trust Office is located are authorized or obligated
by law, executive order or governmental decree to be closed.

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

     "Cash Collateral Account Agreement": With respect to any Mortgage Loan, the
cash collateral  account  agreement or similar  agreement,  if any,  between the
Originator,  the related Borrower,  and the bank named as party thereto pursuant
to which the related Cash Collateral Account, if any, may have been established,
together with any "lock-box  agreement" or other similar  agreement entered into
pursuant to the terms of any such cash collateral  account  agreement or similar
agreement.

     "Cash  Deposit":  The sum of $ 0.00  being  an  amount  equal  to all  cash
payments of principal and interest received by the related Originator in respect
of the  Mortgage  Loans prior to or on the  Closing  Date that are due after the
Cut-Off Date.

     "CEDEL":  Citibank,  N.A.,  as  depositary  for CEDEL  Bank,  S.A.,  or its
successor in such capacity.

     "CenterAmerica  Pool Loan":  The Mortgage  Loan  identified as No. 2 on the
Mortgage Loan Schedule.

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

     "Certificate  Custodian":  Initially,  State Street Bank and Trust Company;
thereafter  any other  Certificate  Custodian  acceptable to the  Depository and
selected by the Trustee.

     "Certificate  Principal Amount":  With respect to any Class of Certificates
(other than the Class X, Class Q, Class R and Class LR  Certificates)  (a) on or
prior to the first  Distribution  Date, an amount equal to the aggregate initial
Certificate  Principal  Amount of such Class,  as specified  in the  Preliminary
Statement  hereto,  and (b) as of any  date of  determination  after  the  first
Distribution   Date,  the  Certificate   Principal   Amount  of  such  Class  of
Certificates  on the  Distribution  Date  immediately  prior  to  such  date  of
determination, after actual distributions of principal thereon and allocation of
Realized  Losses  thereto on such prior  Distribution  Date;  provided  that for
purposes of determining Voting Rights, the Certificate  Principal Amount of each
of the Class B, Class C, Class D, Class E, Class F, Class G, Class H and Class J
Certificates shall be deemed to have been reduced by the amount of any Appraisal
Reduction Amounts notionally allocated thereto pursuant to Section 4.01(i). With
respect  to any Class of  Lower-Tier  Regular  Interest,  (a) on or prior to the
first  Distribution  Date, an amount equal to the aggregate initial  Certificate
Principal Amount of the Class of Related  Certificates with respect thereto, and
(b) as of any date of  determination  after the  first  Distribution  Date,  the
Certificate  Principal Amount of such Class on the Distribution Date immediately
prior to such date of determination, after distribution of principal thereon and
allocation  of  Realized  Losses  thereto  on such prior  Determination  Date in
accordance with Section 4.01(a).

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

     "Certificateholder": With respect to any Certificate, the Person whose name
is registered in the Certificate Register;  provided,  however,  that, except to
the extent  provided in the next  proviso,  solely for the purpose of giving any
consent  or taking  any  action  pursuant  to this  Agreement,  any  Certificate
beneficially owned by the Depositor,  the Master Servicer, the Special Servicer,
the Trustee, a Manager of a Mortgaged  Property,  a Borrower or any Person known
to a Responsible Officer of the Certificate  Registrar to be an Affiliate of the
Depositor,  the Trustee,  the Master  Servicer or the Special  Servicer shall be
deemed not to be outstanding and the Voting Rights to which it is entitled shall
not be taken into account in  determining  whether the  requisite  percentage of
Voting  Rights  necessary to effect any such consent or take any such action has
been obtained; provided, however, that (i) for purposes of obtaining the consent
of  Certificateholders  to an  amendment  of this  Agreement,  any  Certificates
beneficially  owned  by the  Master  Servicer  or  the  Special  Servicer  or an
Affiliate  thereof  shall be  deemed to be  outstanding,  provided,  that,  such
amendment does not relate to  compensation of the Master Servicer or the Special
Servicer or benefit the Master Servicer or the Special Servicer (in its capacity
as  such) or any  Affiliate  thereof  (other  than  solely  in its  capacity  as
Certificateholder) in any material respect, in which case such Certificate shall
be deemed not to be outstanding;  and (ii) for purposes of obtaining the consent
of Certificateholders to any action proposed to be taken by the Special Servicer
with  respect  to  a  Specially   Serviced   Mortgage  Loan,  any   Certificates
beneficially  owned by the Master  Servicer  or an  Affiliate  thereof  shall be
deemed to be outstanding,  provided that the Special  Servicer is not the Master
Servicer.  For purposes of obtaining  the consent of  Certificateholders  to any
action with respect to a particular  Mortgage  Loan  proposed to be taken by the
Master Servicer or Special Servicer, any Certificates  beneficially owned by the
Affiliates of the related  Borrower,  the related Manager,  or Affiliates of the
related Manager shall not be deemed to be outstanding.

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

     "Charlestowne  Mall Loan":  The Mortgage  Loan  identified  as No. 8 on the
Mortgage Loan Schedule.

     "Class": With respect to the Certificates,  all of the Certificates bearing
the same alphabetical and numerical class  designation,  and with respect to the
Lower-Tier Regular Interests,  each interest bearing the applicable alphabetical
and numerical designation set forth in the Preliminary Statement hereto.

     "Class A Certificates":  Class A-1 Certificates, the Class A-2 Certificates
and the Class A-3 Certificates.

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

     "Class A-1  Component":  With respect to the Class X  Certificates,  at any
date of  determination,  that  portion  of the  Notional  Amount  of the Class X
Certificates  equal  to  the  Certificate  Principal  Amount  of the  Class  A-1
Certificates.

     "Class A-1 Pass-Through Rate":  A per annum rate equal to 6.220%.

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

     "Class A-2  Component":  With respect to the Class X  Certificates,  at any
date of  determination,  that  portion  of the  Notional  Amount  of the Class X
Certificates  equal  to  the  Certificate  Principal  Amount  of the  Class  A-2
Certificates.

     "Class A-2 Pass-Through Rate": A per annum rate equal to 6.450%;  provided,
however,  that in no event shall the Class A-2 Pass-Through  Rate exceed the WAC
Rate on any Distribution Date.

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

     "Class A-3  Component":  With respect to the Class X  Certificates,  at any
date of  determination,  that  portion  of the  Notional  Amount  of the Class X
Certificates  equal  to  the  Certificate  Principal  Amount  of the  Class  A-3
Certificates.

     "Class A-3 Pass-Through Rate": A per annum rate equal to 6.480%;  provided,
however,  that in no event shall the Class A-3 Pass-Through  Rate exceed the WAC
Rate on any Distribution Date.

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

     "Class B Component": With respect to the Class X Certificates,  at any date
of  determination,   that  portion  of  the  Notional  Amount  of  the  Class  X
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  B
Certificates.

     "Class B Pass-Through Rate": With respect to the initial Distribution Date,
6.479%, and thereafter, a per annum rate equal to the WAC Rate minus 0.51%.

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

     "Class C Component": With respect to the Class X Certificates,  at any date
of  determination,   that  portion  of  the  Notional  Amount  of  the  Class  X
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  C
Certificates.

     "Class C Pass-Through Rate": With respect to the initial Distribution Date,
6.539%, and thereafter, a per annum rate equal to the WAC Rate minus 0.45%.

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

     "Class D Component": With respect to the Class X Certificates,  at any date
of  determination,   that  portion  of  the  Notional  Amount  of  the  Class  X
Certificates  equal  to  the  Certificate   Principal  Amount  of  the  Class  D
Certificates.

     "Class D Pass-Through Rate": With respect to the initial Distribution Date,
6.609%, and thereafter, a per annum rate equal to the WAC Rate minus 0.38%.

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

     "Class E Pass-Through Rate": With respect to the initial Distribution Date,
6.989%, and thereafter, a per annum rate equal to the WAC Rate.

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

     "Class F Pass-Through Rate": With respect to the initial Distribution Date,
6.989%, and thereafter, a per annum rate equal to the WAC Rate.

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

     "Class G Pass-Through Rate": With respect to the initial Distribution Date,
6.989%, and thereafter, a per annum rate equal to the WAC Rate.

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

     "Class H Pass-Through Rate": With respect to the initial Distribution Date,
6.989%, and thereafter, a per annum rate equal to the WAC Rate.

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

     "Class J Pass-Through Rate": With respect to the initial Distribution Date,
6.989%, and thereafter, a per annum rate equal to the WAC Rate.

     "Class LA-1 Interest":  A regular interest in the Lower-Tier REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LA-2 Interest":  A regular interest in the Lower-Tier REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LA-3 Interest":  A regular interest in the Lower-Tier REMIC entitled
to the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LB Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LC Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LD Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LE Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LF Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LG Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LH Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LJ Interest": A regular interest in the Lower-Tier REMIC entitled to
the monthly distribution payable thereto pursuant to Section 4.01(a).

     "Class LR Certificate":  Any Certificate  executed and authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit  A-14  hereto.  The Class LR  Certificates  have no  Pass-Through  Rate,
Certificate Principal Amount or Notional Amount.

     "Class  Prepayment  Percentage":  With respect to any Class of Certificates
(other than the Class X and Residual  Certificates) and any Distribution Date, a
fraction,  expressed as a  percentage,  the numerator of which is the portion of
the Principal Distribution Amount to be distributed to the Holders of such Class
of Certificates on such  Distribution  Date, and the denominator of which is the
aggregate Principal Distribution Amount for such Distribution Date.

     "Class Q Certificate":  Any Certificate  executed and  authenticated by the
Trustee  or the  Authenticating  Agent in  substantially  the form set  forth in
Exhibit A-12 hereto and entitled to the  distributions  payable thereto pursuant
to  Section  4.01(d).  The  Class  Q  Certificates  have no  Pass-Through  Rate,
Certificate  Principal  Amount or  Notional  Amount.  The  Class Q  Certificates
represent a beneficial  ownership  interest in the Default Interest,  subject to
the obligation to pay interest on Advances.

     "Class Q  Distribution  Account":  The  account  or  accounts  created  and
maintained as a separate  account or accounts by the Trustee pursuant to Section
3.05(c),  which  shall be entitled  "State  Street  Bank and Trust  Company,  as
Trustee,  in trust for  Holders  of Morgan  Stanley  Capital I Inc.,  Commercial
Mortgage Pass-Through Certificates, Series 1998-XL1, Class Q Certificateholders,
Class Q Distribution Account" and which must be an Eligible Account. The Class Q
Distribution  Account  shall  not be an  asset  of the  Lower-Tier  REMIC or the
Upper-Tier REMIC formed hereunder.

     "Class  R  Certificate":   Any  one  of  the   Certificates   executed  and
authenticated by the Trustee or the  Authenticating  Agent in substantially  the
form set  forth  in  Exhibit  A-13  hereto.  The  Class R  Certificates  have no
Pass-Through Rate, Certificate Principal Amount or Notional Amount.

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

     "Class X  Notional  Amount":  For any  date of  determination,  a  notional
principal amount equal to the aggregate of the Certificate  Principal Amounts of
the  Lower-Tier  Regular  Interests,  which  corresponds to the aggregate of the
Certificate Principal Amounts of their Related Certificates, as of the preceding
Distribution  Date (after  giving effect to the  distributions  of principal and
allocations of Realized Losses on such Distribution Date) or, in the case of the
first Distribution Date, as of the Closing Date.

     "Class X Pass-Through Rate": A per annum rate equal to the weighted average
of the Pass-Through  Rates on the Class A-1 Component,  the Class A-2 Component,
the Class A-3  Component,  the Class B Component,  the Class C Component and the
Class D Component (each, a "Component Pass-Through Rate"), weighted on the basis
of their respective  Notional  Amounts.  The Pass-Through  Rate on the Class A-1
Component  is a per  annum  rate  equal  to the WAC Rate  minus  the  Class  A-1
Pass-Through  Rate.  The  Pass-Through  Rate on the Class A-2 Component is a per
annum  rate  equal to the WAC Rate minus the Class A-2  Pass-Through  Rate.  The
Pass-Through  Rate on the Class A-3  Component  is a per annum rate equal to the
WAC Rate minus the Class A-3  Pass-Through  Rate. The  Pass-Through  Rate on the
Class B Component is a per annum rate equal to 0.51%. The  Pass-Through  Rate on
the Class C Component is a per annum rate equal to 0.45%. The Pass-Through  Rate
on the Class D Component is a per annum rate equal to 0.38%.

     "Closing Date":  June 11, 1998.

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

     "Collection Account": The account or accounts created and maintained by the
Master Servicer  pursuant to Section 3.05(a),  which shall be entitled  "Midland
Loan  Services,  Inc.,  in trust for State  Street  Bank and Trust  Company,  as
Trustee,  in trust for  Holders  of Morgan  Stanley  Capital I Inc.,  Commercial
Mortgage  Pass-Through  Certificates,  Series 1998-XL1,  Collection Account" and
which must be an Eligible Account.

     "Collection Period":  With respect to a Distribution Date and each Mortgage
Loan, the period  beginning on the day after the Due Date in the month preceding
the  month  in which  such  Distribution  Date  occurs  (or,  in the case of the
Distribution  Date  occurring in July,  1998, on the day after the Cut-Off Date)
and ending on the Due Date in the month in which such Distribution Date occurs.

     "Commission": The Securities and Exchange Commission.

     "Component":  Any of the Class A-1 Component,  the Class A-2 Component, the
Class A-3 Component,  the Class B Component, the Class C Component and the Class
D Component.

     "Component  Pass-Through  Rate":  As set forth in the definition of Class X
Pass-Through Rate.

     "Corporate  Trust Office":  The principal  office of the Trustee located at
Two International Place - 5th Floor, Boston, MA 02110, Attention: Morgan Stanley
Capital I Inc., Series 1998-XL1-Morgan  Stanley 1998-XL1, or the principal trust
office of any successor  trustee  qualified  and  appointed  pursuant to Section
8.08.

     "Courthouse  Plaza I Loan":  The Mortgage Loan  identified as No. 10 on the
Mortgage Loan Schedule.

     "Cross-over Date": The Distribution Date on which the Certificate Principal
Amount of each Class of Subordinate Certificates has been reduced to zero.

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

     "Custodian":  Any Custodian  appointed pursuant to Section 5.08 and, unless
the  Trustee is  Custodian,  named  pursuant  to any  Custodial  Agreement.  The
Custodian  may (but need  not) be the  Trustee  or the  Master  Servicer  or any
Affiliate of the Trustee or the Master Servicer, but may not be the Depositor or
any Affiliate thereof.

     "Cut-Off Date": June 1, 1998.

     "Default Interest":  With respect to any Mortgage Loan, interest accrued on
such Mortgage Loan at the excess of the related Default Rate over the sum of the
related  Mortgage  Rate plus, if  applicable,  the Excess Rate for such Mortgage
Loan. The Default  Interest shall not be an asset of the Lower-Tier REMIC or the
Upper-Tier REMIC formed hereunder.

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

     "Deferred  Interest":  With respect to each Mortgage Loan, interest accrued
on such  Mortgage Loan at the related  Excess Rate plus interest  thereon to the
extent  permitted  by  applicable  law at the  related  Revised  Mortgage  Rate.
Deferred  Interest  shall  not  be an  asset  of  the  Lower-Tier  REMIC  or the
Upper-Tier REMIC formed hereunder.

     "Deferred  Interest  Distribution  Account":  The trust account or accounts
created and maintained as a separate account or accounts by the Trustee pursuant
to  Section  3.05(d),  which  shall be  entitled  "State  Street  Bank and Trust
Company,  as  Trustee,  in trust for Holders of Morgan  Stanley  Capital I Inc.,
Commercial  Mortgage  Pass-Through  Certificates,   Series  1998-XL1,   Deferred
Interest  Distribution  Account"  and which  must be an  Eligible  Account.  The
Deferred Interest  Distribution  Account shall not be an asset of the Lower-Tier
REMIC or the Upper-Tier REMIC formed hereunder.

     "Deferred Interest Distribution Percentage": 5% with respect to the Class B
Certificates,  7% with respect to the Class C  Certificates,  9% with respect to
the Class D Certificates, 15% with respect to the Class E Certificates, 15% with
respect  to  the  Class  F  Certificates,  15%  with  respect  to  the  Class  G
Certificates,  17% with respect to the Class H Certificates and 17% with respect
to the Class J Certificates.

     "Denomination": As defined in Section 5.01.

     "Depositor": Morgan Stanley Capital I Inc., a Delaware corporation, and its
successors and assigns.

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

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

     "Directing Class":  Certificateholders  representing 100% of the Percentage
Interests  of the most  subordinate  Class  of  Certificates  then  outstanding,
provided  that the then current  Certificate  Principal  Amount of such Class is
equal to at least 20% of its  Certificate  Principal  Amount  as of the  Closing
Date.

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

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

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

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

     "Distribution  Date":  The third Business Day of each month,  commencing in
July, 1998.

     "Due Date": With respect to any Mortgage Loan, the first day of each month,
and with respect to any  Distribution  Date, the Due Date occurring in the month
in which such Distribution Date occurs.

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

     "Effective Maturity Date": With respect to each Mortgage Loan, the date set
forth below opposite such Mortgage Loan:

                  Hotel Del Coronado Loan                     January 1, 2008
                  CenterAmerica Pool Loan                     June 1, 2008
                  Wells Fargo Office Tower Loan               April 30, 2005
                  West Town Mall Loan                         May 1, 2008
                  Magellan Apartment Pool Loan                November 1, 2007
                  Glenborough Pool Loan                       October 1, 2007
                  EQR Apartment Pool Loan                     April 1, 2008
                  Charlestowne Mall Loan                      March 1, 2005
                  Ramco-Gershenson Pool Loan                  December 1, 2007
                  Courthouse Plaza I Loan                     January 1, 2008
                  Quail Springs Mall Loan                     June 1, 2008

     "Eligible  Account":  Either (i) an account or accounts (A) maintained with
either a federal or state chartered depository  institution or trust company (x)
if the deposits are to be held in such  account 30 days or more,  the  long-term
unsecured debt  obligations of which are rated by each of the Rating Agencies in
one of its two highest rating  categories  (without regard to pluses or minuses)
at all times, or (y) if the deposits are to be held in such account less than 30
days, the short-term unsecured debt obligations or commercial paper of which are
rated by S&P in one of its two highest rating  categories at all times and rated
F-1+ by Fitch or (B) if the obligations of any such institution are not rated by
any one or more Rating  Agencies,  or if they are rated in a category lower than
required herein, as to which the Master Servicer or the Trustee,  as applicable,
has  received  written  confirmation  from each such Rating  Agency that holding
funds in such account would not cause such Rating Agency to qualify, withdraw or
downgrade  any of its ratings on the  Certificates  or (ii) a  segregated  trust
account or accounts  maintained with the corporate trust department of a federal
depository  institution  or  state  chartered  depository  institution  or trust
company which is subject to  regulations  regarding  fiduciary  funds on deposit
substantially  similar  to 12 C.F.R.  ss.  9.10(b),  which,  in each  case,  has
corporate  trust powers,  acting in its fiduciary  capacity,  or (iii) any other
account that, as evidenced by a written  confirmation  from each Rating  Agency,
would not, in and of itself,  cause a downgrade,  qualification or withdrawal of
the then current ratings assigned to the  Certificates,  which may be an account
maintained with the Trustee or the Master Servicer.

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

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

     "EQR  Apartment  Pool Loan":  The Mortgage Loan  identified as No. 7 on the
Mortgage Loan Schedule.

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

     "Escrow Account": As defined in Section 3.04(b).

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

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

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

     "Excess Prepayment  Interest  Shortfall":  With respect to any Distribution
Date,  the aggregate  amount by which the  Prepayment  Interest  Shortfall  with
respect to all  Principal  Prepayments  received  during the related  Collection
Period  exceeds the  aggregate  Servicing Fee (minus the sum of (i) Trustee Fee,
(ii) in the case where such  Prepayment  Interest  Shortfall  is the result of a
prepayment on the  Glenborough  Pool Loan, the monthly  pro-rated  amount of the
annual  surveillance  fees allocable to the Glenborough  Pool Loan and (iii) the
servicing fees of each of the Initial  Sub-servicers  for such Distribution Date
as reduced by the amount of any  Prepayment  Interest  Shortfall with respect to
any of the Mortgage Loans subserviced by such Initial Sub-servicer) available to
be paid to the Master Servicer for such Distribution Date.

     "Excess  Rate":  With  respect  to each  Mortgage  Loan,  the excess of the
related Revised  Mortgage Rate over the related Mortgage Rate, each as set forth
in the Mortgage Loan Schedule.

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

     "Exchange Act Report":  A Form 8-K, Form 10-K,  Form 10-Q or Form 12b-25 to
be filed with the  Commission,  under cover of the related form  required by the
Exchange Act.

     "Extended  Monthly  Payment":  With respect to any  extension of a Mortgage
Loan as to which any principal  balance and accrued  interest  remains unpaid on
its Maturity Date (such unpaid  amount,  a "Balance"),  an amount equal to (a) a
deemed principal  portion of a revised monthly payment (which will be calculated
based on an  amortization  schedule  which would fully  amortize the  applicable
Balance over a term that does not extend past the date occurring two years prior
to the Rated Final  Distribution  Date  (commencing on the Maturity Date of such
Mortgage  Loan) and an interest rate no less than the Mortgage Rate with respect
to such  Mortgage  Loan),  and (b)  interest  at the  applicable  Default  Rate;
provided, however, that the Special Servicer may agree that the Extended Monthly
Payments  may include  interest at a rate lower than the  related  Default  Rate
(but, except as otherwise  provided herein,  not lower than the related Mortgage
Rate).

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

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

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

     "Financial Market Publisher": Bloomberg Financial Service.

     "Financial  Report":  A Form 8-K including as exhibits under Item 7 of Form
8-K the financial  statements  and other  financial  information  required to be
filed as described in Sections 3.20 and 4.02.

     "Fitch": Fitch IBCA, Inc., or its successor in interest.

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

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

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

     "Form 10-K":  An Annual Report on Form 10-K under the Exchange Act, or such
successor form as the Commission may specify from time to time.

     "Form 10-Q":  A Quarterly  Report on Form 10-Q under the  Exchange  Act, or
such successor form as the Commission may specify from time to time.

     "Form 12b-25":  A Notification of Late Filing required by Rule 12b-25 under
the General Rules and Regulations under the Exchange Act.

     "Form 15": A Form 15 in accordance  with the provisions of Rule 12b-3 under
the Exchange Act,  suspending the reporting  obligations  under the Exchange Act
set forth herein.

     "Glenborough  Pool Loan":  The  Mortgage  Loan  identified  as No. 6 on the
Mortgage Loan Schedule.

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

     "Grantor  Trust":  A segregated asset pool within the Trust Fund consisting
of the Default Interest, Deferred Interest and amounts held from time to time in
the Class Q Distribution Account and the Deferred Interest Distribution Account.

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

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

     "Hotel Del Coronado  Loan":  The Mortgage  Loan  identified as No. 1 on the
Mortgage Loan Schedule.

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

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

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

     "Independent   Contractor":   Either  (i)  any  Person  that  would  be  an
"independent  contractor"  with  respect to the Trust Fund within the meaning of
Section  856(d)(3)  of the Code if the Trust Fund were a real estate  investment
trust  (except  that the  ownership  tests  set forth in that  section  shall be
considered  to be met by any Person that owns,  directly or  indirectly,  35% or
more of any  Class  or 35% or more of the  aggregate  value  of all  Classes  of
Certificates),  provided  that the Trust  Fund does not  receive  or derive  any
income from such Person and the  relationship  between such Person and the Trust
Fund is at arm's length, all within the meaning of Treasury  Regulations Section
1.856-4(b)(5) (except neither the Master Servicer nor the Special Servicer shall
be  considered  to be an  Independent  Contractor  under the  definition in this
clause (i) unless an Opinion of Counsel (at the expense of the party  seeking to
be deemed an Independent  Contractor)  addressed to the Special Servicer and the
Trustee  has been  delivered  to the  Trustee to that  effect) or (ii) any other
Person  (including the Master Servicer and the Special  Servicer) if the Special
Servicer,  on behalf of itself  and the  Trustee,  has  received  an  Opinion of
Counsel  (at the  expense  of the party  seeking  to be  deemed  an  Independent
Contractor)  to the  effect  that the taking of any action in respect of any REO
Property by such Person,  subject to any conditions therein  specified,  that is
otherwise herein contemplated to be taken by an Independent  Contractor will not
cause such REO Property to cease to qualify as "foreclosure property" within the
meaning of Section  860G(a)(8)  of the Code  (determined  without  regard to the
exception  applicable for purposes of Section  860D(a) of the Code) or cause any
income realized in respect of such REO Property to fail to qualify as Rents from
Real Property (provided that such income would otherwise so qualify).

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

     "Initial  Sub-servicers":  Each of Wells Fargo Bank,  National  Association
with  respect to the Wells  Fargo  Office  Tower Loan and  Glenborough  Pool and
AMRESCO  Services,  L.P.  with  respect to the Hotel Del  Coronado  Loan and the
Ramco-Gershenson  Pool Loan, or each of their respective  successors in interest
or any  successor  appointed  in  accordance  with  the  terms  of  the  related
Sub-servicing Agreement.

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

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

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

     "Interest  Accrual Period":  With respect to any Distribution Date and with
respect to each Class of Certificates, the calendar month preceding the month in
which such Distribution Date occurs.  Each Interest Accrual Period is assumed to
consist of 30 days.

     "Interest  Distribution  Amount": With respect to any Distribution Date and
each Class of Regular  Certificates,  an amount  equal to (A) the sum of (i) the
Interest  Accrual  Amount  for such  Distribution  Date  and  (ii) the  Interest
Shortfall,  if any, for such  Distribution  Date, less (B) any Excess Prepayment
Interest Shortfall allocated to such Class on such Distribution Date pursuant to
Section 4.01(f).

     "Interest  Shortfall":  With respect to any Distribution Date for any Class
of Regular Certificates,  the sum of (a) the excess, if any, of (i) the Interest
Distribution  Amount for such Class for the immediately  preceding  Distribution
Date, over (ii) all  distributions  of interest  (other than Deferred  Interest)
made with respect to such Class on the immediately preceding  Distribution Date,
and (b) to the extent permitted by applicable law, (i) other than in the case of
the  Class X  Certificates,  one  month's  interest  on any such  excess  at the
Pass-Through Rate applicable to such Class for the current Distribution Date and
(ii) in the case of the Class X Certificates,  one month's  interest on any such
excess at the WAC Rate for such Distribution Date.

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

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

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

     "IRS": The Internal Revenue Service.

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

     "Liquidation  Fee": With respect to any Mortgage Loan or REO Property which
is sold or  transferred or otherwise  liquidated,  an amount equal to 1.00% (or,
with respect to any Mortgage Loan acquired by the Special  Servicer  pursuant to
Section 3.18(a),  0.50%) of the amount equal to (a) the Liquidation  Proceeds of
such  Mortgage Loan or REO Property  (other than any such proceeds  specified in
clause (i) of the  definition of  Liquidation  Proceeds)  minus (b) any broker's
commission and related brokerage referral fees.

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

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

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

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

     "Loan Sale  Agreement":  The Loan Sale  Agreement,  dated as of the Cut-Off
Date, by and between the Depositor and MSMC, a copy of which is attached  hereto
as Exhibit G.

     "Lock-Box Account":  With respect to any Mortgaged Property, if applicable,
any account  created  pursuant to any  documents  relating to a Mortgage Loan to
receive rental or other income generated by the Mortgaged Property. Any Lock-Box
Account  shall be  beneficially  owned for  federal  income tax  purposes by the
Person who is  entitled to receive the  reinvestment  income or gain  thereon in
accordance  with the terms  and  provisions  of the  related  Mortgage  Loan and
Section  3.07,  which Person shall be taxed on all  reinvestment  income or gain
thereon.  With  respect  to any  Mortgage  Loan as to which  there is a Lock-Box
Account but not a separate  Cash  Collateral  Account,  (i) the Master  Servicer
shall be permitted to make  withdrawals  from the related  Lock-Box  Account for
deposit into the Collection Account and (ii) to the extent not inconsistent with
the related  Mortgage  Loan,  each such  Lock-Box  Account  shall be an Eligible
Account.

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

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

     "Lower-Tier  Distribution  Account":  The account or  accounts  created and
maintained as a separate  account or accounts by the Trustee pursuant to Section
3.05(b),  which  shall be entitled  "State  Street  Bank and Trust  Company,  as
Trustee,  in trust for  Holders  of Morgan  Stanley  Capital I Inc.,  Commercial
Mortgage Pass-Through  Certificates,  Series 1998-XL1,  Lower-Tier  Distribution
Account" and which must be an Eligible Account.

     "Lower-Tier  Regular  Interests":  The Class LA-1,  Class LA-2, Class LA-3,
Class LB,  Class LC,  Class LD, Class LE, Class LF, Class LG, Class LH and Class
LJ Interests.

     "Lower-Tier   REMIC":  A  segregated  asset  pool  within  the  Trust  Fund
consisting of the Mortgage  Loans  (exclusive  of Default  Interest and Deferred
Interest), collections thereon, any REO Property acquired in respect thereof and
all  proceeds of such REO  Property,  other  property of the Trust Fund  related
thereto, and amounts held in respect thereof from time to time in the Collection
Account and the Lower-Tier Distribution Account.

     "Magellan  Apartment Pool Loan":  The Mortgage Loan  identified as No. 5 on
the Mortgage Loan Schedule.

     "MAI": Member of the Appraisal Institute.

     "Management  Agreement":  With respect to any Mortgage Loan, any management
agreement,  by and  between any Manager  with  respect to any related  Mortgaged
Property and the related Borrower, or any successor management agreement between
such parties.

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

     "Master Servicer":  Midland Loan Services,  Inc., a Delaware corporation or
its successor in interest,  or any successor Master Servicer appointed as herein
provided.

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

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

     "Master  Servicer  Remittance  Report":  A report  prepared  by the  Master
Servicer  in such  media as may be agreed  upon by the Master  Servicer  and the
Trustee containing such information  regarding the Mortgage Loans as will permit
the Trustee to calculate the amounts to be distributed  pursuant to Section 4.01
and to furnish  statements  to  Certificateholders  pursuant to Section 4.02 and
containing  such  additional  information as the Master Servicer and the Trustee
may from time to time agree.

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

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

     "Monthly  Payment":  With respect to any Mortgage  Loan (other than any REO
Mortgage Loan) and any Due Date, the scheduled  monthly payment of principal (if
any) and interest at the related  Mortgage Rate, which is payable by the related
Borrower on such Due Date under the related Note or Notes, but not including any
Balloon  Payment.  The Monthly Payment with respect to (i) an REO Mortgage Loan,
or (ii) any Mortgage  Loan which is  delinquent  at its  maturity  date and with
respect to which the Special  Servicer does not enter into an extension,  is the
monthly  payment that would  otherwise have been payable on the related Due Date
had the related Note not been  discharged  or the related  maturity date had not
been  reached,  as the case may be,  determined  as set  forth in the  preceding
sentence and on the assumption  that all other  amounts,  if any, due thereunder
are paid when due.

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

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

     "Mortgage Loan": Each of the mortgage loans transferred and assigned to the
Trustee  pursuant to Section  2.01 and from time to time held in the Trust Fund,
the mortgage loans originally so transferred, assigned and held being identified
on the Mortgage Loan  Schedule as of the Cut-Off  Date.  Such term shall include
any REO Mortgage Loan or defeased Mortgage Loan.

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

     (a)  the Borrower's name;

     (b)  the Monthly Payment in effect as of the Cut-Off Date;

     (c)  the Mortgage Rate (separately identifying the Default Rate, the Excess
          Rate and the Revised  Mortgage  Rate, if any),  including the interest
          calculation convention (i.e., "30/360" or "actual/360");

     (d)  the Net Mortgage Rate in effect at the Cut-Off Date;

     (e)  the original principal balance;

     (f)  the  original  term to  stated  maturity,  remaining  term  to  stated
          maturity, and Maturity Date;

     (g)  the original and remaining amortization terms;

     (h)  the Stated Principal Balance as of the Cut-Off Date;

     (i)  the loan-to-value ratio as of the Cut-Off Date;

     (j)  the applicable Servicing Fee Rate;

     (k)  the applicable Loan Number; and

     (l)  the number of Mortgaged Properties securing such Mortgage Loan.

     The Mortgage  Loan  Schedule  shall also set forth the total of the amounts
described under clauses (b) and (h) above for all of the Mortgage Loans.

     "Mortgage  Rate":  With respect to any Mortgage Loan, the per annum rate at
which  interest  accrues on such Mortgage Loan as stated in the related Note, in
each case  without  giving  effect to the Excess Rate or the  Default  Rate with
respect to any Mortgage Loan.  Notwithstanding  the  foregoing,  if any Mortgage
Loan does not  accrue  interest  on the basis of a 360-day  year  consisting  of
twelve 30-day months, then, for purposes of calculating  Pass-Through Rates, the
Mortgage Rate of such Mortgage Loan for any one-month period preceding a related
Due Date shall be a per annum rate equal to the Mortgage Rate thereof multiplied
by a  fraction,  the  numerator  of which is the  actual  number of days in such
Interest Accrual Period and the denominator of which is 30.

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

     "MSMC":   Morgan Stanley Mortgage Capital Inc., a New York corporation.

     "Net Default Interest": As defined in Section 3.05(c).

     "Net Insurance Proceeds":  Insurance Proceeds,  to the extent such proceeds
are not to be applied to the  restoration of the related  Mortgaged  Property or
released to the  Borrower in  accordance  with the express  requirements  of the
Mortgage or Note or other Loan  Documents  included in the  Mortgage  File or in
accordance with prudent and customary servicing practices.

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

     "Net Mortgage Rate": With respect to any Mortgage Loan and any Distribution
Date, the per annum rate equal to the Mortgage Rate for such Mortgage Loan minus
the  related  Servicing  Fee  Rate;  provided,  however,  that for  purposes  of
calculating any  Pass-Through  Rate, the Net Mortgage Rate of such Mortgage Loan
shall be determined  without regard to any modification,  waiver or amendment of
the terms of such Mortgage Loan,  whether  agreed to by the Special  Servicer or
resulting  from  bankruptcy,  insolvency  or similar  proceeding  involving  the
related Borrower.

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

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

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

     "Nonrecoverable  Advance": Any portion of an Advance proposed to be made or
previously made which has not been previously reimbursed to the Master Servicer,
the Special Servicer or the Trustee, as applicable, and which, in the good faith
business  judgment of the Master Servicer,  the Special Servicer or the Trustee,
as  applicable,  will not or, in the case of a  proposed  Advance,  would not be
ultimately  recoverable  from late  payments,  Insurance  Proceeds,  Liquidation
Proceeds and other  collections  on or in respect of the related  Mortgage Loan.
The judgment or determination  by the Master  Servicer,  the Special Servicer or
the  Trustee  that it has made a  Nonrecoverable  Advance  or that any  proposed
Advance,  if made, would constitute a Nonrecoverable  Advance shall be evidenced
in the case of the Master  Servicer or Special  Servicer,  by a certificate of a
Servicing  Officer  delivered to the Trustee,  the Depositor and, in the case of
the Special Servicer, to the Master Servicer, and in the case of the Trustee, by
a  certificate  of a  Responsible  Officer  of  the  Trustee  delivered  to  the
Depositor,  which in each case sets forth such judgment or determination and the
procedures and  considerations  of the Master  Servicer,  Special  Servicer,  or
Trustee, as applicable,  forming the basis of such determination (including, but
not  limited to,  information  selected  by the person  making such  judgment or
determination in its good faith  discretion,  such as related income and expense
statements, rent rolls, occupancy status, property inspections, Master Servicer,
Special Servicer or Trustee inquiries, third party engineering and environmental
reports,  and an appraisal  conducted by an MAI appraiser in accordance with MAI
standards or any Updated  Appraisal thereof conducted within the past 12 months;
copies of such  documents to be included with the  certificate  of a Responsible
Officer).  Any determination of  non-recoverability  made by the Master Servicer
may be made  without  regard  to any  value  determination  made by the  Special
Servicer other than pursuant to an Updated  Appraisal.  Any determination by the
Master Servicer or Special Servicer that an Advance is  non-recoverable or would
be non-recoverable if made, may be conclusively relied upon by the Trustee.

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

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

     "Notional  Amount":  In the case of the Class X  Certificates,  the Class X
Notional  Amount.  In the case of any Component,  as set forth in the applicable
definition thereof.

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

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

     "Originator":  Each of (i) Wells  Fargo  Bank,  National  Association  with
respect to the Wells Fargo Office Tower Loan and the  Glenborough  Pool Loan and
(ii) Secore with respect to each other Mortgage Loan.

     "Ownership  Interest":  Any record or  beneficial  interest in a Class R or
Class LR Certificate.

     "P&I  Advance":  As to any  Mortgage  Loan,  any advance made by the Master
Servicer,  pursuant  to Section  4.06(b)(iii),  or by the  Trustee,  pursuant to
Section 4.06(e). Each reference to the payment or reimbursement of a P&I Advance
shall be deemed to include,  whether or not specifically referred to but without
duplication,  payment or  reimbursement  of interest thereon at the Advance Rate
through the date of payment or reimbursement.

     "Pass-Through Rate": Each of the Class A-1 Pass-Through Rate, the Class A-2
Pass-Through  Rate,  the Class A-3  Pass-Through  Rate, the Class X 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 J
Pass-Through  Rate and any of the  Component  Pass-Through  Rates.  The Class Q,
Class R and Class LR Certificates do not have Pass-Through Rates.

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

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

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

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

        (ii)    Federal Housing Administration debentures;

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

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

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

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

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

        (viii)  the Federated Prime Obligation Money Market Fund (the "Fund") so
                long as the Fund is rated by each  Rating  Agency in its highest
                ratings  category  applicable  to money market funds (or, if not
                rated by S&P or Fitch,  otherwise acceptable to S&P or Fitch, as
                applicable,  as confirmed in writing that such investment  would
                not, in and of itself,  result in a downgrade,  qualification or
                withdrawal  of  the  then  current   ratings   assigned  to  the
                Certificates); and

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

provided,  however,  that, in each case,  if the  investment is rated by S&P, it
shall not have an "r"  highlighter  affixed to its  ratings  from S&P;  provided
further,  however, that, in the judgment of the Master Servicer, such instrument
continues  to qualify  as a "cash  flow  investment"  pursuant  to Code  Section
860G(a)(6)  earning a  passive  return in the  nature  of  interest  and that no
instrument or security shall be a Permitted Investment if (i) such instrument or
security  evidences a right to receive only interest  payments or (ii) the right
to  receive   principal  and  interest  payments  derived  from  the  underlying
investment  provides  a yield to  maturity  in  excess  of 120% of the  yield to
maturity at par of such underlying investment.

     Notwithstanding  the foregoing,  to the extent that the Loan Documents with
respect to a particular  Mortgage Loan require the funds in the related Borrower
Accounts to be invested in  investments  other than those itemized in clause (i)
through (ix) above,  the Master Servicer shall invest the funds in such Borrower
Accounts in accordance with the terms of the related Loan Documents.

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

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

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

     "Prepayment  Assumption":  The  assumption  that each of the Mortgage Loans
prepays on its respective Effective Maturity Date.

     "Prepayment Interest Shortfall":  With respect to any Distribution Date and
any Mortgage Loan, an amount equal to the amount of any shortfall in collections
of interest,  adjusted to the  applicable  Net Mortgage  Rate,  resulting from a
Principal  Prepayment on such Mortgage Loan during the related Collection Period
and prior to the Due Date in such Collection Period.

     "Prepayment Premium": Payments received on a Mortgage Loan as the result of
the  receipt of  certain  Unscheduled  Payments  (other  than an amount  paid in
connection  with  the  release  of  the  related   Mortgaged   Property  through
defeasance), which are intended to compensate the holder of the related Note for
prepayment.

     "Principal  Balance  Certificates":  The Class A-1,  Class A-2,  Class A-3,
Class B,  Class C,  Class D,  Class E,  Class F,  Class G,  Class H and  Class J
Certificates collectively.

     "Principal  Distribution  Amount":  For any  Distribution  Date,  the  sum,
without duplication, of:

        (i)     the principal component of all scheduled Monthly Payments (other
                than  Balloon  Payments)  which  become  due  on  the  Due  Date
                immediately  preceding such Distribution  Date (if received,  or
                advanced  by  the  Master  Servicer,  the  Special  Servicer  or
                Trustee,  in respect of such Distribution  Date) with respect to
                the Mortgage Loans;

        (ii)    the principal  component of all Extended Monthly Payments due on
                the  related  Due Date (if  received,  or advanced by the Master
                Servicer,  the Special  Servicer or Trustee,  in respect of such
                Distribution Date) with respect to the Mortgage Loans;

        (iii)   the principal  component of any payments  (including any Balloon
                Payment) on any Mortgage  Loan received on or after the Maturity
                Date thereof in the related Collection Period; and

        (iv)    the portion of  Unscheduled  Payments  allocable to principal of
                any  Mortgage  Loan  received  or  applied  during  the  related
                Collection   Period,   net  of  the  principal  portion  of  any
                unreimbursed P&I Advances related to such Mortgage Loan.

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

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

     "Private Global Certificate": As defined in Section 5.01 hereof.

     "Property Advance": As to any Mortgage Loan, any advance made by the Master
Servicer,  Special  Servicer or the  Trustee in respect of  Property  Protection
Expenses or any expenses incurred to protect,  preserve and enforce the security
for a Mortgage Loan or taxes and assessments or insurance premiums,  pursuant to
Section 3.04, Section 3.08 or Section 3.22, as applicable. Each reference to the
payment or  reimbursement  of a  Property  Advance  shall be deemed to  include,
whether or not  specifically  referred to, payment or  reimbursement of interest
thereon at the Advance  Rate from and  including  the date of the making of such
Advance through and including the date of payment or reimbursement.

     "Property  Protection  Expenses":  Any costs and  expenses  incurred by the
Master  Servicer  or the Special  Servicer  pursuant  to  Sections  3.04,  3.08,
3.10(a),  3.10(b),  3.10(f), 3.10(g), 3.10(i) and 3.17(b) or indicated herein as
being a cost or expense to be  advanced  by the Master  Servicer  or the Special
Servicer, as applicable.

     "Public Global  Certificate":  Each of the Class A-1, Class A-2, Class A-3,
Class B, Class C, Class D, Class E and Class F Certificates  so long as any such
Class of Certificates is registered in the name of a nominee of the Depository.

     "Quail  Springs Mall Loan":  The Mortgage Loan  identified as No. 11 on the
Mortgage Loan Schedule.

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

     "Qualified Insurer":  As used in Sections 3.08 and 5.08, in the case of (i)
all  policies  not  referred to in clause (ii) below,  an  insurance  company or
security or bonding company  qualified to write the related  insurance policy in
the relevant jurisdiction and whose claims paying ability is rated in one of the
two highest  applicable rating categories by S&P and Fitch, and (ii) in the case
of the  fidelity  bond and the errors and  omissions  insurance  required  to be
maintained pursuant to Section 3.08(c),  shall have a claim paying ability rated
by each Rating Agency (and if such company is not rated by Fitch,  is rated A:IX
by Best's Rating Guide) no lower than two ratings categories  (without regard to
pluses or minuses)  lower than the highest  rating of any  outstanding  Class of
Certificates  from time to time,  but in no event  lower than "BBB" by Fitch and
S&P,  unless in the case where such insurance is not rated by one or more Rating
Agencies or where such  insurance  has a claims  paying  ability rated by one or
more Rating Agencies in a rating category lower than required herein,  each such
Rating Agency has confirmed in writing that obtaining the related insurance from
an  insurance  company that is not rated by such Rating  Agency  (subject to the
foregoing  exceptions)  or that has a lower  claims  paying  ability  than  such
requirements  shall not result, in and of itself, in a downgrade,  qualification
or withdrawal of the then current  ratings by such Rating Agency to any Class of
Certificates,  provided that Gulf  Underwriter's  Insurance  Company,  Lexington
Insurance Company and Steadfast  Insurance Company,  shall be Qualified Insurers
for so long as there is no downgrade,  qualification or withdrawal of the rating
of such institutions from their ratings as of the Closing Date.

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

     "Ramco-Gershenson  Pool Loan": The Mortgage Loan identified as No. 9 on the
Mortgage Loan Schedule.

     "Rated Final  Distribution  Date": The Distribution  Date occurring in June
2030.

     "Rating  Agency":  Any of Fitch or S&P.  References  herein to the  highest
long-term  unsecured debt rating  category of Fitch and S&P shall mean "AAA" and
in the case of any other rating agency shall mean such highest  rating  category
or better without regard to any plus or minus or numerical qualification.

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

     "Realized Loss": With respect to any Distribution Date, the amount, if any,
by which the aggregate  Certificate  Principal Amount of the Certificates  after
giving effect to distributions on such  Distribution  Date exceeds the aggregate
Stated  Principal  Balance of the  Mortgage  Loans  after  giving  effect to any
payments  of  principal  received  or  advanced  with  respect  to the Due  Date
occurring immediately prior to such Distribution Date.

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

     "Record  Date":  With respect to each  Distribution  Date and each Class of
Certificates,  the close of  business  on the last day of the month  immediately
preceding the month in which such  Distribution  Date occurs,  or if such day is
not a Business Day, the immediately preceding Business Day.

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

     "Regulation D": Regulation D under the Act.

     "Regulation S":  Regulation S under the Act.

     "Regulation S Global Certificate": As defined in Section 5.01.

     "Regulation  S Investor":  With respect to a transferee of an interest in a
Regulation  S Global  Certificate,  a transferee  that  acquires  such  interest
pursuant to Regulation S.

     "Regulation S Transfer Certificate":  As defined in Section 5.02(c)(i)(B).

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

                                                 Related Lower-Tier
           Related Certificate                   Regular Interest
           -------------------                   ----------------
           Class A-1.........................    Class LA-1
           Class A-2.........................    Class LA-2
           Class A-3.........................    Class LA-3
           Class B...........................    Class LB
           Class C...........................    Class LC
           Class D...........................    Class LD
           Class E...........................    Class LE
           Class F...........................    Class LF
           Class G...........................    Class LG
           Class H...........................    Class LH
           Class J...........................    Class LJ



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

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

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

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

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

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

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

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

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

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

     "REO  Proceeds":  With  respect to any REO  Property  and the  related  REO
Mortgage  Loan,  all revenues  received by the Special  Servicer with respect to
such REO  Property  or REO  Mortgage  Loan which do not  constitute  Liquidation
Proceeds.

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

     "Repurchase Price": With respect to a Mortgage Loan, the sum of:

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

        (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 Collection Period of purchase;

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

        (iv)    all reasonable out-of-pocket expenses reasonably incurred by the
                Master  Servicer,  the Special  Servicer,  the Depositor and the
                Trustee in respect of the breach  giving rise to the  repurchase
                obligation,   including   any   expenses   arising  out  of  the
                enforcement of the repurchase obligation, which are reimbursable
                to such parties pursuant to the terms herein.

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

     "Reserve Accounts": With respect to any Mortgage Loan, reserve accounts, if
any,  established  pursuant to the Mortgage or the Loan Agreement and any Escrow
Account.  Any Reserve Account shall be beneficially owned for federal income tax
purposes by the Person who is entitled  to receive  the  reinvestment  income or
gain thereon in accordance with the terms and provisions of the related Mortgage
Loan and Section 3.07, which Person shall be taxed on all reinvestment income or
gain thereon.  To the extent not  inconsistent  with the related  Mortgage Loan,
each such Reserve Account shall be an Eligible Account.

     "Residual Certificates":  The Class R and Class LR Certificates.

     "Responsible Officer": Any officer of the Corporate Trust Department of the
Trustee (and, in the event that the Trustee is not the Certificate  Registrar or
the  Paying  Agent,  of the  Certificate  Registrar  or  the  Paying  Agent,  as
applicable)  assigned to the Corporate  Trust Office with direct  responsibility
for the  administration of this Agreement and also, with respect to a particular
matter,  any other  officer  to whom such  matter is  referred  because  of such
officer's knowledge of and familiarity with the particular subject,  and, in the
case of any certification  required to be signed by a Responsible Officer,  such
an officer  whose name and  specimen  signature  appears on a list of  corporate
trust officers furnished to the Master Servicer by the Trustee, as such list may
from time to time be amended.

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

     "Revised  Mortgage  Rate":  With respect to any Mortgage  Loan, the revised
Mortgage Rate on each such  Mortgage Loan (in the absence of a default),  as set
forth on the Mortgage Loan Schedule.

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

     "Rule 144A Global Certificates": As defined in Section 5.01.

     "S&P":  Standard & Poor's Ratings  Services,  a division of The McGraw Hill
Companies, Inc.

     "Scheduled Final  Distribution  Date":  The Distribution  Date occurring in
June, 2028.

     "Secore": Secore Financial Corporation, a Pennsylvania corporation.

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

     "Servicing   Fee":   With  respect  to  each  Mortgage  Loan  and  for  any
Distribution  Date, an amount equal to the product of (i) the related  Servicing
Fee Rate (converted to a monthly rate) and (ii) the Stated Principal  Balance of
such Mortgage Loan;  provided,  that such amounts shall be computed on the basis
of the same  principal  amount and,  in  connection  with any  partial  interest
payment,  for the same period  respecting which any related interest payment due
or deemed due on the related Mortgage Loan is computed. Such amount includes the
compensation payable to the Master Servicer and the Trustee Fee. With respect to
any  Distribution  Date,  to the  extent  that  there  are  Prepayment  Interest
Shortfalls  with respect to Principal  Prepayments  received  during the related
Collection  Period,  the  Servicing  Fee to  which  the  Master  Servicer  would
otherwise  be  entitled  to with  respect  to all the  Mortgage  Loans  for such
Distribution  Date (but not the fees  payable to the  Special  Servicer  and the
Trustee),  excluding  the monthly  pro-rated  amount of the annual Rating Agency
surveillance  fees allocable to the Glenborough Pool Loan, shall be reduced (but
not below zero) up to the amount  sufficient  to fully  offset  such  Prepayment
Interest Shortfalls.

     "Servicing Fee Rate": A rate equal to: (a) with respect to the  Glenborough
Pool Loan,  0.033% per annum;  and (b) with respect to all other Mortgage Loans,
0.028% per annum.

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

     "Servicing  Standard":  With  respect  to the  Master  Servicer  or Special
Servicer shall mean the servicing of the Mortgage  Loans by the Master  Servicer
or Special  Servicer in the best interests of and for the sole benefit of all of
the Certificateholders (as determined by the Master Servicer or Special Servicer
as the case may be, in the exercise of its good faith and  reasonable  judgment)
and in accordance  with  applicable  law, the specific  terms of the  respective
Mortgage  Loans and this Agreement and to the extent not  inconsistent  with the
foregoing,  in the same  manner  in  which,  and with the same  care,  skill and
diligence  as is normal  and usual in its  general  mortgage  servicing  and REO
property  management   activities  on  behalf  of  third  parties,   giving  due
consideration   to  customary  and  usual   standards  of  practice  of  prudent
institutional  commercial  mortgage lenders servicing their own loans and to the
maximization  of the net present value of the Mortgage  Loans, or the same care,
skill,  prudence and diligence  which the Master  Servicer and Special  Servicer
uses for loans serviced for their own account, whichever is higher, with respect
to mortgage loans and REO  properties  that are comparable to those for which it
is responsible hereunder, and in each event with a view to the timely collection
of all scheduled payments of principal and interest under the Mortgage Loans or,
if a Mortgage Loan comes into and continues in default and if, in the good faith
and reasonable  judgment of the Special Servicer,  no satisfactory  arrangements
can be made for the collection of the delinquent  payments,  the maximization of
the recovery on such  Mortgage Loan to the  Certificateholders  (as a collective
whole) on a  present  value  basis  (the  relevant  discounting  of  anticipated
collection that will be distributable to  Certificateholders  to be performed at
the related Net Mortgage Rate), but in any case without regard to:

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

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

        (iii)   the Master Servicer's or Special  Servicer's  obligation to make
                Advances;

        (iv)    the right of the Master  Servicer (or any Affiliate  thereof) or
                the Special Servicer (or any Affiliate thereof), as the case may
                be, to receive reimbursement of costs, or the sufficiency of any
                compensation  for its services  hereunder or with respect to any
                particular transaction;

        (v)     the ownership,  servicing or management for others or itself, by
                the  Master  Servicer  or the  Special  Servicer  of  any  other
                mortgage loans or properties; or

        (vi)    any obligation of the Master Servicer or Special Servicer, if it
                is also an  Originator,  to pay any indemnity with respect to or
                repurchase of any Mortgage Loan.

     "Special Event Report": As defined in Section 3.20.

     "Special  Servicer":  Clarion  Partners,  LLC,  or  any  successor  Special
Servicer appointed as provided herein.

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

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

     "Special Servicing Compensation": With respect to any Mortgage Loan, any of
the Special  Servicing Fee, the Special  Servicing  Rehabilitation  Fee, and the
Liquidation Fee which shall be due to the Special Servicer.

     "Special  Servicing Fee": With respect to each Specially  Serviced Mortgage
Loan and any  Distribution  Date, an amount per Interest Accrual Period equal to
the product of (i)  one-twelfth  of the Special  Servicing Fee Rate and (ii) the
Stated Principal  Balance of such Specially  Serviced  Mortgage Loan;  provided,
that such amounts shall be computed on the basis of the same  principal  amount,
in  connection  with any  partial  interest  payment,  and for the  same  period
respecting  which any related  interest payment due or deemed due on the related
Mortgage  Loan is  computed;  provided  further,  that  such  fee for the  first
Interest Accrual Period shall be appropriately prorated to reflect the fact that
the first Interest Accrual Period is less than a full month.

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

     "Special  Servicing  Rehabilitation  Fee": As to any Mortgage Loan that has
been a Specially Serviced Mortgage Loan, on the occasion that such Mortgage Loan
has not been a Specially Serviced Mortgage Loan for three consecutive Collection
Periods (or 12 consecutive  Collection  Periods in the case of any Mortgage Loan
which became a Specially  Serviced  Mortgage  Loan as a result of  circumstances
described in clauses (iii) through (vii) of the definition  thereof),  an amount
equal to 1.00% of the highest  Stated  Principal  Balance of such  Mortgage Loan
while it was a Specially Serviced Mortgage Loan;  provided,  however,  that such
Special  Servicing  Rehabilitation  Fee shall be due only once for each Mortgage
Loan during the term of this Agreement.

     "Specially  Serviced Mortgage Loan":  Subject to Section 3.24, any Mortgage
Loan with respect to which:

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

        (ii)    the   Master   Servicer   or  the   Trustee,   individually   or
                collectively,   have  made   four   consecutive   P&I   Advances
                (regardless of whether such P&I Advances have been  reimbursed),
                other than any P&I  Advance  with  respect to which the  related
                Monthly  Payment was  received  during the related  grace period
                specified in the applicable Loan Documents;

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

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

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

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

        (vii)   in the  opinion  of the  Master  Servicer  (consistent  with the
                Servicing  Standard) a default under a Mortgage Loan is imminent
                and such  Mortgage  Loan  deserves the  attention of the Special
                Servicer;

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

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

     (b) with respect to the circumstances  described in clause (iii), (iv), (v)
and  (vii)  above,  when  such  circumstances  cease to exist in the good  faith
judgment of the Master Servicer; or

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

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

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

     "Stated Principal  Balance":  With respect to any Mortgage Loan at any date
of determination, an amount equal to (a) the principal balance as of the Cut-Off
Date of such Mortgage  Loan,  minus (b) the sum of (i) the principal  portion of
each Monthly  Payment or, if applicable,  Extended  Monthly  Payment due on such
Mortgage Loan after the Cut-Off Date and prior to such date of determination, if
received from the Borrower or advanced by the Master  Servicer or Trustee,  (ii)
all Balloon Payments,  voluntary and involuntary principal prepayments and other
unscheduled  collections  of principal  received  with respect to such  Mortgage
Loan,  to the  extent  distributed  to  Certificateholders  or  applied to other
payments  required under this Agreement  before such date of  determination  and
(iii) any adjustment to the principal  balance of such Mortgage Loan as a result
of a  reduction  of  principal  by a  bankruptcy  court  or  as  a  result  of a
modification reducing the principal amount due on such Mortgage Loan. The Stated
Principal  Balance of a Mortgage Loan with respect to which title to the related
Mortgaged Property has been acquired by the Trust Fund is equal to the principal
balance thereof outstanding on the date on which such title is acquired less any
Net REO  Proceeds  allocated  to principal  on such  Mortgage  Loan.  The Stated
Principal  Balance of a Specially  Serviced  Mortgage Loan with respect to which
the Special Servicer has made a Final Recovery Determination is zero.

     "Sub-servicing Agreements": As defined in Section 3.01(c).

     "Subordinate Certificates":  Any of the Class B, Class C, Class D, Class E,
Class F, Class G, Class H and Class J Certificates.

     "Summary Report": A quarterly report or annual summary of quarterly reports
setting  forth the  information  with  respect to the  Borrowers  and  Mortgaged
Properties, substantially in the form of Exhibit H hereto.

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

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

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

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

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

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

     "Treasury Rate":  The yield  calculated by the linear  interpolation of the
yields,  as  reported  in Federal  Reserve  Statistical  Release  H.15--Selected
Interest Rates under the heading "U.S. government  securities/Treasury  constant
maturities"  for the week  ending  prior to the date of the  relevant  principal
prepayment,  of U.S.  Treasury  constant  maturities  with a maturity  date (one
longer and one shorter) most nearly  approximating  the maturity of the Mortgage
Loan prepaid. If Release H.15 is no longer published, the Trustee shall select a
comparable publication to determine the Treasury Rate.

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

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

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

     "Trustee Fee": With respect to each Mortgage Loan and for any  Distribution
Date,  an  amount  per  Interest  Accrual  Period  equal to the  product  of (i)
one-twelfth  of the Trustee  Fee Rate  multiplied  by (ii) the Stated  Principal
Balance of such Mortgage Loan; provided,  that such amounts shall be computed on
the basis of the same principal amount and for the same period  respecting which
any related  interest  payment due or deemed due on the related Mortgage Loan is
computed.

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

     "Underwriter": Morgan Stanley & Co. Incorporated

     "Unscheduled  Payments":  With respect to a Mortgage  Loan and a Collection
Period,   all  Net  Liquidation   Proceeds,   Net  Insurance  Proceeds  and  net
condemnation   proceeds   payable  under  such  Mortgage   Loan,  any  Principal
Prepayment,  any delinquent  Monthly Payment  received from the related Borrower
after the  Master  Servicer  Remittance  Date for the Due Date  related  to such
Monthly  Payment,  any Repurchase  Price received in connection  with a Mortgage
Loan  repurchased  from the Trust Fund pursuant to Sections 2.03,  3.18 or 9.01,
and any other payments under or with respect to such Mortgage Loan not scheduled
to be made,  but  excluding  Prepayment  Premiums,  Deferred  Interest,  Default
Interest,  and any amount  paid in  connection  with the  release of the related
Mortgaged Properties through defeasance.

     "Updated Appraisal":  An appraisal of a Mortgaged Property or REO Property,
as the case may be, conducted  subsequent to any appraisal performed on or prior
to the Cut-Off Date and in  accordance  with MAI  standards,  the costs of which
shall be paid as a Property Advance by the Master Servicer.  Updated  Appraisals
shall be  conducted  by an  Independent  MAI  appraiser  selected by the Special
Servicer.

     "Upper-Tier  Distribution  Account":  The trust account or accounts created
and maintained as a separate  trust account or accounts by the Trustee  pursuant
to  Section  3.05(b),  which  shall be  entitled  "State  Street  Bank and Trust
Company,  as  Trustee,  in trust for Holders of Morgan  Stanley  Capital I Inc.,
Commercial  Mortgage  Pass-Through  Certificates,  Series  1998-XL1,  Upper-Tier
Distribution Account" and which must be an Eligible Account.

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

     "U.S. Person": A person that is 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 elect to be treated as U.S. Persons).

     "Voting  Rights":   The  portion  of  the  voting  rights  of  all  of  the
Certificates  that is allocated to any Certificate or Class of Certificates.  At
all times during the term of this Agreement, the percentage of the Voting Rights
assigned  to each Class shall be (a) 0%, in the case of the Class Q, Class R and
Class LR  Certificates,  (b) 4%,  in the case of the Class X  Certificates  (the
"Fixed  Voting  Rights  Percentage");  (c) in the case of any of the Class  A-1,
Class  A-2,  Class  A-3,  Class B,  Class C, Class D, Class E, Class F, Class G,
Class H and Class J Certificates,  a percentage equal to the product of (i) 100%
minus the Fixed Voting  Rights  Percentage  multiplied  by (ii) a fraction,  the
numerator of which is equal to the aggregate  outstanding  Certificate Principal
Amount of any such Class  (which will be reduced for this  purpose by the amount
of any  Appraisal  Reduction  Amounts  notionally  allocated  to such Class,  if
applicable) and the  denominator of which is equal to the aggregate  outstanding
Certificate Principal Amounts of all Classes of Certificates.  The Voting Rights
of any Class of Certificates shall be allocated among Holders of Certificates of
such Class in proportion to their respective Percentage Interests. The aggregate
Voting Rights of Holders of more than one Class of  Certificates  shall be equal
to the  sum of the  products  of  each  such  Holder's  Voting  Rights  and  the
percentage of Voting Rights allocated to the related Class of Certificates.  Any
Certificateholder  may  transfer  its Voting  Rights  without  transferring  its
ownership   interest   in  the   related   Certificates   provided   that   such
Certificateholder  provides  notice of such transfer to the Trustee prior to the
effectiveness of such transfer.

     "WAC Rate": With respect to any Distribution  Date, the weighted average of
the Net Mortgage Rates in effect for the Mortgage Loans as of their Due Dates in
the month preceding the month in which such Distribution Date occurs weighted on
the basis of their respective Stated Principal Balances on such Due Date.

     "Wells Fargo Office Tower Loan":  The Mortgage Loan  identified as No. 3 on
the Mortgage Loan Schedule.

     "West Town Mall":  The Mortgage  Loan  identified  as No. 4 on the Mortgage
Loan Schedule.


<PAGE>

     SECTION 1.02. Certain Calculations.

     Unless otherwise specified herein, the following provisions shall apply:

     (a) All  calculations  of interest with respect to the Mortgage Loans shall
be made in  accordance  with the terms of the related  Note and  Mortgage or, if
such documents do not specify the basis upon which interest accrues thereon,  on
the basis of 30 days in each month and a 360-day year.

     (b) The portion of any Insurance  Proceeds and Net Liquidation  Proceeds in
respect of a Mortgage Loan  allocable to principal  shall equal the total amount
of such proceeds minus (i) any portion thereof  payable to the Master  Servicer,
the Special Servicer or the Trustee pursuant to the provisions of this Agreement
and (ii) a  portion  thereof  equal to the  interest  component  of the  Monthly
Payment or  Extended  Monthly  Payment,  as the case may be, at the  related Net
Mortgage  Rate from the date as to which  interest was last paid by the Borrower
up to but not  including  the Due Date in the  Collection  Period in which  such
proceeds are received.

     (c) For  purposes  of  distribution  of  Prepayment  Premiums  pursuant  to
Sections  4.01(a)(ii)  and  4.01(c)  on any  Distribution  Date,  the  Class  of
Lower-Tier Regular Interests or Certificates as to which any prepayment shall be
deemed to be distributed  shall be determined on the assumption that the portion
of the Principal Distribution Amount paid to the Lower-Tier Regular Interests or
Certificates  on such  Distribution  Date in respect of principal  shall consist
first of scheduled payments included in the definition of Principal Distribution
Amount and second of prepayments included in such definition.

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

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

     SECTION 1.03. Certain Constructions.

     For  purposes  of this  Agreement,  references  to the  most  or next  most
subordinate Class of Certificates outstanding at any time shall mean the most or
next most subordinate  Class of Certificates then outstanding as among the Class
A-1, Class A-2, Class A-3, Class X, Class B, Class C, Class D, Class E, Class F,
Class G, Class H and Class J Certificates;  provided, however, that for purposes
of determining the most subordinate Class of Certificates, in the event that the
Class A Certificates are the only Class of Certificates  outstanding (other than
the  Class  X,  Class  Q,  Class  LR or  Class  R  Certificates),  the  Class  A
Certificates  and the Class X Certificates  together will be treated as the most
subordinate Class of Certificates. For purposes of this Agreement, each Class of
Certificates  other than the Class Q, Class LR and Class R Certificates shall be
deemed to be outstanding only to the extent its respective Certificate Principal
Amount or Notional Amount has not been reduced to zero; provided,  however, that
notwithstanding the foregoing,  solely for the purpose of distributing  Deferred
Interest  in  accordance  with the terms  and  priorities  set forth in  Section
4.01(e),  any  Class of  Certificates  entitled  to  distributions  of  Deferred
Interest  shall  continue  to be  deemed  to be  outstanding  for so long as the
Mortgage Loans with respect to which such Class is entitled to  distributions of
Deferred  Interest  received  therefrom (as set forth in Section 4.01(e)) remain
outstanding.  For purposes of this Agreement,  the Class Q Certificates shall be
deemed to be outstanding so long as there are any  Certificates  outstanding and
the Class R and Class LR Certificates  shall be deemed to be outstanding so long
as the Trust REMICs have not been terminated pursuant to Section 9.01.



<PAGE>



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01.  Conveyance of Mortgage Loans; Assignment of Loan Sale
                    Agreement.

     The Depositor,  concurrently  with the execution and delivery hereof,  does
hereby sell,  transfer,  assign,  set over and  otherwise  convey to the Trustee
without recourse (except to the extent herein provided) all the right, title and
interest of the Depositor in and to the Mortgage Loans,  including all rights to
payment in respect thereof, except as set forth below, and any security interest
thereunder  (whether  in real or  personal  property  and  whether  tangible  or
intangible)  in favor  of the  Depositor,  and all  Reserve  Accounts,  Lock-Box
Accounts,  Cash  Collateral  Accounts  and all other  assets  included  or to be
included  in the Trust  Fund for the  benefit  of the  Certificateholders.  Such
transfer and  assignment  includes all  interest  and  principal  due on or with
respect to the Mortgage  Loans other than interest and principal due on or prior
to the Cut-Off  Date.  In  connection  with such  transfer and  assignment,  the
Depositor shall make a cash deposit to the Collection Account in an amount equal
to the Cash Deposit.  The  Depositor,  concurrently  with execution and delivery
hereof, does also hereby transfer,  assign, set over and otherwise convey to the
Trustee without  recourse  (except to the extent provided herein) all the right,
title and interest of the  Depositor  in, to and under the Loan Sale  Agreement.
The Depositor shall cause the Reserve  Accounts,  Cash  Collateral  Accounts and
Lock-Box  Accounts  to be  transferred  to and  held in the  name of the  Master
Servicer on behalf of the Trustee as successor to the applicable Originator.

     In connection with such transfer and assignment, the Depositor shall, on or
prior to the Closing  Date,  deliver to, and deposit  with,  the  Custodian  (on
behalf of the Trustee), with copies to the Master Servicer and Special Servicer,
the  following  documents or  instruments  with respect to each Mortgage Loan so
assigned:

          (i)       the original of the Note,  endorsed  (such  endorsement  may
                    take the form of a note  allonge)  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 Commercial Mortgage  Pass-Through  Certificates,  Series
                    1998-XL1,  without recourse" which Note and all endorsements
                    thereon or allonges thereto shall,  unless the Mortgage Loan
                    was  originated by the related  Originator,  show a complete
                    chain of  endorsement  from the  related  Originator  to the
                    Trustee;  provided,  however,  that the requirements of this
                    clause  (i)  shall  be  satisfied  in the  case  of the  EQR
                    Apartment  Pool  Loan  by the  delivery  or  deposit  of the
                    original of that  certain  lost note  affidavit  dated as of
                    April 2, 1998;

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

          (iii)     an executed  Assignment  of Mortgage that is complete and in
                    suitable form for  recordation in the  jurisdiction in which
                    the Mortgaged  Property is located to "State Street Bank and
                    Trust  Company,  as  Trustee  for  the  Commercial  Mortgage
                    Pass-Through   Certificates,    Series   1998-XL1,   without
                    recourse";

          (iv)      if the  related  security  agreement  is  separate  from the
                    Mortgage,  the  original  executed  version  or  counterpart
                    thereof  of  such  security  agreement  and  the  assignment
                    thereof to the Trustee;

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

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

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

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

          (ix)      copies  of  the  original   Environmental   Reports  of  the
                    Mortgaged  Properties made in connection with origination of
                    the  Mortgage  Loan,  if any,  and  copies  of the  original
                    environmental indemnities, if any;

          (x)       copies of the original  Management  Agreements,  if any, for
                    the Mortgaged Properties and any consents of manager;

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

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

          (xiii)    if  any  related  Lock-Box   Agreement  or  Cash  Collateral
                    Agreement is separate from the Mortgage or Loan Agreement, a
                    copy  thereof;  with respect to the Reserve  Accounts,  Cash
                    Collateral Accounts and Lock-Box Accounts, if any, a copy of
                    the UCC-1 financing statements, if any, submitted for filing
                    with respect to the related  Originator's  security interest
                    in  the  Reserve  Accounts,  Cash  Collateral  Accounts  and
                    Lock-Box Accounts and all funds contained therein (and UCC-2
                    or UCC-3  financing  statements  that are  complete and in a
                    form suitable for filing assigning such security interest to
                    the Trustee on behalf of the Certificateholders);

          (xiv)     the  originals of any letters of credit,  issued in the name
                    of the  Trustee or endorsed  or  accompanied  by an executed
                    transfer certificate showing assignment to the Trustee;

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

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

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

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

     SECTION 2.02. Acceptance by Custodian and the Trustee.

     If the Depositor cannot deliver any original or certified recorded document
described in Section 2.01 on the Closing Date, the Depositor  shall use its best
efforts,  promptly  upon receipt  thereof and in any case not later than 45 days
from the Closing Date, to deliver such original or certified  recorded documents
to the  Custodian  (unless the  Depositor is delayed in making such  delivery by
reason of the fact  that such  documents  shall  not have been  returned  by the
appropriate recording office in which case it shall notify the Custodian and the
Trustee  in  writing  of such  delay and shall  deliver  such  documents  to the
Custodian promptly upon the Depositor's  receipt thereof).  By its execution and
delivery of this Agreement, the Trustee acknowledges the assignment to it of the
Mortgage  Loans in good faith without notice of adverse claims and declares that
the Custodian holds and will hold such documents and all others  delivered to it
constituting  the Mortgage  File (to the extent the documents  constituting  the
Mortgage  File are actually  delivered to the  Custodian)  for any Mortgage Loan
assigned to the  Trustee  hereunder  in trust,  upon the  conditions  herein set
forth, for the use and benefit of all present and future Certificateholders. The
Trustee  agrees to review each  Mortgage  File within 45 days after the later of
(a) the Trustee's receipt of such Mortgage File or (b) execution and delivery of
this Agreement,  to ascertain that all documents  (other than the  Environmental
Reports  referred to in clause (ix) of Section  2.01 which shall be delivered to
the  Master  Servicer)  referred  to in  Section  2.01 above (in the case of the
documents referred to in Section 2.01(iv),  (v), (vi), (vii) (in the case of any
endorsement  thereto) and (viii) and (x) through  (xvi),  as identified to it in
writing by the Depositor) and any original recorded documents referred to in the
first  sentence of this Section 2.02 included in the delivery of a Mortgage File
have been received,  have been  executed,  appear to be what they purport to be,
purport  to be  recorded  or filed  (as  applicable)  and  have  not been  torn,
mutilated or otherwise  defaced,  and that such documents relate to the Mortgage
Loans  identified in the Mortgage Loan  Schedule.  In so doing,  the Trustee may
rely on the purported due execution and  genuineness of any such document and on
the purported genuineness of any signature thereon. If at the conclusion of such
review any document or documents constituting a part of a Mortgage File have not
been executed or received,  have not been recorded or filed (if  required),  are
unrelated to the Mortgage Loans identified in the Mortgage Loan Schedule, appear
not to be what they  purport to be or have been  torn,  mutilated  or  otherwise
defaced,  the  Trustee  shall  promptly  so  notify  the  Depositor  and MSMC by
providing a written report,  setting forth for each affected Mortgage Loan, with
particularity,  the nature of the defective or missing  document.  The Depositor
shall,  or shall  cause MSMC to,  deliver an  executed,  recorded  or  undamaged
document,  as  applicable,  within 90 days of receipt of such  notice or, if the
failure to deliver such document in such form has a material  adverse  effect on
the security provided by the related Mortgaged Property, the Depositor shall, or
shall  cause MSMC to,  repurchase  the related  Mortgage  Loan in the manner and
within the time period  provided in Section 2.03.  None of the Master  Servicer,
the Special  Servicer and the Trustee shall be responsible  for any loss,  cost,
damage or expense to the Trust Fund  resulting  from any  failure to receive any
document constituting a portion of a Mortgage File noted on such a report.

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

     SECTION 2.03. Representations and Warranties of the Depositor.

     (a) The Depositor hereby represents and warrants that:

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

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

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

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

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

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

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

     (c) Upon  discovery  by the  Custodian,  the Master  Servicer,  the Special
Servicer,  or the Trustee of a breach of any  representation or warranty of MSMC
in the Loan Sale  Agreement,  with  respect to any  Mortgage  Loan,  or that any
document  required to be included in the  Mortgage  File does not conform to the
requirements  of Section 2.01,  such Person shall give prompt notice  thereof to
MSMC and the Depositor,  and MSMC shall, to the extent MSMC is obligated to cure
or  repurchase  the  related  Mortgage  Loan,  under  the terms of the Loan Sale
Agreement,  either cure such breach or  repurchase  said  Mortgage  Loan, at the
Repurchase Price within 90 days of the receipt of notice of the breach; it being
understood  and agreed  that none of the  Custodian,  the Master  Servicer,  the
Special Servicer, and the Trustee has an obligation to conduct any investigation
with respect to such matters (except,  in the case of the Mortgage Files, to the
extent provided in Section 2.01); provided, however, that in the event that such
breach or non-conformity (other than a breach or non-conformity that would cause
a related  Mortgage Loan to fail to qualify as a Qualified  Mortgage) is capable
of being cured but not within such 90 day period and MSMC has  commenced  and is
diligently proceeding with the cure of such breach or non-conformity within such
90 day period,  MSMC shall have an  additional  90 days to  complete  such cure;
provided, further, that with respect to such additional 90 day period MSMC shall
have delivered an officer's  certificate to the Trustee and the Master  Servicer
setting  forth the reason such  breach is not capable of being cured  within the
initial 90 day period and what actions MSMC is pursuing in  connection  with the
cure  thereof and stating that MSMC  anticipates  that such breach will be cured
within the additional 90 day period.  Notwithstanding  the  foregoing,  any such
breach or  non-conformity  that  causes  the  related  Mortgage  Loan to fail to
qualify as a Qualified  Mortgage  shall be repurchased by MSMC at the Repurchase
Price within 90 days of the discovery of such breach or non-conformity.

     (d) Upon receipt by the Master  Servicer from MSMC of the Repurchase  Price
for the repurchased Mortgage Loan, the Master Servicer shall deposit such amount
in the Collection  Account,  and the Trustee,  pursuant to Section 3.11,  shall,
upon  receipt of a  certificate  of a  Servicing  Officer  certifying  as to the
receipt by the Master  Servicer of the  Repurchase  Price and the deposit of the
Repurchase  Price into the Collection  Account pursuant to this Section 2.03(d),
release or cause to be  released  to MSMC the  related  Mortgage  File and shall
execute and deliver such  instruments  of transfer or  assignment,  in each case
without recourse, representation or warranty, as shall be prepared by the Master
Servicer to vest in MSMC any Mortgage Loan  released  pursuant  hereto,  and any
rights of MSMC in, to and under the Loan Sale  Agreement  as it  relates to such
Mortgage Loan,  that were initially  transferred to the Trust Fund under Section
2.01,   and  the  Trustee  and  the  Master   Servicer  shall  have  no  further
responsibility with regard to such Mortgage File.

     (e) In the event that MSMC incurs any expense in  connection  with curing a
breach of a  representation  or warranty  pursuant to Section 2.03(c) which also
constitutes a default under the related  Mortgage Loan, MSMC shall have a right,
subrogated to that of the Trustee, as successor to the mortgagee, to recover the
amount of such expenses from the related Borrower. The Master Servicer shall use
reasonable  efforts in recovering,  or assisting  MSMC in  recovering,  from the
related Borrower the amount of any such expenses.

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

     (a) The Master  Servicer,  in its  capacity as Master  Servicer  hereunder,
hereby represents, warrants and covenants that as of the Closing Date:

          (i)       The Master Servicer is a corporation duly organized, validly
                    existing,  and in good standing  under the laws of the State
                    of Delaware; the Master Servicer is, and throughout the term
                    of this Agreement shall remain,  to the extent  necessary to
                    comply  with its  obligations  under  this  Agreement,  duly
                    authorized  and qualified to transact  business as a foreign
                    corporation  in  each   jurisdiction   where  any  Mortgaged
                    Property is located  any and all  business  contemplated  by
                    this  Agreement;  the Master  Servicer  possesses  and shall
                    continue  to  possess  all   requisite   authority,   power,
                    licenses,  permits,  franchises,  and approvals necessary in
                    order to conduct its business and to execute,  deliver,  and
                    comply with its obligations under this Agreement;

          (ii)      The execution and delivery of this  Agreement and the Master
                    Servicer's  performance  of and  compliance  with the  terms
                    hereof in the manner contemplated by this Agreement (A) will
                    not violate  the charter or by-laws of the Master  Servicer,
                    respectively,   or  any  other   instrument   governing  its
                    operations  and (B) will not violate any laws,  regulations,
                    orders or decrees of any governmental  authority  applicable
                    to the Master Servicer,  which violation could reasonably be
                    expected  to  materially  and  adversely  affect  the Master
                    Servicer's performance under this Agreement and (C) will not
                    constitute  a default  (or any event  which,  with notice or
                    lapse of time or both, would constitute a default) under any
                    contract, agreement, or other instrument to which the Master
                    Servicer is a party or which may be applicable to any of its
                    assets;

          (iii)     The  Agreement  constitutes  a  valid,  legal,  and  binding
                    obligation of the Master Servicer, enforceable against it in
                    accordance   with  its   terms,   subject   to   bankruptcy,
                    insolvency, reorganization, receivership laws and other laws
                    of general application affecting the rights of creditors and
                    subject to the application of the rules of equity, including
                    those respecting the availability of specific performance;

          (iv)      The  Agreement  has been duly  executed and delivered by the
                    Master Servicer;

          (v)       All consents, approvals,  authorizations,  orders or filings
                    of or with any court or governmental agency or body, if any,
                    required for the execution, delivery and performance of this
                    Agreement by the Master Servicer have been obtained or made;

          (vi)      There is no action, suit,  proceeding or arbitration pending
                    and, to the best of the Master Servicer's  knowledge,  there
                    is no action, suit proceeding,  arbitration, or governmental
                    investigation  threatened  against the Master  Servicer  the
                    adverse  outcome of which  (whether  pending or  threatened)
                    could  reasonably  be expected to  materially  and adversely
                    affect  the  Master   Servicer's   performance   under  this
                    Agreement;

          (vii)     The  Master   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 3.01; and

          (viii)    Each  officer or  employee of the Master  Servicer  that has
                    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 3.08.  Neither the Master  Servicer nor, to the best
                    of the Master Servicer's  knowledge,  any of its officers or
                    employees   that   is   involved   in   the   servicing   or
                    administration  of  Mortgage  Loans  has been  refused  such
                    coverage or insurance.

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

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

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

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

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

          (v)       There is no action, suit,  proceeding or arbitration pending
                    and, to the best of the Special Servicer's knowledge,  there
                    is no action, suit proceeding,  arbitration, or governmental
                    investigation  threatened  against the Special  Servicer the
                    adverse  outcome of which  (whether  pending or  threatened)
                    could  reasonably  be expected to  materially  and adversely
                    affect  the  Special   Servicer's   performance  under  this
                    Agreement;

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

          (vii)     Each officer or employee of the Special Servicer that has or
                    will 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 3.08.  Neither the Special Servicer nor,
                    to the best of the Special Servicer's knowledge,  any of its
                    officers  or  employees  that is or will be  involved in the
                    servicing  or  administration  of  Mortgage  Loans  has been
                    refused such coverage or insurance.

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

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

     The Trustee acknowledges the assignment to it of the Mortgage Loans and the
delivery of the Mortgage  Files to the  Custodian  (to the extent the  documents
constituting  the  Mortgage  Files are  actually  delivered  to the  Custodian),
subject to the  provisions  of Section 2.01 and Section  2.02 and,  concurrently
with such delivery,  (i) the Trustee acknowledges the issuance of the Lower-Tier
Regular  Interests  to the  Depositor  and the  execution,  authentication,  and
delivery  of the Class LR  Certificates  to or upon the order of the  Depositor,
evidencing  ownership  of the  entire  Lower-Tier  REMIC,  in  exchange  for the
Mortgage  Loans  (other than the Deferred  Interest  and the Default  Interest),
receipt of which is hereby  acknowledged,  (ii) the Depositor hereby conveys all
rights,  title and interest in and to the  Lower-Tier  Regular  Interests to the
Trustee and (iii) the Trustee acknowledges that it has executed and caused to be
authenticated  and  delivered  to and upon the  order of the  Depositor,  (A) in
exchange for the Lower-Tier  Regular  Interests and the Deferred  Interest,  the
Regular  Certificates  and the Class R Certificates  and (B) in exchange for the
Default  Interest,  the  Class  Q  Certificates,  in  authorized  denominations,
registered  in the names set forth in such order and duly  authenticated  by the
Trustee evidencing ownership of the Upper-Tier REMIC and the undivided interests
in the Grantor Trust set forth in Section 2.06(b).

      SECTION 2.06.  Miscellaneous REMIC and Grantor Trust Provisions.

     (a) The Class LA-1,  Class LA-2,  Class LA-3, Class LB, Class LC, Class LD,
Class  LE,  Class LF,  Class LG,  Class LH and  Class LJ  Interests  are  hereby
designated as "regular  interests" in the Lower-Tier REMIC within the meaning of
Section  860G(a)(1)  of the  Code,  and the  Class LR  Certificates  are  hereby
designated  as the sole class of "residual  interests" in the  Lower-Tier  REMIC
within the meaning of Section  860G(a)(2) of the Code. The Class A-1, Class A-2,
Class A-3,  Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class
H and Class J  Certificates  are hereby  designated as  representing  beneficial
interests in "regular  interests" in the Upper-Tier  REMIC within the meaning of
Section  860G(a)(1)  of the  Code  and  the  Class  R  Certificates  are  hereby
designated  as the sole class of "residual  interests" in the  Upper-Tier  REMIC
within the meaning of Section 860G(a)(2) of the Code. The Closing Date is hereby
designated as the "Startup Day" of the Lower-Tier REMIC and the Upper-Tier REMIC
within the  meaning of Section  860G(a)(9)  of the Code.  The  "latest  possible
maturity date" of the Lower-Tier Regular Interests and the Regular  Certificates
for  purposes  of  Section  860G(a)(1)  of  the  Code  is  the  Scheduled  Final
Distribution Date.

     (b) The  Class Q  Certificates  represent  pro  rata  undivided  beneficial
interests in the Default  Interest  (subject to the obligation of the Trust Fund
to pay the  Advance  Interest  Amounts),  proceeds  therefrom  and  the  Class Q
Distribution  Account. The Class B, Class C, Class D, Class E, Class F, Class G,
Class  H and  Class J  Certificates  represent  pro  rata  undivided  beneficial
interests  in any  Deferred  Interest  with  respect to the  Mortgage  Loans and
related  portions  of  the  Deferred  Interest   Distribution  Account,  in  the
proportions  specified  in  Section  4.01(e).  The Class Q  Certificates  do not
represent  regular or residual  interests in either the Upper-Tier  REMIC or the
Lower-Tier REMIC.

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



<PAGE>



                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                              OF THE MORTGAGE LOANS

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

     (a) The Master  Servicer and the Special  Servicer,  each as an independent
contractor,  shall service and  administer  the Mortgage  Loans on behalf of the
Trust Fund and the Trustee (as trustee  for  Certificateholders)  in  accordance
with the Servicing  Standard.  To the extent  consistent  with the foregoing and
subject  to any  express  limitations  set forth in this  Agreement,  the Master
Servicer  and Special  Servicer  shall seek to maximize  the timely and complete
recovery of principal  and interest on the Mortgage  Loans.  Subject only to the
Servicing  Standard,  the Master  Servicer and Special  Servicer shall have full
power and authority, acting alone or through sub-servicers (subject to paragraph
(c) of this Section 3.01 and to Section 3.02), to do or cause to be done any and
all things in connection  with such  servicing and  administration  which it may
deem consistent with the Servicing Standard and, in its reasonable judgment,  in
the best interests of the  Certificateholders,  including,  without  limitation,
with respect to each Mortgage Loan, to prepare,  execute and deliver,  on behalf
of the  Certificateholders  and  the  Trustee  or any of  them:  (i) any and all
financing statements, continuation statements and other documents or instruments
necessary  to  maintain  the  lien  on  each  Mortgaged   Property  and  related
collateral;  (ii) any modifications,  waivers, consents or amendments to or with
respect to any documents  contained in the related  Mortgage File; and (iii) any
and all  instruments  of  satisfaction  or  cancellation,  or of partial or full
release or discharge, and all other comparable instruments,  with respect to the
Mortgage  Loans and the Mortgaged  Properties.  Notwithstanding  the  foregoing,
neither the Master Servicer nor the Special Servicer shall modify,  amend, waive
or  otherwise  consent to any change of the terms of any  Mortgage  Loan  except
under the  circumstances  described in Sections 3.09, 3.10, 3.25 and 3.26 or the
definition of Extended  Monthly Payment hereof.  The Master Servicer and Special
Servicer  shall service and  administer  the Mortgage  Loans in accordance  with
applicable  law and shall provide to the  Borrowers  any reports  required to be
provided to them thereby.  Subject to Section 3.11, the Trustee shall,  upon the
receipt of a written request of a Servicing Officer,  execute and deliver to the
Master Servicer and Special  Servicer any powers of attorney and other documents
prepared  by  the  Master  Servicer  and  Special   Servicer  and  necessary  or
appropriate (as certified in such written request) to enable the Master Servicer
and Special  Servicer to carry out their  servicing  and  administrative  duties
hereunder.  Each of the Master Servicer and the Special Servicer shall indemnify
the  Trustee for any and all costs,  liabilities  and  expenses  incurred by the
Trustee in  connection  with the  negligent or willful  misuse of such powers of
attorney by the Master Servicer or the Special Servicer, as applicable.

     (b) Unless  otherwise  provided in the related Loan  Documents,  the Master
Servicer  shall apply any partial  Principal  Prepayment  received on a Mortgage
Loan on a date other than a Due Date to the  principal  balance of such Mortgage
Loan as of the Due  Date  immediately  following  the  date of  receipt  of such
partial  Principal  Prepayment.  Unless  otherwise  provided in the related Loan
Documents, the Master Servicer shall apply any amounts received on U.S. Treasury
obligations  (which  shall not be redeemed by the Master  Servicer  prior to the
maturity  thereof) in respect of a Mortgage Loan being defeased  pursuant to its
terms to the  principal  balance of and interest on such Mortgage Loan as of the
Due Date immediately following the receipt of such amounts.

     (c) Each of the Master  Servicer  and the Special  Servicer  may enter into
sub-servicing  agreements (each a "Sub-servicing  Agreement") with third parties
with respect to any of its respective obligations  hereunder,  provided that (i)
any such agreement  shall be consistent  with the provisions of this  Agreement,
(ii) no sub-servicer retained by the Master Servicer or the Special Servicer, as
applicable,  shall grant any  modification,  waiver or amendment to any Mortgage
Loan without the  approval of the Master  Servicer or the Special  Servicer,  as
applicable,  which  approval  shall be given or withheld in accordance  with the
procedures set forth in Sections 3.09,  3.10,  3.25,  3.26, or the definition of
Extended  Monthly  Payment and (iii) such agreement shall be consistent with the
Servicing Standard. Any such sub-servicing agreement may permit the sub-servicer
to  delegate  its  duties  to agents or  subcontractors  so long as the  related
agreements or  arrangements  with such agents or  subcontractors  are consistent
with the provisions of this Section 3.01(c). Any sub-servicing agreement entered
into by the Master  Servicer  or the  Special  Servicer,  as  applicable,  shall
provide that it may be assumed or terminated by the Trustee,  if the Trustee has
assumed the duties of the Master  Servicer or the  Special  Servicer,  or by any
successor Master Servicer or Special  Servicer,  as applicable,  without cost or
obligation  to the  assuming or  terminating  party or the Trust Fund,  upon the
assumption  by such  party of the  obligations  of the  Master  Servicer  or the
Special Servicer,  as applicable,  pursuant to Section 7.02; provided,  however,
the Trustee or any  successor  Master  Servicer  shall assume the  sub-servicing
agreements with the Initial Sub-servicers, provided that such Persons are not in
default under their respective Sub-servicing Agreements.

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

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

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

     SECTION 3.02.  Liability of the Master Servicer and Special Servicer.

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

     SECTION 3.03.  Collection of Certain Mortgage Loan Payments.

     (a) The Master Servicer or the Special Servicer,  as applicable,  shall use
its reasonable best efforts,  consistent with the Servicing Standard, to collect
all payments  called for under the terms and provisions of the Mortgage Loans it
is obligated to service hereunder,  and shall follow the Servicing Standard with
respect to such  collection  procedures.  The  Master  Servicer  or the  Special
Servicer, as applicable,  shall use its reasonable best efforts, consistent with
the  Servicing  Standard,  to collect  income  statements,  rent rolls and other
reporting  information  from Borrowers as required by the related Loan Documents
and the terms hereof.  Consistent  with the  foregoing,  the Master  Servicer or
Special  Servicer,  as applicable,  may in its discretion waive any late payment
charge in connection  with any  delinquent  Monthly  Payment with respect to any
Mortgage  Loan. In addition,  the Master  Servicer or the Special  Servicer,  as
applicable,  shall  be  entitled  to  take  such  actions  with  respect  to the
collection of payments on the Mortgage  Loans as are permitted or required under
Section 3.25 hereof.

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

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

     (a) With respect to each Mortgage Loan (other than any REO Mortgage  Loan),
the Master Servicer shall maintain accurate records with respect to each related
Mortgaged Property reflecting the status of taxes, assessments, ground rents and
other  similar  items  that are or may  become a lien on the  related  Mortgaged
Property and the status of insurance premiums payable with respect thereto. From
time to time,  the  Master  Servicer  shall (i) shall  use its  reasonable  best
efforts,  consistent  with the Servicing  Standard,  to obtain all bills for the
payment of such items (including renewal premiums),  and (ii) subject to Section
3.08 with respect to the payment of insurance  premiums,  effect  payment of all
such bills with respect to such  Mortgaged  Properties  prior to the  applicable
penalty or  termination  date, in each case  employing  for such purpose  Escrow
Payments as allowed under the terms of the related  Mortgage Loan. If a Borrower
fails to make any  such  payment  on a  timely  basis  or  collections  from the
Borrower are insufficient to pay any such item before the applicable  penalty or
termination  date, the Master Servicer shall advance the amount of any shortfall
as a Property  Advance unless the Master  Servicer  determines in its good faith
business judgment that such Advance would be a Nonrecoverable Advance; provided,
however, that with respect to the payment of taxes and assessments, in the event
that the Master Servicer  reasonably  anticipates that such bill will be paid by
the  related  Borrower  prior  to the  close  of  business  on such  penalty  or
termination  date,  the  Master  Servicer  may  delay  payment  of  such  tax or
assessment until the earlier of (i) five Business Days after the Master Servicer
has determined that such bill has not been paid by the related Borrower prior to
the close of business on such penalty or  termination  date and (ii)  forty-five
(45) days past such  penalty or  termination  date;  provided  that  during such
forty-five  day  period  the  Master  Servicer  shall  use its best  efforts  to
determine  whether the related Borrower has paid such tax or assessment prior to
the close of business on such penalty or termination  date. The Master  Servicer
shall be entitled to  reimbursement  of Advances,  with interest  thereon at the
Advance  Rate,  that it makes  pursuant to the  preceding  sentence from amounts
received on or in respect of the related  Mortgage  Loan  respecting  which such
Advance was made or if such Advance has become a Nonrecoverable  Advance, to the
extent  permitted by Section 3.06 of this  Agreement.  No costs  incurred by the
Master  Servicer  in  effecting  the  payment  of taxes and  assessments  on the
Mortgaged  Properties  shall,  for the purpose of calculating  distributions  to
Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

     (b) The Master  Servicer shall  segregate and hold all funds  collected and
received pursuant to any Mortgage Loan constituting Escrow Payments separate and
apart  from any of its own funds and  general  assets  and shall  establish  and
maintain one or more segregated  custodial  accounts (each, an "Escrow Account")
into which all Escrow Payments shall be deposited  within one Business Day after
receipt.  The Master  Servicer  shall also deposit into each  applicable  Escrow
Account any amounts  representing  losses on Permitted  Investments  pursuant to
Section  3.07(b) and any Insurance  Proceeds or  Liquidation  Proceeds which are
required to be applied to the  restoration  or repair of any Mortgaged  Property
pursuant  to the  related  Mortgage  Loan.  Escrow  Accounts  shall be  Eligible
Accounts  (except to the extent the related Mortgage Loan requires or permits it
to be held in an account that is not an Eligible Account) and shall be entitled,
"Midland Loan Services, Inc., as Master Servicer, in trust for State Street Bank
and Trust Company,  as Trustee in trust for Holders of Morgan Stanley  Capital I
Inc., Commercial Mortgage Pass-Through Certificates, Series 1998-XL1 and Various
Borrowers".  Withdrawals  from an  Escrow  Account  may be  made  by the  Master
Servicer only:

          (i)       to effect timely payments of items for which Escrow Payments
                    have been made in accordance with the related Loan Documents
                    and in  accordance  with the terms of the  related  Mortgage
                    Loan;

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

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

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

          (v)       to pay from  time to time to the  related  Borrower  (A) any
                    interest or investment  income earned on funds  deposited in
                    the Escrow  Account if such income is required to be paid to
                    the  related  Borrower  under  law  or by the  terms  of the
                    Mortgage  Loan, or otherwise to the Master  Servicer and (B)
                    any other  funds  required  to be  released  to the  related
                    Borrowers pursuant to the related Loan Documents; and

          (vi)      to remove any funds deposited in an Escrow Account that were
                    not required to be deposited therein.

     SECTION  3.05.   Collection  Account; Upper-Tier Distribution  Account;
                      Lower-Tier Distribution Account; Class Q Distribution
                      Account; and Deferred Interest Distribution Account.

     (a) The Master Servicer shall establish and maintain the Collection Account
in the Trustee's name, for the benefit of the Certificateholders and the Trustee
as the Holder of the Lower-Tier Regular Interests.  The Collection Account shall
be established and maintained as an Eligible Account.  The Master Servicer shall
deposit or cause to be deposited in the  Collection  Account within one Business
Day following receipt the following payments and collections received or made by
it on or with respect to the Mortgage Loans:

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

          (ii)      all  payments on account of interest on the  Mortgage  Loans
                    and the interest portion of all Unscheduled Payments;

          (iii)     all Prepayment Premiums;

          (iv)      any  amounts  required to be  deposited  pursuant to Section
                    3.07(b) in connection  with net losses realized on Permitted
                    Investments  with  respect to funds  held in the  Collection
                    Account;

          (v)       all Net REO Proceeds  withdrawn from an REO Account pursuant
                    to Section  3.17(b) and all Net  Insurance  Proceeds and Net
                    Liquidation Proceeds;

          (vi)      any  amounts   received  from  Borrowers   which   represent
                    recoveries of Property  Protection  Expenses,  to the extent
                    not  permitted  to be  retained  by the Master  Servicer  as
                    provided herein; and

          (vii)     any  other  amounts  required  by  the  provisions  of  this
                    Agreement to be deposited into the Collection Account by the
                    Master  Servicer  or Special  Servicer,  including,  without
                    limitation,  proceeds of any  repurchase  of a Mortgage Loan
                    pursuant to Sections 2.03(c) hereof.

     The foregoing  requirements for deposits in the Collection Account shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the  foregoing,  payments in the nature of late payment  charges  (subject to
Section 3.12 hereof),  Assumption Fees, loan service transaction fees, extension
fees,  demand fees,  beneficiary  statement charges and similar fees need not be
deposited in the  Collection  Account by the Master  Servicer and, to the extent
permitted by applicable law, the Master  Servicer and Special  Servicer shall be
entitled  to retain  the  portion of any such  charges  and fees  received  with
respect to the Mortgage Loans to the extent to which it is entitled  pursuant to
Section 3.12. In the event that the Master  Servicer  deposits in the Collection
Account any amount not  required  to be  deposited  therein,  it may at any time
withdraw such amount from the Collection  Account,  any provision  herein to the
contrary  notwithstanding.  The Master Servicer shall give written notice to the
Trustee of the location and account number of the  Collection  Account and shall
notify the Trustee in writing of any subsequent change thereof.

     (b)  The  Trustee  shall   establish   and  maintain  (i)  the   Lower-Tier
Distribution Account in the name of the Trustee, in trust for the benefit of the
Certificateholders  and the  Trustee  as the  Holder of the  Lower-Tier  Regular
Interests;  and  (ii) the  Upper-Tier  Distribution  Account  in the name of the
Trustee,  in trust for the  benefit of the  Certificateholders.  The  Lower-Tier
Distribution  Account and Upper-Tier  Distribution  Account shall be established
and maintained as Eligible Accounts.  With respect to each Distribution Date, on
or before such date the Trustee shall make the  withdrawals  from the Lower-Tier
Distribution  Account,  as set forth in  Section  4.01  hereof,  shall  make the
deposits into the Upper-Tier  Distribution Account, as set forth in Section 4.01
hereof,  and shall cause the amount of Available Funds  (including P&I Advances)
and  Prepayment  Premiums  to be  distributed  in respect  of the  Certificates,
pursuant to Section 4.01 hereof on such date.

     (c) The Trustee  shall  establish  and  maintain  the Class Q  Distribution
Account in the name of the  Trustee in trust for the  benefit of the  Holders of
the Class Q Certificates.  The Class Q Distribution Account shall be established
and  maintained  as an  Eligible  Account.  On or  before  the  Master  Servicer
Remittance  Date related to each  Distribution  Date, the Master  Servicer shall
remit to the Trustee for deposit in the Class Q  Distribution  Account an amount
equal to (i) the amount of the aggregate  Default  Interest  received during the
preceding  Collection Period, minus (ii) any portions thereof withdrawn from the
Collection  Account pursuant to clause (ii) of Section 3.06 or otherwise applied
to pay the Advance Interest Amount in respect of Advances (such amount,  if any,
the "Net Default Interest" for such Distribution Date).

     (d) Prior to the Master Servicer Remittance Date relating to the Collection
Period,  if any, in which  Deferred  Interest  is  received,  the Trustee  shall
establish and maintain the Deferred Interest Distribution Account in the name of
the Trustee in trust for the benefit of the  Certificateholders  as set forth in
Section 2.06(b). The Deferred Interest Distribution Account shall be established
and  maintained  as an  Eligible  Account.  On or  before  the  Master  Servicer
Remittance Date related to the applicable Distribution Date, the Master Servicer
shall remit to the Trustee for  deposit in the  Deferred  Interest  Distribution
Account an amount equal to the Deferred  Interest received during the applicable
Collection Period.

     Following the distribution of Deferred  Interest to  Certificateholders  on
the first  Distribution  Date after which there are no longer any Mortgage Loans
outstanding  which  pursuant  to their terms could pay  Deferred  Interest,  the
Trustee shall terminate the Deferred Interest Distribution Account.

     (e) Funds in the  Collection  Account  may be  invested  only in  Permitted
Investments in accordance with the provisions of Section 3.07.

     SECTION 3.06. Permitted Withdrawals from the Collection Account.

     The Master Servicer may make withdrawals  from the Collection  Account only
as  described  below (the  order set forth  below not  constituting  an order of
priority for such withdrawals):

          (i)       to  remit  to the  Trustee  for  deposit  in the  Lower-Tier
                    Distribution  Account,  the Class Q Distribution Account and
                    the  Deferred  Interest  Distribution  Account,  the amounts
                    required  to be  deposited  in the  Lower-Tier  Distribution
                    Account,  the Class Q Distribution  Account and the Deferred
                    Interest  Distribution Account pursuant to Sections 4.01(a),
                    3.05(c) and 3.05(d), respectively;

          (ii)      to  pay  or  reimburse  the  Master  Servicer,  the  Special
                    Servicer or the Trustee for Advances and any related Advance
                    Interest  Amounts  to  the  extent  not  paid  from  Default
                    Interest (provided that the Trustee shall have priority with
                    respect  to  such  payment  or  reimbursement),  the  Master
                    Servicer's  right to reimburse  any such Person  pursuant to
                    this clause (ii) being limited to (x) any  collections on or
                    in respect of the  particular  Mortgage Loan or REO Property
                    respecting  which such  Advance  was made,  or (y) any other
                    amounts  in the  Collection  Account  in the event that such
                    Advances have been deemed to be  Nonrecoverable  Advances or
                    are not  recovered  from such  recoveries  in respect of the
                    related Mortgage Loan or REO Property after a Final Recovery
                    Determination;  provided, however, that, with respect to the
                    Magellan  Apartment  Pool Loan,  which  provides for a grace
                    period in  connection  with  Monthly  Payments,  the  Master
                    Servicer or Trustee as applicable, shall only be entitled to
                    interest  on any  P&I  Advance  made  with  respect  to such
                    Mortgage  Loan,  from the date such grace period expires and
                    only to the extent that the  applicable  Monthly  Payment is
                    not received prior to the expiration of such grace period;

          (iii)     to pay on or before each Master Servicer  Remittance Date to
                    the Master Servicer and the Special Servicer, as applicable,
                    as  compensation,  the  aggregate  unpaid  Servicing Fee and
                    Special Servicing  Compensation (if any),  respectively,  in
                    respect  of  the  immediately   preceding  Interest  Accrual
                    Period,  to be paid, in the case of the Servicing  Fee, from
                    interest  received on the related  Mortgage Loan, and to pay
                    from time to time to the Master  Servicer in accordance with
                    Section 3.07(b) any interest or investment  income earned on
                    funds deposited in the Collection Account;

          (iv)      to pay on or before each Distribution Date to the Depositor,
                    MSMC or any other applicable Person as the case may be, with
                    respect  to each  Mortgage  Loan or REO  Property  that  has
                    previously  been  purchased or repurchased by it pursuant to
                    Section  2.03(c),  Section 3.18 or Section 9.01, all amounts
                    received  thereon during the related  Collection  Period and
                    subsequent  to the date as of which the amount  required  to
                    effect such purchase or repurchase was determined;

          (v)       to the extent not  reimbursed  or paid pursuant to any other
                    clause of this Section  3.06, to reimburse or pay the Master
                    Servicer,   the  Trustee,   the  Special   Servicer  or  the
                    Depositor, as applicable, for unpaid Servicing Fees, Special
                    Servicing  Compensation  and other unpaid items  incurred by
                    such  Person  pursuant  to the  second  sentence  of Section
                    3.07(c),  Section  3.08(a) and (b),  Section  3.10,  Section
                    3.12(e),  Section 3.17(a),  Section  3.18(b),  Section 6.03,
                    Section  7.04,  Sections  8.05(a),  (b) and  (d) or  Section
                    10.07, or any other provision of this Agreement  pursuant to
                    which such Person is entitled  to  reimbursement  or payment
                    from  the  Trust  Fund,  in each  case  only  to the  extent
                    expressly   reimbursable   under  such  Section,   it  being
                    acknowledged  that  this  clause  (v) shall not be deemed to
                    modify the  substance  of any such  Section,  including  the
                    provisions  of such  Section  that set forth  the  extent to
                    which one of the foregoing  Persons is or is not entitled to
                    payment or reimbursement;

          (vi)      to  transfer  to the  Trustee  for  deposit  in one or  more
                    separate,   non-interest   bearing   accounts   any   amount
                    reasonably  determined by the Trustee to be necessary to pay
                    any applicable federal,  state or local taxes imposed on the
                    Upper-Tier   REMIC  or  the   Lower-Tier   REMIC  under  the
                    circumstances and to the extent described in Section 4.05;

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

          (viii)    with  respect  to the  first  Interest  Accrual  Period,  to
                    withdraw an amount equal to the Servicing Fee for the period
                    commencing  on the  Cut-Off  Date  and  ending  on  the  day
                    immediately  prior to the  Closing  Date,  and to remit such
                    amount to the Depositor; and

          (ix)      to clear and terminate the  Collection  Account  pursuant to
                    Section 9.01.

     The Master  Servicer  shall keep and  maintain  separate  accounting,  on a
Mortgage  Loan by  Mortgage  Loan  basis,  for the  purpose  of  justifying  any
withdrawal from the Collection Account pursuant to subclauses (ii)-(v) above.

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

     The  Trustee,  the Special  Servicer and the Master  Servicer  shall in all
cases have a right  prior to the  Certificateholders  to any funds on deposit in
the Collection Account from time to time for the reimbursement or payment of the
Servicing Fees (including investment income), or Trustee Fees, Special Servicing
Compensation,  Advances,  Advance Interest Amounts and their respective expenses
hereunder to the extent such fees and expenses are to be reimbursed or paid from
amounts on deposit in the Collection  Account pursuant to this Agreement (and to
have such  amounts  paid  directly to third party  contractors  for any invoices
approved  by the  Trustee,  the Master  Servicer  or the  Special  Servicer,  as
applicable).

     The Trustee shall,  upon receipt,  deposit in the  Lower-Tier  Distribution
Account, the Class Q Distribution Account and the Deferred Interest Distribution
Account any and all amounts  received by the Trustee in accordance  with Section
3.06(i).  If,  as of 3:00  p.m.,  New York City  time,  on any  Master  Servicer
Remittance Date or on such other date as any amount referred to in the foregoing
clause (i) is required to be delivered hereunder,  the Master Servicer shall not
have  delivered  to the  Trustee  for  deposit  in the  Lower-Tier  Distribution
Account, the Class Q Distribution Account and the Deferred Interest Distribution
Account  the  amounts  required  to be  deposited  therein  pursuant  to Section
3.06(i), then the Trustee shall, to the extent that a Responsible Officer of the
Trustee  has such  knowledge,  provide  notice  of such  failure  to the  Master
Servicer by facsimile  transmission sent to telecopy no. (816) 435-2326 (or such
alternative  number  provided by the Master  Servicer to the Trustee in writing)
and by telephone at telephone  no. (816)  435-5000 (or such  alternative  number
provided by the Master  Servicer to the Trustee in writing) as soon as possible,
but in any event before 5:00 p.m., New York City time, on such day.

     SECTION  3.07.  Investment  of Funds  in the  Collection  Account,  the REO
                     Account, the Borrower Accounts, and Other Accounts.

     (a) The Master  Servicer (or with  respect to any REO Account,  the Special
Servicer)  may  direct  any  Depository  institution  (such  direction  may be a
standing direction until otherwise  revoked)  maintaining the Collection Account
and any Borrower Accounts  (subject to the second  succeeding  sentence) and any
REO Account (each, for purposes of this Section 3.07, an "Investment  Account"),
to  invest  the  funds  in such  Investment  Account  in one or  more  Permitted
Investments  that bear  interest  or are sold at a  discount,  and that  mature,
unless  payable on demand,  no later than the Business Day preceding the date on
which such funds are  required  to be  withdrawn  from such  Investment  Account
pursuant to this Agreement.  Any direction by the Master Servicer or the Special
Servicer to invest funds on deposit in an Investment Account shall be in writing
and shall certify that the requested  investment is a Permitted Investment which
matures at or prior to the time required hereby or is payable on demand.  In the
case of any Escrow Account, Lock-Box Account, Cash Collateral Account or Reserve
Account  (the  "Borrower  Accounts"),  the  Master  Servicer  shall act upon the
written  request  of the  related  Borrower  or Manager to the extent the Master
Servicer is required to do so under the terms of the respective Mortgage Loan or
related  documents,   provided  that  in  the  absence  of  appropriate  written
instructions  from the related  Borrower or Manager meeting the  requirements of
this Section 3.07, the Master  Servicer shall have no obligation to, but will be
entitled  to,  direct the  investment  of funds in such  accounts  in  Permitted
Investments.  All such Permitted  Investments shall be held to maturity,  unless
payable on demand.  Any  investment of funds in an  Investment  Account shall be
made in the name of the  Trustee  (in its  capacity as such) or in the name of a
nominee of the Trustee. The Trustee shall have sole control (except with respect
to investment direction which shall be in the control of the Master Servicer, or
the Special  Servicer,  with  respect to any REO  Accounts),  as an  independent
contractor to the Trust Fund) over each such  investment and any  certificate or
other instrument  evidencing any such investment shall be delivered  directly to
the  Trustee  or its agent  (which  shall  initially  be the  Master  Servicer),
together with any document of transfer,  if any,  necessary to transfer title to
such  investment  to the  Trustee  or its  nominee.  The  Trustee  shall have no
responsibility  or liability  with respect to the  investment  directions of the
Master Servicer or the Special  Servicer,  any Borrower or Manager or any losses
resulting  therefrom,  whether from Permitted  Investments or otherwise.  In the
event amounts on deposit in an Investment  Account are at any time invested in a
Permitted  Investment  payable on demand,  the Master  Servicer  (or the Special
Servicer),   shall:  (x)  consistent  with  any  notice  required  to  be  given
thereunder,  demand that payment  thereon be made on the last day such Permitted
Investment  may otherwise  mature  hereunder in an amount equal to the lesser of
(1) all  amounts  then  payable  thereunder  and (2) the amount  required  to be
withdrawn  on such date;  and (y) demand  payment of all amounts due  thereunder
promptly upon  determination  by the Master  Servicer (or the Special  Servicer)
that such Permitted  Investment  would not constitute a Permitted  Investment in
respect of funds thereafter on deposit in the related Investment Account.

     (b) All income and gain realized from  investment of funds deposited in any
Investment  Account shall be for the benefit of the Master Servicer (except with
respect to the investment of funds deposited in (i) any Borrower Account,  which
shall be for the benefit of the related  Borrower to the extent  required  under
the Mortgage Loan or applicable law or (ii) any REO Account,  which shall be for
the benefit of the Special Servicer),  and, if held in the Collection Account or
REO Account shall be subject to withdrawal by the Master Servicer or the Special
Servicer, as applicable,  in accordance with Section 3.06 or Section 3.17(b), as
applicable. The Master Servicer (or with respect to any REO Account, the Special
Servicer)  shall  deposit  from its own  funds  into any  applicable  Investment
Account,  the  amount of any loss  incurred  in  respect  of any such  Permitted
Investment  immediately upon realization of such loss; provided,  however,  that
the Master Servicer or Special Servicer, as applicable, may reduce the amount of
such payment to the extent it foregoes any investment  income in such Investment
Account otherwise payable to it. The Master Servicer shall also deposit from its
own funds in any Borrower  Account the amount of any loss incurred in respect of
Permitted  Investments,  except to the extent that  amounts are invested for the
benefit of the Borrower under the terms of the Mortgage Loan or applicable law.

     All  amounts  on  deposit  in  the  Lower-Tier  Distribution  Account,  the
Upper-Tier  Distribution  Account,  the  Class Q  Distribution  Account  and the
Deferred Interest Distribution Account shall be held uninvested.

     (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 shall take such action as may be appropriate to enforce
such payment or  performance,  including  the  institution  and  prosecution  of
appropriate  proceedings.  In the event the Trustee  takes any such action,  the
Trust Fund shall pay or reimburse the Trustee for all  reasonable  out-of-pocket
expenses,  disbursements  and  advances  incurred  or  made  by the  Trustee  in
connection  therewith;  provided,  however,  that the Trustee shall use its best
efforts to recover any such amounts from the Person  responsible for such costs.
In the event that the Trustee does not take any such action, the Master Servicer
may, but is not obligated to, take such action at its own cost and expense.

     SECTION 3.08.  Maintenance  of Insurance  Policies and Errors and Omissions
and Fidelity Coverage.


     (a) The Master Servicer on behalf of the Trustee,  as mortgagee,  shall use
its reasonable best efforts,  consistent with the Servicing  Standard,  to cause
the related  Borrower to maintain,  to the extent required by each Mortgage Loan
(other than REO Mortgage Loans), and if the Borrower does not so maintain, shall
itself  maintain  (subject  to  the  provisions  of  this  Agreement  concerning
Nonrecoverable  Advances  and to the extent  the  Trustee  as  mortgagee  has an
insurable  interest  and to the  extent  available  at  commercially  reasonable
rates), (i) fire and hazard insurance (and hurricane  insurance,  if applicable)
with extended coverage on the related  Mortgaged  Property in an amount which is
at least equal to the lesser of (A) one hundred percent (100%) of the then "full
replacement  cost" of the  improvements and equipment,  (excluding  foundations,
footings and excavation costs), without deduction for physical depreciation, and
(B) the  outstanding  principal  balance of the  related  Mortgage  Loan or such
greater amount as is necessary to prevent any reduction in such policy by reason
of the  application  of  co-insurance  provisions  and to  prevent  the  Trustee
thereunder  from being deemed to be a co-insurer  and provided such policy shall
include a "replacement cost" rider, (ii) insurance providing coverage against 18
months  (or such  longer  period or with such  extended  period  endorsement  as
provided in the related Mortgage or other Loan Document or, if the Mortgage Loan
expressly permits a shorter period,  such shorter period) of rent  interruptions
and (iii) such other insurance as is required in the related  Mortgage Loan. The
Special Servicer shall maintain fire and hazard insurance with extended coverage
on each REO Property  (subject to the  provisions of this  Agreement  concerning
Nonrecoverable  Advances)  in an amount  which is at least  equal to one hundred
percent  (100%) of the then  "full  replacement  cost" of the  improvements  and
equipment  (excluding  foundations,  footings  and  excavation  costs),  without
deduction for physical  depreciation.  If the Special Servicer does not maintain
the  insurance  described  in  the  preceding  sentence  or the  required  flood
insurance  described  below,  the Master  Servicer shall, as soon as practicable
after receipt of notice of such failure,  maintain  such  insurance,  and if the
Master Servicer does not maintain such insurance,  the insurance required in the
first sentence of this Section 3.08(a) or the required flood insurance described
below (if the related  Borrower fails to maintain such  insurance),  the Trustee
shall, as soon as practicable after receipt of notice of such failure,  maintain
such insurance,  provided that such obligations of the Special Servicer,  Master
Servicer  and  Trustee  will be  subject  to the  provisions  of this  Agreement
concerning  Nonrecoverable Advances and to the availability of such insurance at
commercially reasonable rates. The Special Servicer shall maintain, with respect
to each REO Property (i) public  liability  insurance  providing  such  coverage
against  such risks as the  Special  Servicer  determines,  consistent  with the
related Loan Documents and the Servicing  Standard,  to be in the best interests
of the Trust Fund, (ii) insurance  providing coverage against 18 months (or such
longer period of time as is consistent with the Loan Documents and the Servicing
Standard) of rent  interruptions  and (iii) such other insurance as was required
pursuant to the terms of the related  Mortgage  Loan.  All  insurance for an REO
Property shall be from a Qualified Insurer.  Any amounts collected by the Master
Servicer or the Special  Servicer  under any such  policies  (other than amounts
required to be applied to the  restoration  or repair of the  related  Mortgaged
Property or amounts to be released to the Borrower in accordance  with the terms
of the related Loan  Documents)  shall be deposited into the Collection  Account
pursuant to Section 3.05,  subject to withdrawal  pursuant to Section 3.06.  Any
cost incurred by the Master Servicer or the Special  Servicer in maintaining any
such  insurance  shall not,  for the  purpose of  calculating  distributions  to
Certificateholders,  be added to the unpaid  principal  balance  of the  related
Mortgage Loan,  notwithstanding  that the terms of such Mortgage Loan so permit.
It is understood and agreed that no other additional  insurance other than flood
insurance or earthquake  insurance  subject to the conditions set forth below is
to be required of any Borrower or to be maintained by the Master  Servicer other
than  pursuant to the terms of the related Loan  Documents  and pursuant to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional insurance.  If the Mortgaged Property (other than an REO
Property) is located in a federally  designated  special flood hazard area,  the
Master  Servicer  will use its best  efforts to cause the  related  Borrower  to
maintain,  to the extent  required  by each  Mortgage  Loan,  and if the related
Borrower does not so maintain, shall itself obtain (subject to the provisions of
this Agreement concerning  Nonrecoverable Advances) and maintain flood insurance
in respect  thereof to the extent  available at commercially  reasonable  rates.
Such flood insurance shall be in an amount equal to the lesser of (i) the unpaid
principal  balance of the related  Mortgage Loan and (ii) the maximum  amount of
such  insurance  required  by the terms of the related  Mortgage  Loan and as is
available for the related  property under the national flood  insurance  program
(assuming  that the area in which such property is located is  participating  in
such program). If a Mortgaged Property is related to a Mortgage Loan pursuant to
which  earthquake  insurance  was in  place at the  time of  origination  and is
required to be maintained pursuant to the terms of the Mortgage Loan, the Master
Servicer shall use its reasonable best efforts to cause the related  Borrower to
maintain,  and if the related  Borrower  does not so maintain will itself obtain
(subject to the provisions of this Agreement concerning  Nonrecoverable Advances
and for so long as such  insurance  continues to be  available  at  commercially
reasonable rates) and maintain  earthquake  insurance in respect thereof, in the
amount  required  by the  Mortgage  Loan  or,  if  not  specified,  in-place  at
origination and with  substantially  the same terms and provisions as the policy
in-place at  origination  or, if such a policy is  unavailable  at  commercially
reasonable rates, with terms and provisions  generally  acceptable to commercial
mortgage  servicers of mortgage  loans similar to such Mortgage  Loan. If an REO
Property (i) is located in a federally  designated  special flood hazard area or
(ii) is related to a Mortgage Loan pursuant to which earthquake insurance was in
place  on the  Closing  Date  and  continues  to be  available  at  commercially
reasonable rates, the Special Servicer will obtain (subject to the provisions of
this Agreement concerning  Nonrecoverable Advances) and maintain flood insurance
and/or  earthquake  insurance in respect thereof  providing the same coverage as
described in the preceding  sentences or, with respect to earthquake  insurance,
in the amount  required by the Mortgage Loan or, if not  specified,  in-place at
origination. If at any time during the term of this Agreement a recovery under a
flood or fire and hazard  insurance  policy in respect of an REO Property is not
available  but would  have been  available  if such  insurance  were  maintained
thereon  in  accordance  with the  standards  applied  to  Mortgaged  Properties
described  herein,  the Special Servicer shall (subject to the provisions hereof
relating to  Nonrecoverable  Advances)  either (i) immediately  deposit into the
Collection  Account from its own funds the amount that would have been recovered
(after taking into account the standard deductibles applicable to such insurance
policy) or (ii) apply to the restoration and repair of the property from its own
funds the amount that would have been  recovered  (after taking into account the
standard  deductibles  applicable to such insurance policy), if such application
would be consistent with the Servicing  Standard;  provided,  however,  that the
Special  Servicer  shall  not be  responsible  for any  shortfall  in  insurance
proceeds resulting from an insurer's refusal or inability to pay a claim. In the
case of any  insurance  otherwise  required  to be  maintained  pursuant to this
Section  that is not being so  maintained  because  the Master  Servicer  or the
Special  Servicer,  as applicable,  has  determined  that it is not available at
commercially  reasonable rates, the Master Servicer or the Special Servicer,  as
applicable, shall deliver an Officers' Certificate to the Trustee, the Depositor
and each Rating  Agency which  details the steps that were taken in seeking such
insurance and the factors which led to the determination that such insurance was
not so  available.  Out-of-pocket  expenses  incurred by the Master  Servicer or
Special Servicer in maintaining insurance policies pursuant to this Section 3.08
shall be paid by the Master Servicer or Special  Servicer as a Property  Advance
and shall be  reimbursable  to the  Master  Servicer  or Special  Servicer  with
interest at the Advance  Rate,  except to the extent such expenses are paid from
the REO Account pursuant to Section 3.17(b). The Master Servicer (or the Special
Servicer,  with respect to the  Specially  Serviced  Mortgage  Loans)  agrees to
prepare   and   present,   on   behalf   of   itself,   the   Trustee   and  the
Certificateholders,  claims  under  each  related  insurance  policy  maintained
pursuant to this  Section  3.08(a) in a timely  fashion in  accordance  with the
terms of such  policy  and to take such  reasonable  steps as are  necessary  to
receive payment or to permit recovery thereunder.


     All insurance  policies required  hereunder shall name the Trustee,  or the
Master  Servicer  or the  Special  Servicer  on  behalf of the  Trustee,  as the
mortgagee,  as loss payee, and, unless otherwise required under the related Loan
Documents,  or with respect to  insurance  maintained  by a Borrower,  otherwise
expressly  permitted at the  Borrower's  election,  shall be issued by Qualified
Insurers.  Notwithstanding  the foregoing,  the Borrowers  under the Wells Fargo
Office Tower Loan, the West Town Mall Loan, the Ramco-Gershenson  Pool Loan, the
Courthouse  Plaza I Loan and the Quail  Springs  Mall  Loan  shall,  subject  to
Section  3.25(o)  hereof,  be  permitted  to maintain  property  and rental loss
insurance  with  insurers  other than  Qualified  Insurers,  so long as (i) such
insurance is maintained  with the same insurers as have issued such insurance to
such  Borrower  on the  Cut-Off  Date,  as set forth in the  "Current  Insurance
Schedule"  included as Exhibit J hereto,  (ii) such insurance is maintained with
such insurers only to the same extent as was  maintained on the Cut-Off Date, as
set forth in Exhibit J hereto, and (iii) such insurers maintain ratings from S&P
and  Best at least as high as  their  ratings  from S&P and Best on the  Cut-Off
Date, as set forth in Exhibit J hereto.

     (b) (I) If the Master  Servicer or the  Special  Servicer,  as  applicable,
obtains and  maintains a blanket  insurance  policy  insuring  against  fire and
hazard losses on all of the Mortgaged  Properties (other than REO Properties) as
to which the  related  Borrower  has not  maintained  insurance  required by the
related  Mortgage Loan or on all of the REO  Properties,  as the case may be, it
shall  conclusively  be  deemed to have  satisfied  its  respective  obligations
concerning the maintenance of insurance  coverage set forth in Section  3.08(a).
Any such blanket insurance policy shall be maintained with a Qualified  Insurer.
A blanket  insurance policy may contain a deductible  clause,  in which case the
Master Servicer or the Special Servicer, as applicable, shall, in the event that
(i) there shall not have been  maintained  on the related  Mortgaged  Property a
policy  otherwise  complying  with the provisions of Section  3.08(a),  and (ii)
there shall have been one or more losses which would have been covered by such a
policy had it been maintained,  immediately  deposit into the Collection Account
from its own funds the amount not  otherwise  payable  under the blanket  policy
because of such deductible clause to the extent that any such deductible exceeds
the deductible  limitation  that pertained to the related  Mortgage Loan, or, in
the absence of any such deductible  limitation,  the deductible limitation which
is consistent with the Servicing Standard.  In connection with its activities as
Master Servicer or the Special  Servicer  hereunder,  as applicable,  the Master
Servicer and the Special Servicer,  respectively,  agree to prepare and present,
on behalf of itself, the Trustee and  Certificateholders,  claims under any such
blanket  policy which it maintains in a timely  fashion in  accordance  with the
terms of such  policy  and to take such  reasonable  steps as are  necessary  to
receive payment or permit recovery thereunder.

     (II) If the Master Servicer or the Special Servicer, as applicable,  causes
any  Mortgaged  Property or REO  Property to be covered by a master force placed
insurance  policy and such  policy  shall be issued by a  Qualified  Insurer and
provide no less coverage in scope and amount for such Mortgaged  Property or REO
Property  than the  insurance  required  to be  maintained  pursuant  to Section
3.08(a),  then the Master  Servicer or Special  Servicer shall  conclusively  be
deemed to have  satisfied  its  respective  obligations  to  maintain  insurance
pursuant to Section  3.08(a).  Such policy may contain a deductible  clause,  in
which case the Master Servicer or the Special Servicer, as applicable, shall, in
the event that (i) there shall not have been maintained on the related Mortgaged
Property or REO Property a policy  otherwise  complying  with the  provisions of
Section  3.08(a),  and (ii) there shall have been one or more losses which would
have been covered by such a policy had it been maintained,  immediately  deposit
into the Collection  Account from its own funds the amount not otherwise payable
under  such  policy  because  of such  deductible  to the  extent  that any such
deductible  exceeds the  deductible  limitation  that  pertained  to the related
Mortgage  Loan,  or,  in the  absence  of any such  deductible  limitation,  the
deductible limitation which is consistent with the Servicing Standard.

     (c) The Master  Servicer  and the Special  Servicer  shall each  maintain a
fidelity bond in the form and amount that would meet the servicing  requirements
of  FNMA  or  FHLMC,   whichever   is  greater,   with  the  Trustee   named  as
certificateholder or loss payee, as applicable  thereunder.  The Master Servicer
and the  Special  Servicer  each  shall be  deemed  to have  complied  with this
provision if one of its  respective  Affiliates  has such fidelity bond coverage
and,  by the terms of such  fidelity  bond,  the  coverage  afforded  thereunder
extends to the Master  Servicer  or the  Special  Servicer,  as  applicable.  In
addition,  the Master Servicer and the Special Servicer shall each keep in force
during the term of this  Agreement a policy or policies  of  insurance  covering
loss  occasioned  by the errors and  omissions of its officers and  employees in
connection  with its  obligations to service the Mortgage Loans hereunder in the
form and amount  that would meet the  servicing  requirements  of FNMA or FHLMC,
whichever is greater, with the Trustee named as certificateholder or loss payee,
as applicable  thereunder.  The Master  Servicer and the Special  Servicer shall
cause each and every sub-servicer for it to maintain,  or cause to be maintained
by any  agent or  contractor  servicing  any  Mortgage  Loan on  behalf  of such
sub-servicer, a fidelity bond and an errors and omissions insurance policy which
satisfy the  requirements  for the  fidelity  bond and the errors and  omissions
policy to be maintained by the Master Servicer pursuant to this Section 3.08(c).
All fidelity bonds and policies of errors and omissions insurance obtained under
this Section 3.08(c) shall be issued by a Qualified Insurer.

                  For so long as the long-term  debt  obligations  of the Master
Servicer or Special Servicer,  as the case may be (or their respective direct or
indirect  parent),  are  rated "A" (or its  equivalent)  or better by all of the
Rating  Agencies  (or such  lower  rating as will not  result in  qualification,
downgrading or withdrawal of the ratings then assigned to the  Certificates,  as
evidenced in writing by the Rating  Agencies),  such Person may self-insure with
respect to the risks described in this subsection.

     SECTION 3.09.  Enforcement of Due-On-Sale Clauses;  Assumption  Agreements;
                    Defeasance Provisions.

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

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

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

          then, for so long as such Mortgage Loan is included in the Trust Fund,
the Master Servicer or Special Servicer,  as applicable,  on behalf of the Trust
Fund shall not be required to enforce such due-on-sale  clause and in connection
therewith  shall not be  required  to (x)  accelerate  payments  thereon  or (y)
withhold its consent to such an  assumption  to the extent  permitted  under the
terms of the related  Mortgage  Loan if (x) such  provision  is not  exercisable
under  applicable  law or such  exercise  is  reasonably  likely  to  result  in
meritorious  legal action by the related  Borrower or (y) the Master Servicer or
Special Servicer,  as applicable,  determines,  in accordance with the Servicing
Standard,  that  granting  such  consent  would be likely to result in a greater
recovery,  on a present value basis  (discounting at the related Mortgage Rate),
than  would  enforcement  of such  clause.  If the  Master  Servicer  or Special
Servicer,  as applicable,  determines that granting of such consent would likely
result in a greater  recovery,  the  Master  Servicer  or Special  Servicer,  as
applicable,  is authorized to take or enter into an assumption agreement from or
with the Person to whom the related  Mortgaged  Property has been or is about to
be  conveyed,  and to release the  original  Borrower  from  liability  upon the
Mortgage Loan and substitute the new Borrower as obligor thereon, provided, that
(a) the credit status of the  prospective new Borrower is in compliance with the
Master  Servicer's or Special  Servicer's,  as  applicable,  regular  commercial
mortgage  origination  or servicing  standards  and  criteria  (as  evidenced in
writing by the Master Servicer or Special Servicer) and the terms of the related
Mortgage and (b) the Master  Servicer or Special  Servicer has received  written
confirmation from each Rating Agency that such assumption or substitution  would
not, in and of itself,  cause a downgrade,  qualification  or  withdrawal of the
then current ratings assigned to the Certificates.  In connection with each such
assumption or  substitution  entered into by the Special  Servicer,  the Special
Servicer  shall give prior  notice  thereof to the Master  Servicer.  The Master
Servicer or Special Servicer,  as applicable,  shall notify the Trustee that any
such  assumption or  substitution  agreement has been completed by forwarding to
the Trustee (with a copy to the Master  Servicer,  if  applicable)  the original
copy of such agreement, which copies shall be added to the related Mortgage File
and shall,  for all purposes,  be considered a part of such Mortgage File to the
same extent as all other documents and instruments constituting a part thereof.

     Prior to waiving  any "due on sale"  clause,  taking or  entering  into any
assumption agreement or permitting the release of a Borrower and substitution of
a new Borrower  with respect to any Mortgage  Loan,  the Master  Servicer  shall
first  provide  to the  Special  Servicer a copy of its  recommendation  and the
materials upon which such  recommendation is based and, subject to clause (b) of
the previous  paragraph,  shall not take such action  unless it has received the
written  consent of the  Special  Servicer,  which  consent  shall be granted or
denied by the Special  Servicer  within five (5) Business Days (or, upon request
of the Special  Servicer,  such  reasonably  extended  period) after the Special
Servicer's  receipt  of all  information  reasonably  requested  by the  Special
Servicer with respect to such consent request.  The Special  Servicer's  consent
shall be given or withheld in accordance with the Servicing Standard.

     (b) Subject to Section  3.25(a),  if any Mortgage Loan contains a provision
in the nature of a "due-on-encumbrance" clause, which by its terms:

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

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

          then the Master Servicer or Special Servicer, as applicable, on behalf
of the Trust  Fund,  shall not be required  to enforce  such  due-on-encumbrance
clause and in connection  therewith  will not be required to (i)  accelerate the
payments on the related  Mortgage Loan or (ii) withhold its consent to such lien
or encumbrance  if in either case the Master  Servicer or Special  Servicer,  as
applicable, (x) determines, in accordance with the Servicing Standard, that such
enforcement  would  not be in the  best  interests  of the  Trust  Fund  and (y)
receives prior written  confirmation  from each Rating Agency that granting such
consent  would  not,  in and of  itself,  cause a  downgrade,  qualification  or
withdrawal of any of the then current ratings assigned to the Certificates.

     Prior to  waiving  any  "due on  encumbrance"  clause,  or  permitting  the
creation of any lien or other  encumbrance on a Mortgaged  Property,  the Master
Servicer   shall  first   provide  to  the  Special   Servicer  a  copy  of  its
recommendation  and the materials upon which such  recommendation  is based and,
subject  to clause  (y) of the  previous  paragraph  shall not take such  action
unless it has  received  the  written  consent of the  Special  Servicer,  which
consent  shall be  granted or denied by the  Special  Servicer  within  five (5)
Business  Days (or,  upon  request  of the  Special  Servicer,  such  reasonably
extended  period)  after  the  Special  Servicer's  receipt  of all  information
reasonably  requested  by the  Special  Servicer  with  respect to such  consent
request. The Special Servicer's consent shall be given or withheld in accordance
with the Servicing Standard.

     (c) Nothing in this Section 3.09 shall constitute a waiver of the Trustee's
right,  as the  mortgagee of record,  to receive  notice of any  assumption of a
Mortgage Loan, any sale or other transfer of the related  Mortgaged  Property or
the creation of any lien or other  encumbrance  with  respect to such  Mortgaged
Property.

     (d) In  connection  with the taking of, or the failure to take,  any action
pursuant  to this  Section  3.09,  neither the Master  Servicer  nor the Special
Servicer  shall  agree  to  modify,   waive  or  amend,  and  no  assumption  or
substitution  agreement  entered into pursuant to Section  3.09(a) shall contain
any terms that are different  from, any term of any Mortgage Loan or the related
Note, other than pursuant to Section 3.26.

     (e) With respect to any Mortgage  Loan which  permits  release of Mortgaged
Properties through  defeasance,  to the extent not inconsistent with the related
Loan Documents:

          (i)       In the event such  Mortgage  Loan  requires  that the Master
                    Servicer on behalf of the Trustee purchase the required U.S.
                    government  obligations,  the Master  Servicer shall, at the
                    Borrower's expense,  purchase such obligations in accordance
                    with the  terms of such  Mortgage  Loan and hold the same on
                    behalf of the Trust Fund; provided, that the Master Servicer
                    shall not accept the amounts paid by the related Borrower to
                    effect   defeasance   until   acceptable   U.S.   government
                    obligations have been identified.

          (ii)      The  Master  Servicer  shall  obtain an  Opinion  of Counsel
                    (which  shall be an expense of the related  Borrower) to the
                    effect  that  the  Trustee  has a  first  priority  security
                    interest in the defeasance  deposit and the U.S.  government
                    obligations   and  the  assignment   thereof  is  valid  and
                    enforceable;   such   opinion,   together   with  any  other
                    certificates  or documents to be required in connection with
                    such defeasance shall be in form and substance acceptable to
                    the Master Servicer.

          (iii)     The Master Servicer shall obtain a certificate (which may be
                    conclusively  relied  upon by the  Master  Servicer)  at the
                    related  Borrower's  expense from an  Independent  certified
                    public  accountant   certifying  that  the  U.S.  government
                    obligations comply with the requirements of the related Loan
                    Documents.

          (iv)      To the extent required by the related Loan Documents,  prior
                    to permitting  release of any Mortgaged  Properties  through
                    defeasance,  the Master  Servicer  shall (at the  Borrower's
                    expense) obtain written confirmation from each Rating Agency
                    that such defeasance would not, in and of itself,  result in
                    a downgrade, qualification or withdrawal of the then current
                    ratings assigned to the Certificates.

          (v)       If the  Mortgage  Loan permits the lender or its designee to
                    cause an  accommodation  borrower  to assume  such  defeased
                    obligations,  the Master  Servicer  shall use its reasonable
                    best  efforts to cause the related  Borrower to establish at
                    such   Borrower's  cost  and  expense  (and  shall  use  its
                    reasonable  best  efforts to cause the  related  Borrower to
                    consent  to such  assumption)  a special  purpose  entity to
                    assume such  obligations,  the  establishment  of which will
                    not,  as  evidenced  in a  writing  of the  Rating  Agencies
                    delivered  to the Trustee,  in and of itself,  result in the
                    downgrade,  qualification or withdrawals of the ratings then
                    assigned to the Certificates.

          (vi)      To the extent not  expressly  inconsistent  with the related
                    Loan Documents, prior to permitting release of any Mortgaged
                    Property  through  defeasance,  the  Master  Servicer  shall
                    obtain an Opinion of Counsel  (which  shall be an expense of
                    the related  Borrower)  to the effect that such release will
                    not cause either the Upper-Tier REMIC or Lower-Tier REMIC to
                    fail to qualify as a REMIC at any time that any Certificates
                    are  outstanding  or cause a tax to be  imposed on the Trust
                    Fund under the REMIC Provisions.

     SECTION 3.10.  Realization Upon Defaulted Mortgage Loans.

     (a) Within 60 days after the  occurrence of an Appraisal  Reduction  Event,
the Special Servicer shall obtain an Updated  Appraisal of the related Mortgaged
Property  or REO  Property,  as the case may be,  the costs of which  shall be a
Property Advance to be advanced by the Master Servicer;  provided, however, that
the Special Servicer shall not be required to obtain an Updated Appraisal of any
Mortgaged Property with respect to which there exists an appraisal which is less
than twelve  months old;  provided,  further,  however,  that with respect to an
Appraisal  Reduction  Event  enumerated  in  clause  (ii) of the  definition  of
Appraisal  Reduction  Event, the Special Servicer shall obtain such appraisal no
later than 120 days  following the date of the related  delinquency.  The Master
Servicer or Special Servicer, as applicable,  shall obtain annual letter updates
to the Updated Appraisal or new Updated Appraisals,  provided, that in the event
that the Master  Servicer or Special  Servicer,  as  applicable,  becomes  aware
pursuant to the  financial  and property  reports,  if any,  collected  from the
related  Borrower  that net  operating  income  with  respect  to any  Mortgaged
Property  (calculated as provided in the related Loan  Documents) has dropped by
more than 10% for any  fiscal  year or the debt  service  coverage  ratio of any
Mortgaged  Property  (calculated as provided in the related Loan  Documents) has
fallen below 1.2 (based on such fiscal year's financial statements),  the Master
Servicer  or  Special  Servicer,  as  applicable,  shall  obtain  a new  Updated
Appraisal.

     Following  a default in the  payment of any  principal  balance and accrued
interest on the maturity date of a Mortgage Loan, either (x) the Master Servicer
shall continue to make P&I Advances (with respect to delinquent Extended Monthly
Payments or Monthly Payments, as applicable) in accordance with Section 3.10(j),
or (y) the  Special  Servicer  shall  foreclose  or  elect  to grant up to three
consecutive  one-year  extensions  of  the  Specially  Serviced  Mortgage  Loan;
provided  that the Special  Servicer may only extend such  Mortgage  Loan if (i)
immediately  prior to the default on the  maturity  date (or the first or second
anniversary thereof in the case of the second or third extension, respectively),
the related Borrower had made twelve  consecutive  Monthly Payments (or Extended
Monthly  Payments  (as  defined  herein)  in the  case of the  second  or  third
extension) on or prior to their Due Dates, (ii) the Special Servicer  determines
that (A)  extension  of such  Mortgage  Loan is  consistent  with the  Servicing
Standard  and (B)  extension  of such  Mortgage  Loan is  likely  to result in a
recovery  which on a net present  value basis would be greater than the recovery
that would result from a  foreclosure,  (iii) such  extension  requires that all
cash flow on all related  Mortgage  Properties in excess of amounts  required to
operate  and  maintain  such  Mortgaged  Properties  be applied to  payments  of
principal  and  interest  on such  Mortgage  Loan,  (iv)  the  Special  Servicer
terminates  the related  Manager  unless the Special  Servicer  determines  that
retaining such Manager is conducive to  maintaining  the value of such Mortgaged
Properties and (v) such extension requires the related Borrower to make Extended
Monthly Payments.  The Special Servicer's  determination to extend shall be made
in the Special  Servicer's good faith judgment,  and may, but is not required to
be, based on an Updated Appraisal or a letter update thereof.  In addition,  the
Special  Servicer's  determination  set  forth in  clause  (ii)  above  shall be
evidenced  by  an  Officer's  Certificate  delivered  to  the  Trustee  and  the
Depositor.  The Officer's  Certificate shall set forth the considerations of the
Special  Servicer 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).

     The Special  Servicer  will not agree to any  extension of a Mortgage  Loan
beyond the date which is two years prior to the Rated Final  Distribution  Date.
If the related  Borrower  fails to make an Extended  Monthly  Payment during the
initial  extension period,  no further  extensions will be granted.  In no event
will the Special  Servicer be permitted  to extend any  Mortgage  Loan at a rate
lower than the Mortgage Rate.

     (b) In connection with any  foreclosure,  enforcement of the Loan Documents
or other acquisition, the Special Servicer shall pay the out-of-pocket costs and
expenses,  including  travel  expenses,  in any such  proceedings  as a Property
Advance unless the Special Servicer determines, in its good faith judgment, that
such Advance would  constitute a  Nonrecoverable  Advance.  The Special Servicer
shall be entitled to  reimbursement  of Advances  (with  interest at the Advance
Rate) made pursuant to the preceding sentence to the extent permitted by Section
3.06(ii).

     If the Special  Servicer elects to proceed with a non-judicial  foreclosure
in  accordance  with the laws of the  state  where  the  Mortgaged  Property  is
located,  the Special  Servicer  shall not be  required  to pursue a  deficiency
judgment  against the related  Borrower or any other liable party if the laws of
the  state  do not  permit  such a  deficiency  judgment  after  a  non-judicial
foreclosure or if the Special Servicer  determines,  in its best judgment,  that
the likely recovery if a deficiency  judgment is obtained will not be sufficient
to warrant the cost,  time,  expense and/or  exposure of pursuing the deficiency
judgment  and  such  determination  is  evidenced  by an  Officers'  Certificate
delivered to the Trustee.

     In  the  event  that  title  to  any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
shall be issued to the Trustee,  to a co-trustee or to its nominee  (which shall
not include the Master  Servicer) or a separate  trustee or co-trustee on behalf
of the Trustee as Holder of the  Lower-Tier  Regular  Interests and on behalf of
the Holders of the Certificates.  Notwithstanding  any such acquisition of title
and  cancellation of the related Mortgage Loan, such Mortgage Loan shall (except
for purposes of Section  9.01) be  considered  to be a REO Mortgage Loan held in
the Trust Fund until such time as the related REO Property  shall be sold by the
Trust Fund and shall be reduced only by collections net of expenses.  Consistent
with the foregoing,  for purposes of all calculations hereunder, so long as such
Mortgage Loan shall be considered to be an outstanding Mortgage Loan:

          (i)       it  shall  be  assumed   that,   notwithstanding   that  the
                    indebtedness  evidenced  by the related Note shall have been
                    discharged,  such Note and, for purposes of determining  the
                    Stated Principal Balance thereof,  the related  amortization
                    schedule  in effect at the time of any such  acquisition  of
                    title remain in effect; and

          (ii)      Net REO  Proceeds  received in any month shall be applied to
                    amounts that would have been payable  under the related Note
                    in accordance with the terms of such Note. In the absence of
                    such terms,  Net REO  Proceeds  shall be deemed to have been
                    received  first in  payment  of the  accrued  interest  (not
                    including  Default  Interest  or  Deferred   Interest)  that
                    remained  unpaid on the date that the related  REO  Property
                    was  acquired  by the Trust  Fund;  second in respect of the
                    delinquent  principal  installments  that remained unpaid on
                    such date; and thereafter,  Net REO Proceeds received in any
                    month  shall be applied to the  payment of  installments  of
                    principal and accrued  interest on such Mortgage Loan deemed
                    to be due and payable in  accordance  with the terms of such
                    Note  and  such  amortization  schedule.  If  such  Net  REO
                    Proceeds exceed the Monthly Payment then payable, the excess
                    shall be  treated  as a  Principal  Prepayment  received  in
                    respect of such Mortgage Loan.

     (c)  Notwithstanding  any provision to the contrary,  the Special  Servicer
shall not  acquire  for the  benefit  of the Trust  Fund any  personal  property
pursuant to this Section 3.10 unless either:

          (i)       such personal  property is incident to real property (within
                    the meaning of Section 856(e)(1) of the Code) so acquired by
                    the Special Servicer for the benefit of the Trust Fund; or

          (ii)      the Special  Servicer  shall have  requested and received an
                    Opinion of Counsel (which opinion shall be an expense of the
                    Trust Fund) to the effect that the holding of such  personal
                    property by the Trust Fund will not cause the  imposition of
                    a tax on the Lower-Tier  REMIC or Upper-Tier REMIC under the
                    REMIC Provisions or cause the Lower-Tier REMIC or Upper-Tier
                    REMIC to fail to  qualify  as a REMIC  at any time  that any
                    Certificate is outstanding.

     (d)  Notwithstanding  any  provision  to the  contrary  in this  Agreement,
neither the Special  Servicer nor the Master  Servicer  shall,  on behalf of the
Trust Fund, obtain title to any direct or indirect partnership interest or other
equity interest in any Borrower pledged pursuant to any pledge agreement.

     (e)  Notwithstanding  any  provision  to the  contrary  contained  in  this
Agreement,  the Special Servicer shall not, on behalf of the Trust Fund,  obtain
title to a  Mortgaged  Property  as a  result  of or in lieu of  foreclosure  or
otherwise,  obtain title to any direct or indirect  partnership  interest in any
Borrower  pledged  pursuant to a pledge  agreement and thereby be the beneficial
owner of a Mortgaged Property, and shall not otherwise acquire possession of, or
take any other action with respect to, any Mortgaged Property if, as a result of
any such  action,  the  Trustee,  for the Trust Fund or the  Certificateholders,
would be considered to hold title to, to be a  "mortgagee-in-possession"  of, or
to be an "owner" or "operator" of such Mortgaged  Property within the meaning of
the  Comprehensive  Environmental  Response,  Compensation  and Liability Act of
1980, as amended from time to time, or any  comparable  law,  unless the Special
Servicer has previously  determined in accordance  with the Servicing  Standard,
based on an updated  environmental  assessment report prepared by an Independent
Person who regularly conducts environmental audits, that:

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

          (B)       there  are  no  circumstances   present  at  such  Mortgaged
                    Property relating to the use,  management or disposal of any
                    Hazardous  Materials  for  which   investigation,   testing,
                    monitoring,  containment,  clean-up or remediation  could be
                    required  under any currently  effective  federal,  state or
                    local  law or  regulation,  or that,  if any such  Hazardous
                    Materials  are  present  for  which  such  action  could  be
                    required,   after   consultation   with   an   environmental
                    consultant, it would be in the best economic interest of the
                    Trust Fund to take such actions with respect to the affected
                    Mortgaged  Property.  In the  event  that the  environmental
                    assessment  first  obtained  by the  Special  Servicer  with
                    respect  to  a  Mortgaged   Property   indicates  that  such
                    Mortgaged  Property may not be in compliance with applicable
                    environmental  laws  or  that  Hazardous  Materials  may  be
                    present but does not  definitively  establish such fact, the
                    Special  Servicer  shall  cause such  further  environmental
                    tests to be conducted by an Independent Person who regularly
                    conducts  such  tests as the  Special  Servicer  shall  deem
                    prudent to protect the interests of Certificateholders.  Any
                    such  tests  shall  be  deemed  part  of  the  environmental
                    assessment  obtained by the Special Servicer for purposes of
                    this Section 3.10.

     (f) The environmental  assessment  contemplated by Section 3.10(e) shall be
prepared within two months of the determination that such assessment is required
by any  Independent  Person  who  regularly  conducts  environmental  audits for
purchasers of commercial  property where the Mortgaged  Property is located,  as
determined  by the Special  Servicer in a manner  consistent  with the Servicing
Standard.  The  Master  Servicer  shall pay as a  Property  Advance  the cost of
preparation  of  such  environmental  assessments  unless  the  Master  Servicer
determines,   in  its  good  faith  judgment,  that  such  Advance  would  be  a
Nonrecoverable  Advance.  The Master Servicer shall be entitled to reimbursement
of Advances  (with  interest at the Advance Rate) made pursuant to the preceding
sentence in the manner set forth in Section 3.06.

     (g) If the Special Servicer  determines pursuant to Section 3.10(e)(A) that
a Mortgaged Property is not in compliance with applicable environmental laws but
that it is in the best economic  interest of the Trust Fund to take such actions
as are necessary to bring such Mortgaged Property in compliance therewith, or if
the  Special  Servicer  determines  pursuant  to  Section  3.10(e)(B)  that  the
circumstances  referred to therein  relating to Hazardous  Materials are present
but that it is in the best  economic  interest  of the  Trust  Fund to take such
action with respect to the  containment,  clean-up or  remediation  of Hazardous
Materials affecting such Mortgaged Property as is required by law or regulation,
the  Special  Servicer  shall  take  such  action  as it deems to be in the best
economic  interest of the Trust Fund,  but only if the Trustee has mailed notice
to the Holders of the Regular Certificates of such proposed action, which notice
shall be prepared by the Special Servicer and delivered to the Trustee, and only
if  the  Trustee  does  not  receive,  within  30  days  of  such  notification,
instructions from the Holders of greater than 50% of the aggregate Voting Rights
of such Classes directing the Special Servicer not to take such action.  None of
the Trustee,  the Master Servicer or the Special  Servicer shall be obligated to
take any action or not take any action  pursuant to this Section  3.10(g) at the
direction  of the  Certificateholders  unless  the  Certificateholders  agree to
indemnify the Trustee, the Master Servicer and the Special Servicer with respect
to such action or inaction. The Special Servicer shall pay as a Property Advance
the cost of any such compliance, containment, clean-up or remediation unless the
Special Servicer determines, in its good faith judgment, that such Advance would
constitute a Nonrecoverable Advance.

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

     (i)  The costs of any appraisal or annual letter update  obtained  pursuant
to this Section 3.10 shall  be  paid by  the  Master  Servicer as an Advance and
shall be  reimbursable  from the  Collection  Account pursuant to Section 3.06.

     (j)  Following  a default in the  payment of  principal  or  interest  on a
Mortgage Loan, the Special Servicer, after consultation and agreement in writing
by the  Master  Servicer,  may  elect  not to  foreclose  or  institute  similar
proceedings  or to modify the loan  pursuant  to Section  3.26 and  instead  the
Master  Servicer  shall  continue  to make P&I  Advances  with  respect  to such
delinquencies so long as (i) the Special Servicer, in its reasonable judgment in
accordance  with the Servicing  Standard,  after  consultation  and agreement in
writing by the Master Servicer,  concludes that the election not to foreclose or
to modify would likely result in a greater  recovery,  on a present value basis,
than would  foreclosure or  modification  and (ii) the Master  Servicer,  in its
reasonable judgment,  in accordance with the Servicing Standard,  concludes that
such P&I Advances will not be Nonrecoverable Advances.

     SECTION 3.11.  Trustee to Cooperate; Release of Mortgage Files.

     Upon the payment in full of any Mortgage Loan, or the receipt by the Master
Servicer of a  notification  that payment in full has been  escrowed in a manner
customary for such purposes,  the Master Servicer shall  immediately  notify the
Trustee or the Custodian by a certification (which certification shall include a
statement  to  the  effect  that  all  amounts  received  or to be  received  in
connection  with  such  payment  which  are  required  to be  deposited  in  the
Collection  Account  pursuant to Section 3.05 have been or will be so deposited)
of a Servicing Officer and shall request delivery to it of the Mortgage File. No
expenses  incurred in connection  with any instrument of satisfaction or deed of
reconveyance shall be chargeable to the Trust Fund.

     From time to time upon request of the Master  Servicer or Special  Servicer
and  delivery to the Trustee and the  Custodian  of a Request for  Release,  the
Trustee shall  promptly cause the Custodian to release the Mortgage File (or any
portion  thereof)  designated in such Request for Release to the Master Servicer
or  Special  Servicer,  as  applicable.  Upon  return  of the  foregoing  to the
Custodian,  or in the event of a liquidation  or conversion of the Mortgage Loan
into an REO  Property,  receipt by the Trustee of a  certificate  of a Servicing
Officer  stating that such  Mortgage  Loan was  liquidated  and that all amounts
received  or to be  received  in  connection  with  such  liquidation  which are
required  to  be  deposited  into  the  Collection  Account  or  the  Lower-Tier
Distribution  Account,  as  applicable,  have  been so  deposited,  or that such
Mortgage Loan has become an REO Property,  the Custodian shall deliver a copy of
the  Request  for  Release  to the  Master  Servicer  or  Special  Servicer,  as
applicable.

     Upon  written  certification  of a Servicing  Officer,  the  Trustee  shall
execute and deliver to the Special  Servicer any court  pleadings,  requests for
trustee's sale or other documents  prepared by the Special Servicer,  its agents
or attorneys,  necessary to the  foreclosure  or trustee's  sale in respect of a
Mortgaged Property or to any legal action brought to obtain judgment against any
Borrower on the Mortgage Loan or to obtain a deficiency judgment,  or to enforce
any other  remedies  or  rights  provided  by the Loan  Documents  or  otherwise
available at law or in equity.  Each such certification  shall include a request
that such  pleadings  or documents be executed by the Trustee and a statement as
to the reason such  documents or pleadings are required,  and that the execution
and delivery  thereof by the Trustee will not invalidate or otherwise affect the
lien of the Mortgage or other security agreement,  except for the termination of
such lien upon completion of the foreclosure or trustee's sale.

     SECTION 3.12.  Servicing Fees, Trustee Fees and Special
                    Servicing Compensation.

     (a) As compensation for its activities hereunder, the Master Servicer shall
be  entitled,  with  respect to each  Mortgage  Loan and each  Interest  Accrual
Period,  to the Servicing Fee, which shall be payable from amounts on deposit in
the Collection Account as set forth in Section 3.06(iii).  The Master Servicer's
rights to the Servicing Fee may not be transferred in whole or in part except in
connection  with the transfer of all of the Master  Servicer's  responsibilities
and obligations under this Agreement.  In addition, the Master Servicer shall be
entitled  to  receive,  as  additional  servicing  compensation,  to the  extent
permitted by applicable law and the related  Mortgage Loans (i) any late payment
charges,  loan service  transaction  fees,  demand fees,  beneficiary  statement
charges  or  similar  items  (but not  including  any Net  Default  Interest  or
Prepayment Premiums) and (ii) a portion of any Assumption Fees, forbearance fees
and extension fees pursuant to Section 3.12(d) below, in each case to the extent
received and not required to be deposited or retained in the Collection  Account
pursuant to Section 3.05; provided,  however, that the Master Servicer shall not
be entitled to apply or retain any amounts as additional compensation, including
any late payment charges,  with respect to a specific Mortgage Loan with respect
to which a default or event of default thereunder has occurred and is continuing
unless  and  until  such  default  or event of  default  has been  cured and all
delinquent  amounts  (excluding  any Default  Interest) due with respect to such
Mortgage  Loan have been  paid.  The  Master  Servicer  shall  also be  entitled
pursuant to, and to the extent  provided in,  Sections  3.06(iii) and 3.07(b) to
withdraw from the Collection  Account and to receive from any Borrower  Accounts
(to the extent not payable to the related  Borrower  under the Mortgage  Loan or
applicable law) any interest or other income earned on deposits therein.

     Notwithstanding  the foregoing,  the aggregate Servicing Fee (minus the sum
of (i) the Trustee Fee,  (ii) to the extent any  Prepayment  Interest  Shortfall
with  respect  to such  Distribution  Date is a result  of a  prepayment  on the
Glenborough  Pool  Loan,  the  related  monthly  pro-rated  amount of the annual
surveillance fees of the Rating Agencies and (iii) the servicing fees of each of
the Initial Sub-servicers for such Distribution Date as reduced by the amount of
any  Prepayment  Interest  Shortfall  with respect to any of the Mortgage  Loans
subserviced  by such  Initial  Sub-servicer)  due to the  Master  Servicer  with
respect to any  Distribution  Date shall be reduced  (but not below zero) by the
aggregate  amount  of  any  Prepayment   Interest  Shortfalls  for  the  related
Collection Period.

     As compensation for its activities hereunder, on each Distribution Date the
Trustee shall be entitled with respect to each Mortgage Loan to the Trustee Fee,
which shall be payable by the Master  Servicer  out of the  aggregate  Servicing
Fee.  The Trustee  shall pay the routine  fees and  expenses of the  Certificate
Registrar,  the Paying Agent,  the Custodian and the  Authenticating  Agent. The
Trustee's  rights to the Trustee Fee may not be  transferred in whole or in part
except in connection with the transfer of all of the Trustee's  responsibilities
and obligations under this Agreement.

     Except as otherwise  provided  herein,  the Master  Servicer  shall pay all
expenses incurred by it in connection with its servicing  activities  hereunder,
including  all fees of any  sub-servicers  retained by it.  Except as  otherwise
provided  herein,  the  Trustee  shall  pay all  expenses  incurred  by it,  the
Certificate  Registrar,  the Paying Agent, the Custodian and the  Authenticating
Agent in connection with their activities hereunder.

     (b) As  compensation  for its activities  hereunder,  the Special  Servicer
shall be entitled with respect to each Specially  Serviced  Mortgage Loan to the
Special  Servicing  Fee,  which shall be payable  from amounts on deposit in the
Collection  Account as set forth in Section  3.06(iii).  The Special  Servicer's
rights to 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.  In addition, the Special
Servicer shall be entitled to receive as additional servicing  compensation,  to
the extent  permitted  by  applicable  law and the  related  Specially  Serviced
Mortgaged  Loans (i) a portion  of any  Assumption  Fees,  forbearance  fees and
extension fees pursuant to Section  3.12(d) below and (ii) any interest or other
income earned on deposits in the REO Accounts.

     Except as otherwise  provided  herein,  the Special  Servicer shall pay all
expenses incurred by it in connection with its servicing activities hereunder.

     (c)  In  addition  to the  Special  Servicing  Fees  provided  for in  this
Agreement,  and not in lieu thereof,  the Special  Servicer shall be entitled to
the following fees and compensation:

          (i)       the Special Servicing Rehabilitation Fee; and

          (ii)      the Liquidation Fee payable out of the Liquidation  Proceeds
                    prior to the deposit of the Net Liquidation  Proceeds in the
                    Collection  Account.  However,  no  Liquidation  Fee will be
                    payable in connection with, or out of, Liquidation  Proceeds
                    resulting  from  the  purchase  of  any  Specially  Serviced
                    Mortgage  Loan or REO Property  (i) by MSMC,  or (ii) by the
                    Master  Servicer,  the  Depositor or the  Certificateholders
                    pursuant to Section 2.03 or Section 9.01.

     (d) As additional  compensation for their activities hereunder,  the Master
Servicer  and the  Special  Servicer  shall  be  entitled  to a  portion  of any
Assumption  Fees,  forbearance fees and extension fees paid by or on behalf of a
Borrower in the following manner:  (i) with respect to any Mortgage Loan that is
being serviced by the Master Servicer,  the Master Servicer shall be entitled to
75% of such fees and the Special Servicer shall be entitled to 25% of such fees;
provided  that the amount to which the Special  Servicer is entitled to shall be
subject to a maximum of $10,000 and any excess  thereof  shall be payable to the
Master Servicer and (ii) with respect to any Specially  Serviced Mortgage Loans,
the  Special  Servicer  shall be  entitled  to 75% of such  fees and the  Master
Servicer  shall be  entitled  to 25% of such fees;  provided  that the amount to
which the  Master  Servicer  is  entitled  to shall be  subject  to a maximum of
$10,000 and any excess thereof shall be payable to the Special Servicer.

     (e) The Master Servicer,  Special Servicer and Trustee shall be entitled to
reimbursement from the Trust Fund for the costs and expenses incurred by them in
the  performance of their duties under this Agreement  which are  "unanticipated
expenses  incurred  by the REMIC"  within the  meaning of  Treasury  Regulations
Section 1.860G-1(b)(3)(iii).  Such expenses shall include, by way of example and
not by way of  limitation,  environmental  assessments,  Updated  Appraisals and
appraisals  in  connection  with  foreclosure,  the  fees  and  expenses  of any
administrative  or judicial  proceeding  and expenses  expressly  identified  as
reimbursable in Section 3.06(v).

     (f) No provision of this Agreement or of the Certificates shall require the
Master Servicer, the Special Servicer or the Trustee to expend or risk their own
funds or otherwise  incur any financial  liability in the  performance of any of
their duties hereunder or thereunder,  or in the exercise of any of their rights
or  powers,  if, in the good faith  business  judgment  of the Master  Servicer,
Special  Servicer or Trustee,  as the case may be, repayment of such funds would
not be ultimately  recoverable from late payments,  Net Insurance Proceeds,  Net
Liquidation  Proceeds  and other  collections  on or in respect of the  Mortgage
Loans,  or from adequate  indemnity from other assets  comprising the Trust Fund
against such risk or liability.

     If the Master  Servicer,  the Special  Servicer  or the Trustee  receives a
request or inquiry from a Borrower,  any  Certificateholder  or any other Person
the response to which would, in the Master Servicer's, the Special Servicer's or
the Trustee's good faith business judgment require the assistance of Independent
legal counsel or other consultant to the Master  Servicer,  the Special Servicer
or the  Trustee,  the cost of which  would not be an  expense  of the Trust Fund
hereunder, then the Master Servicer, the Special Servicer or the Trustee, as the
case may be,  shall  not be  required  to take any  action in  response  to such
request or inquiry unless the Borrower or such  Certificateholder  or such other
Person,  as  applicable,  makes  arrangements  for  the  payment  of the  Master
Servicer's,  the Special Servicer's or Trustee's  expenses  associated with such
counsel  (including,  without  limitation,  posting an advance  payment for such
expenses)  satisfactory  to the Master  Servicer,  the  Special  Servicer or the
Trustee,  as the case may be, in its sole discretion.  Unless such  arrangements
have been made, the Master Servicer, the Special Servicer or the Trustee, as the
case may be, shall have no liability to any Person for the failure to respond to
such request or inquiry.

      SECTION 3.13.  Reports to the Trustee; Collection Account Statements.

     (a) The Master  Servicer  shall  deliver  to the  Trustee  (solely  for the
purposes of determining P&I Advances) no later than the fifth Business Day prior
to each  Distribution  Date a  preliminary  report  containing  the  information
provided on the Master Servicer Remittance Report and by no later than 1:00 p.m.
New York City time on the second Business Day prior to each  Distribution  Date,
the Master Servicer  Remittance Report with respect to the related  Distribution
Date (which shall include,  without  limitation,  a preliminary  estimate of the
amount of  Available  Funds for such  related  Collection  Period)  including  a
written statement of anticipated P&I Advances for the related Distribution Date.
The Master Servicer's  responsibilities  under this Section 3.13(a) with respect
to REO  Mortgage  Loans  shall be subject  to the  satisfaction  of the  Special
Servicer's obligations under Section 3.24.

     (b) Not later than fifteen days after each  Distribution  Date,  the Master
Servicer  shall  forward  to the  Trustee a  statement  prepared  by the  Master
Servicer  setting forth the status of the Collection  Account as of the close of
business on the related  Distribution  Date and showing the aggregate  amount of
deposits into and  withdrawals  from the Collection  Account of each category of
deposit  specified in Section 3.05 and each category of withdrawal  specified in
Section 3.06 since the preceding  Distribution  Date. The Trustee and its agents
and attorneys  may at any time during normal  business  hours,  upon  reasonable
notice,  inspect and copy the books, records and accounts of the Master Servicer
solely  relating  to the  Mortgage  Loans  and  the  performance  of its  duties
hereunder.

     (c) Subject to Section  8.01(b)  hereof,  the Trustee  shall be entitled to
rely conclusively on and shall not be responsible for the content or accuracy of
any information provided to it by the Master
Servicer or the Special Servicer pursuant to this Agreement.

     SECTION 3.14.  Annual Statement as to Compliance.

     The Master Servicer and the Special  Servicer (each, a "reporting  person")
each shall deliver to the Trustee,  the Depositor and to the Rating  Agencies on
or before April 15 of each year,  beginning  with April 15,  1999,  an Officers'
Certificate  stating,  as to each  signatory  thereof,  (i) that a review of the
activities of the reporting  person during the preceding  calendar year (or such
shorter  period from the Closing Date to the end of the related  calendar  year)
and of its  performance  under this Agreement has been made under such officer's
supervision,  (ii) that, to the best of such officer's knowledge,  based on such
review,  the reporting  person has fulfilled all of its  obligations  under this
Agreement  in all  material  respects  throughout  such  year (or  such  shorter
period),  or,  if  there  has  been a  default  in the  fulfillment  of any such
obligation,  specifying each such default known to such officer,  the nature and
status thereof and what action it proposes to take with respect  thereto,  (iii)
that, to the best of such officer's  knowledge,  each sub-servicer has fulfilled
its obligations under its sub-servicing  agreement in all material respects, or,
if there has been a material  default in the  fulfillment  of such  obligations,
specifying  each such  default  known to such  officer and the nature and status
thereof,  (iv) that it has maintained an effective  internal control system over
the servicing of mortgage  loans  including the Mortgage  Loans and other loans,
and  (v)  whether  it  has  received  any  notice  regarding  qualification,  or
challenging the status,  of the Upper-Tier  REMIC or Lower-Tier REMIC as a REMIC
from the IRS or any other governmental agency or body.

     SECTION 3.15.  Annual Independent Public Accountants' Servicing Report.

     On or before  April 15 of each year,  beginning  with April 15,  1999,  the
Master Servicer and the Special Servicer (each, a "reporting person") at its own
expense  shall  cause  a  firm  of  nationally  recognized   Independent  public
accountants  (who may also render other services to the reporting  person) which
is a member of the American Institute of Certified Public Accountants to furnish
a statement (an "Accountant's Statement") to the Trustee, to the effect that the
assertion of management of the Master  Servicer or the Special  Servicer that it
has  maintained  an  effective  internal  control  system over the  servicing of
mortgage loans  including the Mortgage Loans and other loans,  for the preceding
calendar year (or shorter period from the Closing Date to the end of the related
calendar year) is fairly stated, based on an examination conducted substantially
in compliance with the Uniform Single  Attestation  Program for Mortgage Bankers
or the Audit Program for Mortgages serviced for FHLMC, except for exceptions and
errors as stated in such report.

     SECTION 3.16.  Access to Certain Documentation.

     The  Master   Servicer   and  Special   Servicer   shall   provide  to  any
Certificateholders  that  are  federally  insured  financial  institutions,  the
Federal  Reserve  Board,  the FDIC and the OTS and the  supervisory  agents  and
examiners of such boards and such  corporations,  and any other  governmental or
regulatory body to the jurisdiction of which any  Certificateholder  is subject,
access to the documentation  regarding the Mortgage Loans required by applicable
regulations of the Federal Reserve Board,  FDIC, OTS or any such governmental or
regulatory  body,  such  access  being  afforded  without  charge  but only upon
reasonable request and during normal business hours at the offices of the Master
Servicer or Special  Servicer.  Nothing in this Section 3.16 shall  detract from
the  obligation  of the Master  Servicer  and  Special  Servicer  to observe any
applicable  law  prohibiting  disclosure  of  information  with  respect  to the
Borrowers,  and the  failure of the Master  Servicer  and  Special  Servicer  to
provide  access as provided in this Section 3.16 as a result of such  obligation
shall not constitute a breach of this Section 3.16.

     SECTION 3.17.  Title and Management of REO Properties.

     (a) In the event that title to any  Mortgaged  Property is acquired for the
benefit of Certificateholders in foreclosure,  by deed in lieu of foreclosure or
upon abandonment or reclamation from bankruptcy, the deed or certificate of sale
shall be taken in the name of the  Trustee,  or its  nominee  (which  shall  not
include the Master Servicer), or a separate trustee or co-trustee,  on behalf of
the Trust Fund. The Special Servicer, on behalf of the Trust Fund, shall dispose
of 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  for
purposes of Section  860G(a)(8) of the Code,  unless (i) the Special Servicer on
behalf of the  Lower-Tier  REMIC has  applied  for an  extension  of such period
pursuant to Sections  856(e)(3) and 860G(a)(8)(A) of the Code, in which case the
Special  Servicer shall sell such REO Property  within the applicable  extension
period or (ii) the Special Servicer seeks and  subsequently  receives an Opinion
of Counsel (which  opinion shall be an expense of the Trust Fund),  addressed to
the Special  Servicer and  Trustee,  to the effect that the holding by the Trust
Fund of such REO Property for an additional specified period will not cause such
REO Property to fail to qualify as "foreclosure  property" within the meaning of
Section  860G(a)(8)  of the Code  (determined  without  regard to the  exception
applicable  for  purposes  of Section  860D(a) of the Code) at any time that any
Certificate is outstanding, in which event such period shall be extended by such
additional  specified period subject to any conditions set forth in such Opinion
of Counsel. The Special Servicer,  on behalf of the Trust Fund, shall dispose of
any REO  Property  held by the Trust Fund  prior to the last day of such  period
(taking  into account  extensions)  by which such REO Property is required to be
disposed of pursuant to the provisions of the immediately  preceding sentence in
a manner provided under Section 3.18 hereof.  The Special Servicer shall manage,
conserve,  protect  and operate  each REO  Property  for the  Certificateholders
solely for the purpose of its prompt disposition and sale in a manner which does
not cause such REO Property to fail to qualify as "foreclosure  property" within
the meaning of Section 860G(a)(8) of the Code (determined  without regard to the
exception applicable for purposes of Section 860D(a)).

     (b) The Special Servicer shall have full power and authority,  subject only
to the specific  requirements and prohibitions of this Agreement,  to do any and
all  things in  connection  with any REO  Property  as are  consistent  with the
Servicing  Standard and the terms of this  Agreement,  all on such terms and for
such  period  as the  Special  Servicer  deems  to be in the best  interests  of
Certificateholders,  and, in connection  therewith,  the Special  Servicer shall
only agree to the payment of management  fees that are  consistent  with general
market  standards  or to terms  that  are  more  favorable  to the  Trust  Fund.
Consistent with the foregoing,  the Special Servicer shall cause or permit to be
earned  with  respect to such REO  Property  any "net  income  from  foreclosure
property,"  within the meaning of Section 860G(c) of the Code,  which is subject
to tax under the REMIC Provisions only if it has determined,  and has so advised
the Trustee in writing, that the earning of such income on a net after-tax basis
could  reasonably  be  expected  to result in a  greater  recovery  on behalf of
Certificateholders than an alternative method of operation or rental of such REO
Property  that would not be subject to such a tax.  The Special  Servicer  shall
segregate and hold all revenues  received by it with respect to any REO Property
separate and apart from its own funds and general assets and shall establish and
maintain with respect to any REO Property a segregated  custodial account (each,
an "REO  Account"),  each of which  shall be an  Eligible  Account  and shall be
entitled  "Clarion  Partners,  LLC,  in trust  for State  Street  Bank and Trust
Company,  as  Trustee,  in trust for Holders of Morgan  Stanley  Capital I Inc.,
Commercial Mortgage Pass-Through  Certificates,  Series 1998-XL1,  REO Account."
The Special  Servicer shall be entitled to withdraw for its account any interest
or investment  income earned on funds  deposited in an REO Account to the extent
provided in Section  3.07(b).  The Special Servicer shall deposit or cause to be
deposited in the REO Account  within one Business Day after receipt all revenues
received  by it  with  respect  to any  REO  Property  (other  than  Liquidation
Proceeds,  which shall be remitted pursuant to Section 3.18(e) to the Collection
Account), and shall withdraw therefrom funds necessary for the proper operation,
management  and  maintenance  of  such  REO  Property  and  for  other  Property
Protection Expenses with respect to such REO Property, including:

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

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

          (iii)     all costs and expenses  reasonable and necessary to protect,
                    maintain,  manage,  operate,  repair  and  restore  any  REO
                    Property; and

          (iv)      any taxes  imposed  on the Upper  Tier  REMIC or  Lower-Tier
                    REMIC in respect of net income from foreclosure  property in
                    accordance with Section 4.05.

     To the extent that such REO Proceeds are  insufficient for the purposes set
forth in clauses (i) through  (iii) above and the Special  Servicer has provided
written notice of such  shortfall to the Master  Servicer at least five Business
Days prior to the date that such amounts are due, the Master  Servicer shall pay
as a Property  Advance the amount of such shortfall  unless the Master  Servicer
determines,   in  its  good  faith  judgment,  that  such  Advance  would  be  a
Nonrecoverable Advance. If the Master Servicer does not make any such Advance in
violation of the  immediately  preceding  sentence,  the Trustee shall make such
Advance,  unless in either case, the Trustee  determines that such Advance would
be  a   Nonrecoverable   Advance.   The  Trustee  shall  be  entitled  to  rely,
conclusively,  on any  determination by the Master Servicer that an Advance,  if
made, would be a Nonrecoverable  Advance. The Trustee, in determining whether or
not a proposed  Advance would be a Nonrecoverable  Advance,  shall be subject to
the standards  applicable to the Master Servicer hereunder.  The Master Servicer
or the  Trustee,  as  applicable,  shall be  entitled to  reimbursement  of such
Advances  (with  interest at the Advance  Rate) made  pursuant to the  preceding
sentence,  to the extent set forth in Section 3.06.  The Special  Servicer shall
withdraw from each REO Account and remit to the Master Servicer for deposit into
the Collection  Account on a monthly basis prior to the related Master  Servicer
Remittance  Date  the Net REO  Proceeds  received  or  collected  from  each REO
Property,  except that in determining  the amount of such Net REO Proceeds,  the
Special Servicer may retain in each REO Account reasonable reserves for repairs,
replacements  and necessary  capital  improvements  and other related  expenses.
Notwithstanding the foregoing, the Special Servicer shall not:

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

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

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

          (iv)      Directly Operate or allow any Person to Directly Operate any
                    REO Property on any date more than 90 days after its date of
                    acquisition  by the Trust  Fund,  unless  such  Person is an
                    Independent Contractor;

unless,  in any such case,  the Special  Servicer has  requested and received an
Opinion of Counsel  addressed  to the Special  Servicer  and the Trustee  (which
opinion  shall be an expense of the Trust  Fund) to the effect  that such action
will not cause such REO  Property to fail to qualify as  "foreclosure  property"
within the meaning of Section 860G(a)(8) of the Code (determined  without regard
to the exception  applicable for purposes of Section 860D(a) of the Code) at any
time that it is held by the Trust Fund,  in which case the Special  Servicer may
take such actions as are specified in such Opinion of Counsel.

     The Special  Servicer  shall be required  to contract  with an  Independent
Contractor, the fees and expenses of which shall be an expense of the Trust Fund
and payable out of REO Proceeds,  for the  operation  and  management of any REO
Property,  within 90 days of the Trust Fund's  acquisition  thereof  (unless the
Special Servicer shall have provided the Trustee with an Opinion of Counsel that
the  operation  and  management  of any  REO  Property  other  than  through  an
Independent  Contractor  shall not cause such REO Property to fail to qualify as
"foreclosure  property"  within the meaning of Code Section  860G(a)(8))  (which
opinion shall be an expense of the Trust Fund), provided that:

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

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

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

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

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

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

     SECTION 3.18. Sale of Specially Serviced Mortgage Loans and REO Properties.

     (a) With respect to any  Specially  Serviced  Mortgage Loan or REO Property
which the Special  Servicer has  determined to sell in  accordance  with Section
3.10, the Special Servicer shall deliver to the Trustee an Officers' Certificate
to the  effect  that,  pursuant  to  Section  3.10,  the  Special  Servicer  has
determined  to sell such  Specially  Serviced  Mortgage  Loan or REO Property in
accordance  with this Section 3.18. The Special  Servicer may then offer to sell
to any Person any  Specially  Serviced  Mortgage Loan which is in default or for
which default is reasonably  foreseeable  or any REO Property or, subject to the
following  sentence,  purchase any such Specially  Serviced Mortgage Loan or REO
Property (in each case at the  Repurchase  Price  therefor),  but shall,  in any
event,  so offer to sell any REO Property no later than the time  determined  by
the Special Servicer to be sufficient to result in the sale of such REO Property
within the period  specified  in Section  3.17(a).  The Special  Servicer  shall
deliver  such  Officers'  Certificate  and give the  Trustee  not less than five
Business  Days' prior  written  notice of its  intention  to sell any  Specially
Serviced Mortgage Loan or REO Property, in which case the Special Servicer shall
accept the highest offer  received  from any Person for any  Specially  Serviced
Mortgage Loan or any REO Property in an amount at least equal to the  Repurchase
Price therefor or, at its option, if it has received no offer (of at least three
offers) at least equal to the Repurchase Price therefor,  purchase the Specially
Serviced Mortgage Loan or REO Property at the Repurchase Price.

     In the absence of any such offer or purchase by the Special  Servicer,  the
Special Servicer shall accept the highest offer received from any Person that is
determined  by  the  Special  Servicer  to be a fair  price,  as  determined  in
accordance with Section 3.18(b),  for such Specially  Serviced  Mortgage Loan or
REO  Property,  if the  highest  offeror is a Person  other  than an  Interested
Person,  or if such offer is  determined  to be a fair  price by the  Trustee in
accordance with Section 3.18(b), if the highest offeror is an Interested Person;
provided,  that the Trustee  shall be entitled to engage,  at the expense of the
Trust Fund, an Independent appraiser to determine whether the highest offer is a
fair price and, further  provided,  that if the highest offeror is an Interested
Person such offer shall not be accepted if it is less than the Repurchase Price,
unless the Rating Agencies have confirmed, in writing, that such acceptance will
not, in itself, result in the qualification, downgrade or withdrawal of the then
current ratings assigned to the  Certificates.  Notwithstanding  anything to the
contrary herein, neither the Trustee, in its individual capacity, nor any of its
Affiliates may make an offer or purchase any Specially Serviced Mortgage Loan or
any REO Property pursuant hereto.

     The Special  Servicer  shall not be  obligated  by either of the  foregoing
paragraphs  or  otherwise  to accept the highest  offer if the Special  Servicer
determines,  in accordance with the Servicing  Standard,  that rejection of such
offer would be in the best interests of the Certificateholders. In addition, the
Special  Servicer may accept a lower offer if it determines,  in accordance with
the  Servicing  Standard,  that  acceptance  of such offer  would be in the best
interests of the  Certificateholders  (for  example,  if the  prospective  buyer
making the lower offer is more likely to perform its  obligations,  or the terms
offered by the  prospective  buyer  making the lower offer are more  favorable),
provided  that the offeror is not the Special  Servicer or an  Affiliate  of the
Special Servicer.

     In the event that the Special  Servicer  determines with respect to any REO
Property  that the offers  being made with  respect  thereto are not in the best
interests of the  Certificateholders  and that the end of the period referred to
in Section 3.17(a) with respect to such REO Property is approaching, the Special
Servicer  shall seek an  extension  of such  period in the manner  described  in
Section 3.17(a); provided, however, that the Special Servicer shall use its best
efforts, consistent with the Servicing Standard, to sell each Specially Serviced
Mortgage Loan and any REO Property prior to the Rated Final Distribution Date.

     (b) In  determining  whether any offer  received from an Interested  Person
represents  a fair price for any  Specially  Serviced  Mortgage  Loan or any REO
Property,  the Trustee may  conclusively  rely on the opinion of an  Independent
appraiser.  In  determining  whether any offer  constitutes a fair price for any
Specially  Serviced Mortgage Loan or any REO Property,  the Special Servicer (if
the highest offeror is not an Interested  Person) or the Trustee shall take into
account,  and any  appraiser  or other  expert in real estate  matters  shall be
instructed to take into account, as applicable, among other factors, any Updated
Appraisal previously  obtained,  the period and amount of any delinquency on the
affected   Specially   Serviced   Mortgage   Loan,   the   physical   (including
environmental) condition of the related Mortgaged Property or such REO Property,
the state of the local economy and the Trust Fund's obligation to dispose of any
REO Property within the time period specified in Section 3.17(a).

     (c) Subject to the provisions of Section 3.17,  the Special  Servicer shall
act on behalf of the Trust  Fund in  negotiating  and  taking  any other  action
necessary or appropriate in connection  with the sale of any Specially  Serviced
Mortgage Loan or REO Property,  including the collection of all amounts  payable
in connection  therewith.  Any sale of a Specially Serviced Mortgage Loan or any
REO Property shall be without recourse to, or representation or warranty by, the
Trustee, the Depositor,  the Master Servicer,  the Special Servicer or the Trust
Fund (except that any contract of sale and assignment  and conveyance  documents
may contain  customary  warranties  of title,  so long as the only  recourse for
breach  thereof  is to the Trust  Fund),  and,  if such sale is  consummated  in
accordance with the duties of the Special  Servicer,  the Master  Servicer,  the
Depositor  and the  Trustee  pursuant  to the terms of this  Agreement,  no such
Person  who so  performed  shall  have any  liability  to the Trust  Fund or any
Certificateholder  with respect to the purchase price  therefor  accepted by the
Special Servicer, if the offeror is not an Interested Person (or the Trustee, if
an Interested Person is an offeror).

     (d) The Special  Servicer  shall file  information  returns  regarding  the
abandonment or foreclosure of Mortgaged  Properties with the IRS at the time and
in the manner required by the Code.

     (e) The proceeds of any sale pursuant to this Section 3.18 after  deduction
of the expenses of such sale incurred in connection therewith shall be promptly,
and in any event within one Business Day following receipt thereof,  remitted by
the  Special  Servicer  to the Master  Servicer  for  deposit in the  Collection
Account in accordance with Section 3.05(a)(iv).

     SECTION 3.19.   Additional Obligations of the Master Servicer; Inspections;
                     Successor Manager.

     (a) The Master  Servicer (or, with respect to Specially  Serviced  Mortgage
Loans and REO  Properties,  the Special  Servicer)  shall inspect or cause to be
inspected  each  Mortgaged  Property  at such  times  and in such  manner as are
consistent  with the  Servicing  Standard,  but in any event shall  inspect each
Mortgaged  Property (i) with an Allocated  Loan Amount of (A) $5,000,000 or more
at least once every 12 months and (B) less than  $5,000,000  at least once every
24 months (provided, however, that at least 50% of the Mortgaged Properties with
an Allocated Loan Amount of less than  $5,000,000  with respect to each Mortgage
Loan shall be inspected within the initial 12 months after the Closing Date), in
each case commencing in June,  1999 (or at such lesser  frequency as each Rating
Agency shall have confirmed in writing to the Master Servicer will not result in
a downgrade, qualification or withdrawal of the then current ratings assigned to
any  Class of the  Certificates)  and (ii) if any  Mortgage  Loan (A)  becomes a
Specially  Serviced  Mortgage  Loan or (B)  has a debt  service  coverage  ratio
(calculated as provided in the related Loan  Documents) of less than 1.0 for the
immediately preceding  twelve-month period, the related Mortgaged Property shall
be inspected by the Master  Servicer  (or the Special  Servicer  with respect to
Specially  Serviced  Mortgage  Loans) as soon as  practicable  and thereafter at
least every 12 months for so long as such condition exists. The cost of any such
inspection  shall be borne by the Master  Servicer  unless the related  Mortgage
Loan is a Specially  Serviced  Mortgage  Loan,  in which case any  out-of-pocket
costs,  including  travel  related  expenses,  incurred  with  respect  to  such
inspection  by the Special  Servicer  shall be paid by the Master  Servicer as a
Property Advance.

     (b) With respect to each Mortgage Loan, the Master Servicer and the Special
Servicer (with respect to Specially  Serviced  Mortgage Loans) shall enforce the
Trustee's  rights with respect to the Manager or Managers under the related Loan
Documents and Management  Agreement or Management  Agreements.  In the event the
Master  Servicer or the Special  Servicer  (with  respect to Specially  Serviced
Mortgage  Loans) is  entitled  to  terminate  or cause the  related  Borrower to
terminate the Manager or Managers,  and the Master Servicer or Special Servicer,
as applicable,  has determined,  in accordance with the Servicing Standard, that
such termination is appropriate, the Master Servicer or the Special Servicer, as
the case may be, shall  promptly give notice of its intent to exercise its right
to  terminate  the  Manager  or  Managers  to the  Trustee  (who  shall copy the
Certificateholders and the Rating Agencies), the related Originator,  the Master
Servicer or Special Servicer, as applicable, and the Depositor. After receipt of
such notice,  the most subordinate  Class of Certificates then outstanding shall
have the right to recommend  termination of the Manager or Managers,  and if so,
to recommend a Successor Manager or Managers (meeting the requirements set forth
below).  Certificateholders  representing  Voting  Rights of greater than 50% of
such  subordinate  Class of  Certificates  will have ten Business  Days from the
receipt  of  such  notice  to  respond  to  such  notice.   Upon  receipt  of  a
recommendation  to  terminate  the Manager or  Managers  and appoint a Successor
Manager or Managers,  the Master Servicer or the Special  Servicer,  as the case
may be, shall give notice of such  recommendation to the Trustee (who shall copy
the  Certificateholders),  and the  Master  Servicer  or  Special  Servicer,  as
applicable,  shall effect such  recommendation  unless: (i) within five Business
Days  of the  receipt  of  notice  of  such  recommendation,  Certificateholders
representing Voting Rights of greater than 50% of any Class of Certificates then
outstanding which was assigned a rating by any Rating Agency on the Closing Date
reject (in writing delivered to the Trustee) such proposed  Successor Manager or
Managers in which case the Master Servicer or the Special Servicer,  as the case
may be,  shall  procure a  Successor  Manager  or  Managers  as set forth in the
following sentence;  or (ii) the Master Servicer or the Special Servicer, as the
case may be,  determines that effecting such  recommendation to terminate is not
consistent with the Servicing  Standard,  and therefore,  the Master Servicer or
the  Special  Servicer,   as  the  case  may  be,  elects  not  to  effect  such
recommendation.  If the Master Servicer or the Special Servicer, as the case may
be,  does not  receive a  required  response  (or if the  response  received  is
inconsistent) and the Master Servicer or Special  Servicer,  as the case may be,
determines it is consistent with the Servicing Standard to terminate the Manager
or Managers or in the event the Manager or Managers is otherwise  terminated  or
resigns under the related Mortgage or Management Agreement,  the Master Servicer
or the  Special  Servicer,  as the case may be,  shall use its best  efforts  to
retain a Successor Manager or Managers (or the recommended  Successor Manager or
Managers, if any) on terms substantially similar to the Management Agreement or,
failing  that,  on terms as  favorable  to the Trust Fund as can  reasonably  be
obtained.  A "Successor  Manager"  shall be reasonably  acceptable to the Master
Servicer  or  the  Special  Servicer,  as  the  case  may  be,  and  shall  be a
professional management corporation or business entity which (i) manages, and is
experienced in managing,  other comparable commercial properties,  (ii) will not
result in a downgrade,  qualification  or withdrawal of the then current ratings
assigned to the  Certificates by each Rating Agency,  as confirmed in writing by
each Rating Agency, and (iii) otherwise  satisfies any criteria set forth in the
Mortgage and related Loan Documents.

     SECTION 3.20.  Reports to the Securities and Exchange Commission; 
                    Available Information.

     (a) The Trustee shall prepare,  sign, and electronically  file on behalf of
the  Depositor,  and at the expense of the  Depositor,  any and all Exchange Act
Reports as may be required  with  respect to the  Certificates  pursuant to this
Agreement;  provided,  however,  that the Depositor shall prepare, sign and file
with the  Commission  the initial  Form 8-K  relating to the Trust Fund.  In the
event the Depositor  notifies the Trustee,  the Master  Servicer and the Special
Servicer in writing as to any change in the Exchange Act reporting  requirements
applicable to the Certificates, the Trustee, the Special Servicer and the Master
Servicer shall conform the reporting obligations as set forth herein to any such
changes as  notified  by the  Depositor.  The Master  Servicer  and the  Special
Servicer,  to the  extent  such  information  has been  received  by the  Master
Servicer or Special Servicer,  as applicable,  agree to provide such information
with  respect  to the  Mortgage  Loans  to the  Trustee  and such  entity  as is
designated by the Depositor  pursuant to Section  3.20(f) in a timely fashion as
may be requested by the Trustee in connection with such Exchange Act Reports, so
that  such   Exchange   Act  Reports  may  be  timely   filed  by  the  Trustee.
Manually-signed  copies of each  Exchange  Act Report  shall be delivered by the
Trustee  to the  Depositor  to the  attention  of the  Secretary  (or such other
Persons as are designated in writing by the Depositor).

     On a monthly  basis  prior to the  filing on behalf of the Trust  Fund of a
Form 15, the Trustee  will file on behalf of the Trust Fund within 15 days after
the  Distribution  Date  a Form  8-K  that  includes  the  Monthly  Distribution
Statement.

     On a quarterly  basis prior to the filing on behalf of the Trust Fund,  and
effectiveness,  of a Form 15, the Trustee  will file,  to the extent the Trustee
receives the information set forth below in electronic format in accordance with
Section 3.20(f),  within 45 days after the end of the relevant Borrower's fiscal
quarter a Financial  Report for those  Borrowers  which represent 10% or more of
the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans (on the date
hereof,  the Hotel Del Coronado Loan, the CenterAmerica  Pool Loan and the Wells
Fargo Office Tower Loan).  The  quarterly  Financial  Report with respect to (i)
those  Mortgage  Loans  that  represent  20% or  more  of the  aggregate  Stated
Principal  Balance of the  Mortgage  Loans (on the date hereof no Mortgage  Loan
represents 20% or more of the aggregate Stated Principal Balance of the Mortgage
Loans)  shall  consist of  unaudited  financial  statements  with respect to the
Mortgaged Properties securing such Mortgage Loans, and (ii) those Mortgage Loans
that represent 10% but less than 20% of the aggregate Stated  Principal  Balance
of the Mortgage  Loans (on the date hereof,  the Hotel Del  Coronado  Loan,  the
CenterAmerica  Pool Loan and the Wells Fargo Office Tower Loan) shall consist of
summarized quarterly financial information  (substantially in the form set forth
in Exhibit A-1,  Exhibit A-2 and Exhibit A-3,  respectively,  to the Depositor's
Prospectus  Supplement  dated  June 1, 1998  relating  to the  Certificates)  as
described  in Rule  1.02(bb) of  Regulation  S-X with  respect to the  Mortgaged
Properties securing such Mortgage Loan.

     On an annual  basis  prior to the filing on behalf of the Trust  Fund,  and
effectiveness,  of a Form 15, the Trustee  will file,  to the extent the Trustee
receives the information set forth below in electronic format in accordance with
Section 3.20(f),  within 90 days after the end of the relevant Borrower's fiscal
year end a Financial  Report for those  Borrowers which represent 10% or more of
the  aggregate  Stated  Principal  Balance  of the  Mortgage  Loans (on the date
hereof,  the Hotel Del Coronado Loan, the CenterAmerica  Pool Loan and the Wells
Fargo Office Tower Loan).  The annual Financial Report with respect to (i) those
Mortgage  Loans that  represent  20% or more of the aggregate  Stated  Principal
Balance of the Mortgage Loans (on the date hereof,  no Mortgage Loan  represents
20% or more of the aggregate  Stated  Principal  Balance of the Mortgage  Loans)
shall  consist of audited  financial  statements  with respect to the  Mortgaged
Properties  securing such Mortgage  Loans,  and (ii) those  Mortgage  Loans that
represent 10% but less than 20% of the aggregate Stated Principal Balance of the
Mortgage  Loans  (on  the  date  hereof,   the  Hotel  Del  Coronado  Loan,  the
CenterAmerica  Pool Loan and the Wells Fargo Office Tower Loan) shall consist of
summarized annual financial information  (substantially in the form set forth in
Exhibit  A-1,  Exhibit A-2 and Exhibit  A-3,  respectively,  to the  Depositor's
Prospectus  Supplement  dated  June 1, 1998  relating  to the  Certificates)  as
described  in Rule  1.02(bb) of  Regulation  S-X with  respect to the  Mortgaged
Properties securing such Mortgage Loan.

     The Master Servicer,  each Special Servicer and the Trustee hereby agree to
cooperate with the Borrowers and their  accountants in obtaining any consents of
accountants  that are required to be filed with any financial  statements  being
filed on a Form 10-K or Form 8-K.

     If information for any Financial  Report is incomplete by the date on which
required to be filed, the Trustee shall prepare,  execute and file a Form 12b-25
and shall deliver a manually signed version of such form to the Depositor to the
attention of the Secretary  (or such other Persons as are  designated in writing
by the Depositor).

     None of the Master Servicer, the Special Servicer and the Trustee shall (i)
file a Form ID with  respect  to the  Depositor  or (ii) cause the Trust Fund to
stop filing reports,  statements and information with the Commission pursuant to
this  Section  unless  directed  to do so by  the  Depositor  or  the  continued
reporting is prohibited  under the Exchange Act or any  regulations  thereunder.
Promptly following the end of each calendar year,  commencing December 31, 1998,
the Trustee shall notify the Depositor when the  Certificates are held of record
by less than 300  persons  within the meaning of Section  15(d) of the  Exchange
Act.  Upon receipt of such notice from the Trustee,  the  Depositor may instruct
the  Trustee to file a Form 15, in which case the  Trustee  shall file a Form 15
within 15 days  following the receipt of such  instructions  from the Depositor,
whereupon the Trustee's responsibilities under this Section 3.20(a) shall end.

     The Trustee shall, at the written  direction of the Depositor,  solicit any
and all proxies of the Certificateholders  whenever such proxies are required to
be solicited pursuant to the Exchange Act.

     (b) Prior to the filing on behalf of the Trust Fund, and effectiveness,  of
a Form 15, the Master Servicer shall promptly prepare and provide to the Trustee
and the Special Servicer a report (each, a "Special Event Report") reporting (i)
any notice from a Borrower or  insurance  company,  or any  knowledge  otherwise
obtained,  regarding an upcoming voluntary or involuntary  prepayment (including
that resulting from a casualty or  condemnation) or defeasance of all or part of
the related Mortgage Loan (provided that a request by a Borrower or other Person
for a quotation of the amount  necessary to satisfy all obligations with respect
to a Mortgage  Loan shall not, in and of itself,  be deemed to be such  notice);
(ii) any imminent or actual monetary default or other default on a Mortgage Loan
the results of which the Master Servicer,  after  consultation  with the Special
Servicer,  reasonably  believes is likely to result in the  acceleration  of the
indebtedness  due under such  Mortgage  Loan;  (iii) the results of any property
inspection of which the Master Servicer has knowledge and which has revealed any
material damage or deterioration or the presence of any environmental  condition
with respect to any Mortgaged Property;  (iv) any notice from a Borrower, or any
knowledge otherwise obtained,  regarding any litigation  involving such Borrower
or any related Mortgaged Property which the Master Servicer  reasonably believes
is likely to have an adverse effect on the Mortgaged  Property or the ability of
such Borrower to pay the amounts due under the related  Mortgage  Loan;  (v) any
notice  received  from a Borrower,  Manager or Managers or tenant of a Mortgaged
Property, or any knowledge otherwise obtained, regarding the material default of
such  tenant  under the terms of its lease or early  termination  by either  the
tenant or the  Borrower  of such  lease,  the  bankruptcy  of such tenant or its
direct or  indirect  parent,  the loss of a license  or permit  relating  to the
Mortgaged  Property  or  other  material  adverse  tenant  activity;   (vi)  any
amendment,  modification or waiver of a material provision of a Mortgage Loan of
which the Master Servicer has knowledge; and (vii) any event of which the Master
Servicer has actual  knowledge (other than an event covered by clause (i)) which
would  result in the release of any part of the  Mortgaged  Property;  provided,
however,  that in the event that the Master  Servicer after  consulting with the
Depositor and the Special  Servicer  determines in its good faith  judgment that
any of the  preceding  items will not  materially  affect the  interests  of the
Certificateholders,  the Master Servicer shall omit such item from the reporting
obligation described above.

     With respect to any Specially  Serviced  Mortgage Loan or any REO Property,
the Special  Servicer  shall report to the Master  Servicer any of the foregoing
events  promptly upon the Special  Servicer  having  knowledge of such event. In
addition,  in connection with their servicing of the Mortgage Loans,  the Master
Servicer and the Special Servicer shall provide to each other and to the Trustee
written  notice of any other known event with respect to a Mortgage  Loan or REO
Property  that  the  Master  Servicer  or the  Special  Servicer,  respectively,
determines  would have a material  adverse  effect on such  Mortgage Loan or REO
Property,  which notice shall include an  explanation  as to the reason for such
material adverse effect.

     (c) The Master Servicer or Special Servicer, as applicable, shall from time
to time contact the Borrowers  regarding  the delivery of financial  information
required by the Loan Documents  commencing at least 15 days prior to the date on
which each  Borrower  is  obligated  to provide  the Master  Servicer or Special
Servicer,  as  applicable,  with  quarterly and annual  financial  statements or
reports so that such  statements  and reports  will be  delivered  to the Master
Servicer  in a timely  fashion.  The Master  Servicer  or Special  Servicer,  as
applicable,  will cause such  information  to be provided to the Trustee in such
format as the  Trustee  may  reasonably  request to enable the Trustee to comply
with the  Exchange Act  reporting  requirements  specifically  set forth in this
Section 3.20. Promptly following the end of each calendar quarter and the end of
each calendar  year,  the Master  Servicer shall prepare a Summary Report in the
form of Exhibit H based on  information  provided to the Master  Servicer by the
Borrowers  without  modification,  interpretation  or analysis  (except that the
Master Servicer will use its best efforts to isolate  management fees and funded
reserves from Borrower  reported  expenses,  if necessary).  The Master Servicer
shall  deliver a copy of each  Summary  Report to the  Trustee  and the  Special
Servicer.  None of the Master  Servicer,  the Special  Servicer  and the Trustee
shall be  responsible  for the  completeness  or  accuracy  of such  information
provided by the  Borrowers  (except that the Master  Servicer  will use its best
efforts to correct patent errors).

     (d) The Master Servicer shall, in accordance with such reasonable rules and
procedures as it may adopt (which may include the requirement  that an agreement
that  provides  that such  information  shall be used  solely  for  purposes  of
evaluating the investment characteristics of the Certificates be executed to the
extent the Master  Servicer  deems such action to be necessary or  appropriate),
also make available any additional  information  relating to the Mortgage Loans,
the Mortgaged  Properties or the  Borrowers,  for review by the  Depositor,  the
Rating  Agencies,  the  Certificateholders,  the Special  Servicer and any other
Persons to whom the Master Servicer believes such disclosure is appropriate,  in
each case except to the extent doing so is prohibited  by  applicable  law or by
any related  Loan  Documents  related to a Mortgage  Loan.  Consistent  with the
foregoing, the Master Servicer may, at its discretion,  at the request of any of
the Depositor, the Rating Agencies, the Trustee or any Certificateholder, but is
not required to, prepare from information delivered by the Borrowers pursuant to
any of the Loan  Documents  one or more  reports in  addition to the reports and
information  that the Master  Servicer is  required to furnish  pursuant to this
Agreement  and may charge for such  service a fee to any Person  (other than the
Rating  Agencies)  requesting a copy of any such additional  report.  The Master
Servicer  may,  but is not  required  to, make  information  which is  otherwise
available to the public available on the Internet.

     (e) The  Trustee  shall  deliver a copy of each  Summary  Report and Annual
Compliance   Report  to  each  Rating  Agency  and,   upon   request,   to  each
Certificateholder and Beneficial Owner (provided that each Certificateholder and
Beneficial Owner may only make one request per month and will be required to pay
any expenses  incurred by the Trustee in  connection  with the provision of such
information). The Trustee shall also deliver a copy of each Special Event Report
to each Rating Agency,  Certificateholder and, if known, Beneficial Owner within
one  Business  Day of  receipt.  The  Trustee  shall so  deliver  the  foregoing
information and reports and shall file such Summary Report and Annual Compliance
Report  annually on Form 10-K and shall file such Special  Event Reports on Form
8-K promptly upon the  occurrence of the applicable  event,  in each case unless
the Trust Fund is no longer filing Exchange Act Reports.  The Trustee shall also
make available at its offices  primarily  responsible for  administration of the
Trust Fund, during normal business hours, or send to the requesting party at the
expense of each such  requesting  party  (other  than the Rating  Agencies)  for
review by the Depositor, the Rating Agencies, any Certificateholder,  any Person
identified to the Trustee by a Certificateholder as a prospective  transferee of
a Certificate and any other Persons to whom the Trustee believes such disclosure
is  appropriate,  the  following  items:  (i) this  Agreement,  (ii) all Monthly
Distribution  Statements,  (iii) all Annual Compliance Reports, (iv) all Summary
Reports and (v) all Special Event Reports.

     The Master Servicer and the Special Servicer shall, in accordance with such
reasonable  rules  and  procedures  as it  may  adopt  (which  may  include  the
requirement that an agreement that provides that such information  shall be used
solely  for  purposes  of  evaluating  the  investment  characteristics  of  the
Certificates  be executed to the extent the Master Servicer deems such action to
be necessary or  appropriate),  each make available at its offices during normal
business  hours,  or send to the  requesting  party at the  expense of each such
requesting  party (other than the Rating  Agencies) for review by the Depositor,
the Trustee, the Rating Agencies, any  Certificateholder,  any Person identified
to  the  Master  Servicer  or  the  Special  Servicer,   as  applicable,   by  a
Certificateholder  as a prospective  transferee  of a Certificate  and any other
Persons to whom the Master  Servicer or the  Special  Servicer,  as  applicable,
believes such  disclosure to be  appropriate,  in each case except to the extent
doing so is  prohibited  by  applicable  law or by any  related  Loan  Documents
related to a Mortgage Loan, the following items:  (i) all financial  statements,
occupancy information, rent rolls and similar information received by the Master
Servicer or the Special Servicer,  as applicable,  from each Borrower,  (ii) the
inspection  reports  prepared  by or on behalf  of the  Master  Servicer  or the
Special  Servicer,  as applicable,  in connection with the property  inspections
pursuant  to  Section  3.19,  (iii)  any  and  all  modifications,  waivers  and
amendments of the terms of a Mortgage  Loan entered into by the Master  Servicer
or the  Special  Servicer,  as  applicable,  and  (iv)  any  and  all  officer's
certificates  and other  evidence  delivered to the Trustee and the Depositor to
support the Master  Servicer's  determination  that any Advance  was, or if made
would be, a  Nonrecoverable  Advance.  The Master Servicer may require that such
party execute a reasonable  confidentiality  agreement customary in the industry
(and approved by the Depositor) with respect to such information.

     Copies of any and all of the  foregoing  items shall be available  from the
Master  Servicer or the Special  Servicer,  as  applicable,  or the Trustee,  as
applicable, upon request at the requesting party's expense.

     (f) The  Depositor  shall  designate,  and pay the expenses of, a financial
printer or other  entity  (which may be the  Trustee) to prepare  the  materials
required  to be filed  pursuant  to this  Section  3.20 for filing via the EDGAR
system,  and the Master Servicer and Special Servicer shall each cooperate fully
with such entity and the Master Servicer and the Special  Servicer shall provide
the  information  required  hereunder with respect to the Mortgage Loans, to the
extent made available by the related  Borrowers,  in a timely manner in order to
allow the Trustee to file such materials at the times required hereunder. In the
event the Trustee does not receive in electronic format Borrower  information it
receives  in hard copy format  within two  Business  Days after it receives  the
information  in hard copy,  the Trustee shall  promptly  notify the Depositor by
telephone or by facsimile transmission.

     (g)  Notwithstanding  any other  provision of this Section  3.20,  at least
three  Business  Days prior to the date upon which any materials are required to
be filed with the  Commission  pursuant to the terms  hereof,  the Trustee shall
provide a copy of such  filing,  in hard copy  form (or such  electronic  format
acceptable to the Depositor), to the Depositor (with a copy to the Underwriter).
The  Depositor  shall review such filing and make any necessary  corrections  to
such filing or direct the Trustee not to make such filing prior to the date such
materials are required to be filed pursuant to the terms hereof.

     (h) The Trustee shall indemnify and hold the Depositor harmless against any
loss,  liability  or  expense  incurred  as the direct  result of the  Trustee's
negligent  failure to file any Exchange Act Report  specifically  identified  in
this  Section  3.20 or in writing by the  Depositor  in the form and at the time
required  pursuant to the terms of this Section 3.20;  provided that any failure
on the part of the Master  Servicer,  the Special  Servicer or the  Depositor to
timely provide the Trustee in the correct form the  information  required by the
Trustee to file such Exchange Act Reports shall not constitute negligence on the
part of the  Trustee.  Furthermore,  the Trustee  shall have no  liability  with
regards  to the  accuracy  of the  information  included  in such  Exchange  Act
Reports.

     SECTION 3.21.  Lock-Box Accounts, Cash Collateral Accounts, Escrow Accounts
                    and Reserve Accounts.

     The Master Servicer shall administer each Lock-Box Account, Cash Collateral
Account,  Escrow  Account and  Reserve  Account in  accordance  with the related
Mortgage  or Loan  Agreement,  Cash  Collateral  Account  Agreement  or Lock-Box
Agreement,  if any, and administer any letters of credit pursuant to the related
letter of credit agreements and the Loan Documents.

     SECTION 3.22.  Property Advances.

     (a) The Master Servicer (or, to the extent provided in Section 3.22(b), the
Trustee  or, to the extent  specifically  provided  for in this  Agreement,  the
Special  Servicer)  shall  make  any  Property  Advances  as and  to the  extent
otherwise required pursuant to the terms hereof.

     Any  Property  Advance  required  to be made  by the  Special  Servicer  in
accordance  with the terms of this Agreement  shall,  at the Special  Servicer's
option,  either  (i) be paid by the  Master  Servicer  upon the  request  of the
Special  Servicer  or (ii) shall be made by the  Special  Servicer  who shall be
reimbursed  by the Master  Servicer  on a monthly  basis,  and in each case such
payments  and  reimbursements  by the Master  Servicer  shall be treated for all
purposes hereunder as a Property Advance.  The Special Servicer shall submit not
more than one such request in each calendar month unless the request  relates to
an extraordinary  expense. In the event that the Master Servicer fails to pay or
reimburse  the Special  Servicer  for any  Property  Advance made by the Special
Servicer the Trustee  shall  reimburse  the Special  Servicer for such  Property
Advance in the same manner as all other Property Advances.

     For purposes of distributions to Certificateholders and compensation to the
Master  Servicer,  Special Servicer or Trustee,  Property  Advances shall not be
considered   to  increase  the   principal   balance  of  any   Mortgage   Loan,
notwithstanding that the terms of such Mortgage Loan so provide.

     (b) The Master Servicer shall notify the Trustee,  and the Special Servicer
shall notify the Master Servicer and the Trustee,  in writing promptly upon, and
in any event  within  one  Business  Day after,  becoming  aware that it will be
unable to make any Property  Advance  required to be made  pursuant to the terms
hereof,  including Master Servicer's reimbursement of a Property Advance made by
the  Special  Servicer,  and in  connection  therewith,  shall set forth in such
notice the amount of such Property Advance,  the Person to whom it will be paid,
and the circumstances and purpose of such Property Advance,  and shall set forth
therein  information and instructions for the payment of such Property  Advance,
and,  on the date  specified  in such  notice for the  payment of such  Property
Advance, or, if the date for payment has passed or if no such date is specified,
then within five  Business  Days  following  such  notice,  the Trustee (or with
respect to a Property Advance required to be made by the Special  Servicer,  the
Master Servicer,  and if the Master Servicer so fails, the Trustee),  subject to
the provisions of Section 3.22(c), shall pay the amount of such Property Advance
in accordance with such information and instructions.

     (c)  Notwithstanding  anything  herein to the contrary,  none of the Master
Servicer,  the  Trustee or the Special  Servicer  shall be  obligated  to make a
Property Advance as to any Mortgage Loan or REO Property if the Master Servicer,
the Trustee or the Special Servicer, as applicable, determines that such Advance
will be a  Nonrecoverable  Advance.  The  Trustee (or the Master  Servicer  with
respect to a Property Advance required to be made by the Special Servicer) shall
be entitled to rely,  conclusively,  on any determination by the Master Servicer
or Special Servicer, as applicable, that a Property Advance, if made, would be a
Nonrecoverable  Advance.  The Trustee and the Special  Servicer,  in determining
whether or not a Property  Advance  previously  made is, or a proposed  Property
Advance,  if made,  would be, a  Nonrecoverable  Advance shall be subject to the
standards applicable to the Master Servicer hereunder.

     (d) The Master  Servicer,  the  Special  Servicer  and/or the  Trustee,  as
applicable,  shall be entitled to the reimbursement of Property Advances made by
any of them  to the  extent  permitted  pursuant  to  Section  3.06(ii)  of this
Agreement,  together with any related Advance Interest Amount in respect of such
Property Advances,  and the Master Servicer and Special Servicer hereby covenant
and  agree to  promptly  seek and  effect  the  reimbursement  of such  Property
Advances from the related  Borrowers to the extent  permitted by applicable  law
and the related Loan Documents.

     SECTION 3.23.  Appointment of Special Servicer.

     (a)  Clarion  Partners,  LLC is hereby  appointed  as the  initial  Special
Servicer to service each of the Mortgage Loans.

     (b)  Certificateholders  representing  greater  than 50% of the  Percentage
Interests of the most subordinate Class of Certificates  outstanding at any time
shall be entitled to remove the Special  Servicer  with or without  cause and to
appoint a successor Special Servicer entitled to the same servicing compensation
as its predecessor,  provided that each Rating Agency confirms to the Trustee in
writing  that  such  appointment,  in and of  itself,  would  not have  caused a
downgrade,  qualification  or withdrawal of the then current ratings assigned to
any Class of Certificates.  If there is a Special Servicer Event of Default, the
Special Servicer shall be removed and replaced  pursuant to Sections 7.01(c) and
7.02.  The Special  Servicer may be removed by  Certificateholders  as aforesaid
with respect to only one or more Mortgage Loans and remain the Special  Servicer
with respect to the remainder of the Mortgage  Loans;  provided that a successor
Special Servicer is appointed, in respect of the Mortgage Loans that the Special
Servicer  would no longer be servicing,  as provided in this Section  3.23.  The
Holders of the most subordinate  Class of Certificates  then  outstanding  shall
then appoint a successor  Special Servicer in accordance with this Section 3.23.
Notwithstanding  the foregoing,  if the Special Servicer  acquires any Affiliate
Loan, the Special Servicer shall promptly resign as Special  Servicer  hereunder
with respect to such Mortgage Loan in accordance  with Section 6.04 hereof,  and
if the Special  Servicer fails to promptly  resign,  the Trustee shall terminate
the Special  Servicer with respect to such Mortgage Loan, in accordance with the
provisions set forth in Section 7.01 and Section 7.02.

     (c) The  appointment  of any such  successor  Special  Servicer,  shall not
relieve the Master  Servicer or the Trustee of their  respective  obligations to
make  Advances as set forth  herein;  provided,  however,  the  initial  Special
Servicer  specified in Section 3.23(a) above shall not be liable for any actions
or any inaction of such successor Special Servicer.  Any termination fee payable
to the terminated  Special  Servicer (other than the initial  Special  Servicer)
shall be paid by the  Certificateholders so terminating the Special Servicer and
shall not in any event be an expense of the Trust Fund.

     (d) No termination of the Special  Servicer and  appointment of a successor
Special  Servicer shall be effective  until the successor  Special  Servicer has
assumed all of its  responsibilities,  duties and liabilities hereunder pursuant
to a writing satisfactory to the Trustee and each Rating Agency, as evidenced in
writing and the  Trustee  has  received  written  confirmation  from each Rating
Agency  that such  appointment  would not cause any  Rating  Agency to  qualify,
withdraw or downgrade any of its then current ratings on any Certificates.

     (e)  Any  successor   Special   Servicer   shall  be  deemed  to  make  the
representations  and warranties provided for in Section 2.04(a) mutatis mutandis
as of the date of its succession.

     (f)  Notwithstanding any of the foregoing  provisions,  for the purposes of
determining the requisite  Percentage  Interests pursuant to Section 3.23(b), or
the requisite  Voting Rights  pursuant to Section  7.01(b) and Section 7.02, any
Certificate owned by a Person that is, or whose Affiliate is, also the lender of
any debt of any Affiliate of the Borrowers shall be deemed not to be outstanding
and the Percentage  Interests or Voting Rights  represented by such  Certificate
shall not be taken into account in making such determination.

     (g) Upon  any  termination  pursuant  to this  Section  3.23,  the  Special
Servicer shall be entitled to receive a termination  fee equal to the applicable
percentage  set forth below of the proceeds  received by any  successor  Special
Servicer  in respect  of (i) any  Liquidation  Fee  received  by such  successor
Special Servicer in connection with any liquidation  proceeding for any Mortgage
Loan or REO Property initiated and advanced by the Special Servicer prior to its
termination,  and (ii) any Special Servicing Rehabilitation Fee received by such
successor  Special  Servicer  in  connection  with  any  modification  that  was
initiated and advanced by the Special  Servicer  prior to its  termination.  The
balance of such Liquidation Fee or Special Servicing Fee shall be payable to the
successor Special Servicer  (subject to Section 6.04(b)).  Such termination fees
shall be calculated  as of the date of the  completion  of such  liquidation  or
modification,  as the case may be (regardless of any delay in the receipt of the
applicable  proceeds) and shall be payable by such  successor  Special  Servicer
promptly  upon its  receipt  of  proceeds  in  respect  of such  liquidation  or
modification proceedings, as the case may be.

            Number of Days Following
            Termination of Special Servicer             Applicable Percentage

                  First 30 days                                  86%
                  31 to 60 days                                  71%
                  61 to 90 days                                  57%
                  91 to 120 days                                 43%
                  121 to 150 days                                29%


     SECTION 3.24.  Transfer of Servicing Between Master Servicer
                    and Special Servicer; Record Keeping.

     (a) Upon determining that any Mortgage Loan has become a Specially Serviced
Mortgage Loan, the Master Servicer shall immediately give written notice thereof
to the Special  Servicer  and shall use its best  efforts to provide the Special
Servicer with all information,  documents (but excluding the original  documents
constituting   the  Mortgage  File)  and  records   (including   records  stored
electronically  on computer tapes,  magnetic discs and the like) relating to the
Mortgage Loan and reasonably  requested by the Special  Servicer to enable it to
assume its duties  hereunder  with  respect  thereto  without  acting  through a
sub-servicer,  including, without limitation, financial statements,  appraisals,
environmental  and engineering  reports,  rent rolls and tenant  estoppels.  The
Master Servicer shall use its best efforts to comply with the preceding sentence
within  five  Business  Days of the date such  Mortgage  Loan became a Specially
Serviced Mortgage Loan and in any event shall continue to act as Master Servicer
and administrator of such Mortgage Loan until the Special Servicer has commenced
the servicing of such Mortgage  Loan,  which shall occur upon the receipt by the
Special  Servicer of the  information,  documents and records referred to in the
preceding sentence.  With respect to each Mortgage Loan that becomes a Specially
Serviced  Mortgage Loan, the Master Servicer shall instruct the related Borrower
to either (i) to continue to remit all payments in respect of such Mortgage Loan
to the Master Servicer or (ii) to remit all payments in respect of such Mortgage
Loan to the  Special  Servicer,  provided  that  the  payee in  respect  of such
payments shall remain the Master  Servicer.  The Special Servicer shall remit to
the Master  Servicer any such payments  received by it pursuant to the preceding
sentence  within one Business Day of receipt.  The Master Servicer shall forward
any notices it would  otherwise  send to the  Borrower  of a Specially  Serviced
Mortgage Loan to the Special Servicer who shall send such notices to the related
Borrower.

     Upon  determining that no event has occurred and is continuing with respect
to a Mortgage  Loan that causes such  Mortgage  Loan to be a Specially  Serviced
Mortgage Loan, the Special Servicer shall immediately give notice thereof to the
Master Servicer and, upon giving such notice,  such Mortgage Loan shall cease to
be a Specially  Serviced  Mortgage Loan in accordance  with the first proviso of
the definition of Specially  Serviced  Mortgage  Loans,  the Special  Servicer's
obligation to service such Mortgage Loan shall  terminate and the obligations of
the Master  Servicer to service and administer  such Mortgage Loan as a Mortgage
Loan that is not a Specially  Serviced  Mortgage Loan shall resume. In addition,
if  the  related  Borrower  has  been  instructed,  pursuant  to  the  preceding
paragraph,  to make payments to the Special Servicer,  upon such  determination,
the Special  Servicer shall instruct the related  Borrower to remit all payments
in respect of such Mortgage Loan directly to the Master Servicer.

     (b) In servicing any Specially Serviced Mortgage Loan, the Special Servicer
shall  provide  to the  Trustee  originals  of  documents  included  within  the
definition of "Mortgage File" for inclusion in the related Mortgage File (to the
extent such documents are in the possession of the Special  Servicer) and copies
of any additional  related Mortgage Loan information,  including  correspondence
with the related  Borrower,  and the Special  Servicer  shall  promptly  provide
copies of all of the  foregoing to the Master  Servicer as well as copies of any
analysis  or  internal  review  prepared  by or for the  benefit of the  Special
Servicer.

     (c) Not later than the Business Day preceding each date on which the Master
Servicer is required to furnish a report under  Section  3.13(a) to the Trustee,
the Special  Servicer shall deliver to the Master  Servicer a written  statement
describing,  on a Mortgage  Loan by Mortgage  Loan basis,  (i) the amount of all
payments on account of interest  received on each  Specially  Serviced  Mortgage
Loan,  the amount of all payments on account of principal,  including  Principal
Prepayments,  on each  Specially  Serviced  Mortgage  Loan,  the  amount  of Net
Insurance  Proceeds and Net Liquidation  Proceeds  received with respect to each
Specially  Serviced  Mortgage Loan, and the amount of net income or net loss, as
determined  from  management  of a trade  or  business  on,  the  furnishing  or
rendering  of a  non-customary  service to the tenants of, or the receipt of any
rental income that does not constitute  Rents from Real Property with respect to
the REO Property relating to each applicable  Specially  Serviced Mortgage Loan,
in  each  case  in  accordance  with  Section  3.17  and  (ii)  such  additional
information  relating to the  Specially  Serviced  Mortgage  Loans as the Master
Servicer or Trustee reasonably requests to enable it to perform its duties under
this Agreement.

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

     SECTION 3.25.  Limitations on and Authorizations of the Master Servicer and
                    Special Servicer with Respect to Specific Mortgage Loans.

     (a) With respect to any Mortgage Loan which  permits the related  Borrower,
with  the  consent  or  grant  of a waiver  by  mortgagee,  to incur  additional
indebtedness  or to  amend  or  modify  the  related  Borrower's  organizational
documents, then the Master Servicer or the Special Servicer, as the case may be,
may only consent to either such action,  or grant a waiver with respect thereto,
if the Master Servicer or the Special  Servicer  determines that such consent or
waiver  is likely to result  in a  greater  recovery  on a present  value  basis
(discounted  at the related  Mortgage  Rate) than would not  consenting  to such
action and the Master  Servicer or the Special  Servicer  first obtains  written
confirmation  from each  Rating  Agency  that such  consent or grant of a waiver
would not, in and of itself, result in a downgrade,  qualification or withdrawal
of any of the  then  current  ratings  assigned  to the  Certificates.  Any such
consent or waiver shall also satisfy the criteria set forth in Section  3.09(b),
to the extent  applicable.  In  addition,  with  respect to any such  consent or
waiver granted by the Master Servicer which materially  affects the terms of the
related Mortgage Loan, the Master Servicer shall first obtain the consent of the
Special  Servicer  to such  action  who may grant or  withhold  its  consent  in
accordance with the Servicing Standard and the terms of this Agreement.

     (b) The Master  Servicer  shall receive bills from the Rating  Agencies for
monitoring,  review and  surveillance of the Certificates and the Mortgage Loans
and shall pay such amounts in a timely  manner.  In the event that Rating Agency
confirmation is required in connection with any exercise of rights by the Master
Servicer or the Special  Servicer,  as applicable,  under any Mortgage Loan, the
Master  Servicer  or  Special  Servicer,  as the  case  may  be,  shall  use its
reasonable best efforts to cause the related Borrower to pay any fee required by
the applicable Rating Agency for such confirmation. If the related Borrower does
not pay such fee, and the Mortgage Loan is a Specially  Serviced  Mortgage Loan,
such fee shall be paid by the Master Servicer or Special  Servicer,  as the case
may be, as a  Property  Advance  and shall be borne by the  Trust  Fund.  If the
Borrower  does  not pay  such  fee,  and the  Mortgage  Loan is not a  Specially
Serviced  Mortgage Loan, the Depositor shall pay such fee.  Notwithstanding  the
reimbursement of any such amounts by the Trust Fund, the Master Servicer and the
Special  Servicer shall, to the extent  consistent with the Servicing  Standard,
continue to endeavor to collect any such amounts from the related Borrower.

     (c) Prior to taking any enforcement  action with respect to a Mortgage Loan
secured in whole or in part by Mortgaged  Properties  located in a  "one-action"
state,  the Master Servicer or Special  Servicer,  as applicable,  shall consult
with legal counsel admitted to practice in the relevant  jurisdiction,  the fees
and expenses of which shall be an expense of the Trust Fund.

     (d) With respect to all Mortgage  Loans that provide that the holder of the
related Note may apply the monthly payment against  principal,  interest and any
other sums due in such order as the holder shall determine,  the Master Servicer
shall apply such Monthly  Payment to interest  (other than Deferred  Interest or
Default  Interest)  under the  related  Mortgage  Loan prior to  application  to
principal or any other sums due.

     (e) With respect to each Mortgage  Loan,  neither the Master  Servicer (nor
the Special  Servicer  (including  in its  capacity as a  Certificateholder,  if
applicable),  shall take any  enforcement  action with respect to the payment of
Deferred  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 Master 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.

     (f) The obligations of the Master  Servicer and Special  Servicer set forth
in this Section 3.25 shall be subject to the operative documents with respect to
the related  Mortgage Loan, and the failure or inability of the related Borrower
to comply with the Master Servicer's or the Special  Servicer's  direction shall
not be deemed to be an Event of Default of the Master  Servicer  or the  Special
Servicer hereunder.

     (g) The Master Servicer or the Special  Servicer,  as applicable,  shall be
permitted, in its discretion,  to waive all or any accrued Deferred Interest if,
prior to the related Maturity Date, the related Borrower has requested the right
to prepay the Mortgage Loan in full  together with all payments  required by the
Mortgage Loan in connection with such prepayment  except for all or a portion of
accrued  Deferred  Interest,  provided  that the Master  Servicer or the Special
Servicer, as applicable,  determines (taking into account the value and revenues
of the related  Mortgaged  Property  and the ability of the  Borrower to pay the
Mortgage Loan (including such Deferred Interest)) that (1) in the absence of the
waiver of such  Deferred  Interest,  there is a reasonable  likelihood  that the
Mortgage Loan will not be paid in full on the related  Maturity Date and (2) the
waiver of the right to such accrued  Deferred  Interest is reasonably  likely to
produce  a  larger   (and  not   equivalent)   payment  in  the   aggregate   to
Certificateholders on a present value basis than a refusal to waive the right to
such Deferred Interest. The Master Servicer shall have no liability to the Trust
Fund, the  Certificateholders  or any other person so long as such determination
is based on such  criteria.  In no event  shall  such  waiver  of such  Deferred
Interest be effective prior to the date of actual prepayment in full (other than
such waived Deferred  Interest),  and such waiver shall in no event be effective
if such prepayment is not made.

     (h) The Master  Servicer and the Depositor shall cooperate and send written
notice to each Borrower and the related Manager or Managers and clearing bank or
banks sweeping  monies to a Cash  Collateral  Account that, if  applicable,  the
Master  Servicer has been  appointed as the  "Designee" or agent of the "Lender"
(or equivalent  terminology)  under any related  Lock-Box  Agreement and/or Cash
Collateral Account Agreement.

     (i) For any  Mortgage  Loan with  respect to which,  under the terms of the
related Loan Documents,  the mortgagee may, in its  discretion,  apply Insurance
Proceeds,  condemnation  awards or escrowed funds to the prepayment of such loan
prior to the expiration of the related Lock-out  Period,  the Master Servicer or
Special  Servicer,  as  applicable,  may only require  such a prepayment  if the
Master Servicer or Special Servicer, as applicable, has determined in accordance
with the Servicing Standard that such prepayment is in the best interests of the
Certificateholders.

     (j) [reserved]

     (k) With respect to each Mortgage Loan, the Master  Servicer or the Special
Servicer,  as  applicable,  shall give  notice to the  related  Borrower  of any
default  or event  of  default  under  such  Mortgage  Loan,  including  without
limitation any default in the payment of interest or principal, immediately upon
receipt of knowledge  thereof,  in conformity with the notice provisions of such
Mortgage Loan, whether or not notice is required to be given thereunder.

     (l) With  respect  to each  Mortgage  Loan,  the  giving of any  consent or
approval to an investment of funds permitted with mortgagee  consent or approval
pursuant  to the  terms  of any  Loan  Document  shall  be  conditioned  on such
investments being made in Permitted Investments (as defined herein).

     (m) Notwithstanding any other provision herein to the contrary (but subject
to Section 3.25(n)),  the Trustee, the Master Servicer and the Special Servicer,
as applicable,  shall be subject to the following limitations or authorizations,
as applicable, with respect to the specific Mortgage Loans identified below:

     (i)       The  Trustee,  the Master  Servicer or the Special  Servicer,  as
               applicable,  shall not take any of the following  actions  unless
               (x) it has received prior written  confirmation  from each Rating
               Agency that such action, in and of itself, will not result in the
               qualification,  downgrade  or  withdrawal  of  the  then  current
               ratings  assigned by such Rating  Agency to any of the Classes of
               Certificates or (y) the mortgagee is not given  discretion  under
               the terms of the related Mortgage Loan:

          (A)       With  respect  to each  Mortgage  Loan,  the  giving  of any
                    consent  to  the  transfer  of  any  interest  in a  related
                    Mortgaged  Property or of any direct or indirect interest in
                    the related Borrower;

          (B)       With  respect  to each  Mortgage  Loan,  the  giving  of any
                    consent to the  termination  of the  related  Manager or the
                    designation of any replacement Manager.

          (C)       With  respect  to  the  Courthouse  Plaza  I  Loan  and  the
                    Ramco-Gershenson  Pool  Loan,  the  giving of consent to any
                    future unsecured subordinated debt by the respective related
                    Borrower from any of their respective Affiliates.

          (D)       With  respect  to the West Town  Mall  Loan,  the  giving of
                    consent to any future  encumbrances of the related Mortgaged
                    Property,  and the Master Servicer or Special  Servicer,  as
                    applicable,  shall not let any deemed consent period, as set
                    forth in the related Loan Documents, lapse.

          (E)       With respect to the  Glenborough  Pool Loan, the approval of
                    any  letter of credit as  meeting  the  requirements  of the
                    related Loan Documents.

     (ii)      With respect to the EQR Apartment Pool Loan, the Master  Servicer
               or the Special  Servicer,  as the case may be, shall  enforce the
               rights of the  Trustee,  as  assignee  of the  lender,  under the
               related lost note  affidavit,  in  accordance  with the Servicing
               Standard.

     (iii)     Unless   expressly   provided   otherwise  in  the  related  Loan
               Documents,  the  "discount  rate"  used to  calculate  any  yield
               maintenance charge with respect to any Mortgage Loan shall be the
               Discount Rate.

     (iv)      With respect to any Mortgage  Loan that  requires the Borrower to
               provide additional  collateral upon a decline in the debt service
               coverage  ratio  thereof,  or permits the  Borrower or Manager to
               provide additional  collateral in order to avoid a termination of
               the  Manager  as a result of a decline in Debt  Service  Coverage
               Ratio,  the  Master  Servicer  shall  monitor  such debt  service
               coverage ratio based on the information  provided by the Borrower
               in  accordance  with the Loan  Documents,  and shall enforce such
               obligation  of the  Borrower  in  accordance  with the  Servicing
               Standard.  If such additional  collateral is provided in the form
               of a letter  of  credit,  or if any  Escrow  Account  or  Reserve
               Account contains a letter of credit,  or if a letter of credit is
               provided  as  additional  collateral  to avoid  termination  of a
               Manager,  the Master  Servicer  shall require that such letter of
               credit  be  issued  by a bank  meeting  the  requirements  of the
               related  Mortgage  Loan,  and if such  requirements  are based on
               credit rating,  shall monitor such rating in accordance  with the
               Servicing  Standard and shall take such actions as are  permitted
               by the related Mortgage Loan and in accordance with the Servicing
               Standard to require  replacement  of and/or draw down upon,  such
               letter of credit if the issuer  thereof is  downgraded  below the
               required rating level or its rating is qualified or withdrawn.

     (v)       With  respect to any  Mortgage  Loan that permits the Borrower to
               provide additional collateral to avoid termination of the related
               Manager upon a decline in debt  service  coverage  ratio,  if the
               Borrower  so  elects  to  provide  such  collateral,  the  Master
               Servicer  shall  continue to monitor such debt  service  coverage
               ratio  based  on the  information  provided  by the  Borrower  in
               accordance  with the Loan Documents and enforce the obligation of
               the   Borrower  to  provide  and  increase  the  amount  of  such
               collateral in accordance with the Servicing Standard.

     (vi)      With  respect  to each of the  CenterAmerica  Pool  Loan  and the
               Charlestowne  Mall  Loan,  the  Master  Servicer  or the  Special
               Servicer,  as  applicable,  shall  enforce  all the rights of the
               Trustee as assignee of the lender under the related intercreditor
               agreement in accordance  with the Servicing  Standard,  including
               without  limitation  its rights with  respect to transfers of the
               mezzanine   loan,   foreclosure  by  the  mezzanine   lender  and
               amendments of the mezzanine loan.

     (vii)     With respect to the  Charlestowne  Mall Loan, the Master Servicer
               or Special Servicer,  as the case may be, shall apply any payment
               received with respect to the related completion  guarantee either
               (i) to reduce the outstanding  principal balance of such Mortgage
               Loan  immediately  upon  receipt of such payment or (ii) to repay
               principal on the related Effective Maturity Date.

     (viii)    With  respect to the Wells Fargo  Office  Tower Loan,  the Master
               Servicer  or  Special  Servicer,  as the case may be,  shall  not
               exercise any option under the related  Mortgage  Loan Document to
               require  the  related  Borrower  to pay  the  entire  outstanding
               principal  balance of such Mortgage Loan on its related Effective
               Maturity Date.

     (ix)      With respect to the CenterAmerica  Pool Loan and the Charlestowne
               Mall Loan,  the  Master  Servicer  or the  Special  Servicer,  as
               applicable,  shall give notice of any default or event of default
               under either such Mortgage Loan to the related  mezzanine  lender
               immediately upon knowing of such default or event of default,  in
               each case as provided in the related intercreditor agreement, and
               in no event  later  than the  giving  of  notice  to the  related
               Borrower  as  required  by Section  3.25(k).  Such  notice to the
               mezzanine  lender shall be given both by certified  mail,  return
               receipt  requested,  and  by a  nationally  recognized  overnight
               courier, with acknowledgment of receipt required.

     (x)       With respect to the Courthouse  Plaza I Loan, the Master Servicer
               or the Special Servicer, as applicable,  shall give notice of any
               default or event of default  under either such  Mortgage  Loan to
               the  related  ground  lessor  immediately  upon  knowing  of such
               default  or event of  default,  and in no  event  later  than the
               giving of notice to the  related  Borrower as required by Section
               3.25(k).  Such notice to the ground lessor shall be given both by
               certified  mail,  return receipt  requested,  and by a nationally
               recognized  overnight  courier,  with  acknowledgment  of receipt
               required.

     (xi)      With   respect   to  the   Wells   Fargo   Office   Tower   Loan,
               notwithstanding  any of the provisions in this Agreement limiting
               the   authority   of  the  Master   Servicer   with   respect  to
               modifications  of Mortgage Loans,  the Master Servicer shall take
               such steps as are necessary to enter into a  modification  of the
               Wells Fargo  Office  Tower Loan for the  purpose of changing  its
               Effective Maturity Date to May 1, 2005.

     (n)  Notwithstanding  any of the other provisions of this Section 3.25, the
Master  Servicer  shall  only take such  actions  that are  required  under this
Section  3.25,  to the extent that such actions are not  expressly  inconsistent
with the terms of the related Loan Documents.

     (o) To the extent  that the Master  Servicer is  provided  with  discretion
under  the Loan  Documents  to  select  insurance  or to  consent  to  insurance
coverage,  the Master Servicer shall,  upon expiration of any policy in place as
of the  Cut-Off-Date  or to the  extent  the  conditions  set  forth in the last
paragraph  of  Section  3.08(a)  are no longer  satisfied,  select or consent to
insurers which satisfy the definition of "Qualified Insurer".

     (p) With respect to each Mortgage Loan having an Effective  Maturity  Date,
if the  related  Loan  Documents  give the  mortgagee  the  right  to cause  the
termination  and  replacement of the related Manager as a result of the Mortgage
Loan not being prepaid by the Effective  Maturity Date or by a certain specified
date after the  Effective  Maturity  Date,  the Master  Servicer  or the Special
Servicer  shall not  exercise  such right  solely by virtue of the fact that the
Mortgage  Loan has not been prepaid by the  Effective  Maturity  Date or by such
specified date thereafter.

     SECTION 3.26.  Modifications.

     (a)  During  the  term of a  Mortgage  Loan,  the  Special  Servicer,  may,
consistent  with the Servicing  Standard,  agree to modify a Specially  Serviced
Mortgage Loan to reduce the amount of principal (but, except as provided in this
Section 3.26, not interest) payable monthly on such Mortgage Loan, provided that
(i) a material  default in respect of payment on such Mortgage Loan has occurred
or, in the Special Servicer's  reasonable and good faith judgment,  a default in
respect of payment on such  Mortgage Loan is  reasonably  foreseeable,  and such
modification   is   reasonably   likely  to  produce  a  greater   recovery   to
Certificateholders,  on a net present value basis, than would liquidation;  (ii)
the Special Servicer terminates the related Manager (unless the Special Servicer
determines  that retaining such manager is conducive to maintaining the value of
the related Mortgaged Properties); and (iii) the Special Servicer may only agree
to reductions of monthly payments of principal  lasting a period of no more than
twelve  consecutive  months  and,  in  the  aggregate,  to no  more  than  three
reductions of twelve months or less each; provided, however,  Certificateholders
representing  greater than  66-2/3% of all Voting  Rights may direct the Special
Servicer in writing not to agree to any such modification.  The Special Servicer
shall  promptly  provide  a copy of such  proposed  modification  to the  Master
Servicer,  the Rating  Agencies and the Trustee.  The Trustee shall,  within two
Business  Days,  notify,  in writing,  all of the  Certificateholders  that have
Voting Rights of such proposed modification. For purposes of determining whether
Certificateholders  representing  66-2/3% of all Voting Rights have directed the
Special Servicer not to agree to such modification, each Certificateholder shall
have 15 days  following  the date of the  Trustee's  notice to  respond  to such
notice, and any Certificateholder that has not responded within such time period
shall be deemed to have consented to such modification.

     Additionally,  the Special  Servicer  may,  consistent  with the  Servicing
Standard, agree to any modification,  waiver or amendment of any term or forgive
or defer interest on and principal of, and/or add  collateral  for, any Mortgage
Loan with the consent of the Directing Class,  subject,  however, to each of the
following  limitations,  conditions and restrictions:  (a) a material default in
respect  of such  Mortgage  Loan has  occurred  or,  in the  Special  Servicer's
reasonable  and good  faith  judgment,  a default  in respect of payment on such
Mortgage  Loan  is  reasonably  foreseeable,  and  such  modification,   waiver,
amendment or other action is reasonably  likely to produce a greater recovery to
Certificateholders, on a net present value basis, than would liquidation; (b) no
reduction in the scheduled monthly payment of interest on any Mortgage Loan as a
result of such  modification,  waiver or  amendment  may  result in an  Interest
Shortfall to any Class other than the Directing Class, determined as of the date
of such  modification,  waiver or amendment;  (c) any reduction in the scheduled
monthly  payment of principal  and/or interest on any Mortgage Loan must require
that all cash flow on all  related  Mortgaged  Properties  in excess of  amounts
required  to  operate  and  maintain  such  Mortgaged  Properties  be applied to
payments of  principal  and  interest  on such  Mortgage  Loan;  (d) the Special
Servicer may only agree to reductions  of principal  and/or  interest  lasting a
period of no more than twelve  consecutive  months and, in the aggregate,  to no
more than three periods of twelve months or less each; (e) the Special  Servicer
may not reduce  any  Prepayment  Premium or  Lock-out  Period;  (f) the  Special
Servicer may not at any time forgive  principal of a Mortgage Loan to the extent
that the amount  forgiven,  together  with all amounts of  principal  previously
forgiven  pursuant to this paragraph  would be in excess of (i) the  Certificate
Principal  Amount  of the  Directing  Class  less the sum of (ii) the  aggregate
amount of Appraisal  Reduction  Amounts then outstanding and (iii) the aggregate
amount of Interest  Shortfalls then outstanding  (other than with respect to the
Directing Class with respect to Interest  Shortfalls);  (g) the Special Servicer
shall not permit any  Borrower to add any real  property  collateral  unless the
Special  Servicer (i) has first  determined  in  accordance  with the  Servicing
Standard,  based upon an  environmental  assessment  prepared by an  Independent
Person who regularly conducts environmental  assessments,  at the expense of the
Borrower,  that such additional  real property  collateral is in compliance with
applicable   environmental   laws  and   regulations   and  that  there  are  no
circumstances or conditions present with respect to such new collateral relating
to the  use,  management  or  disposal  of any  Hazardous  Materials  for  which
investigation,  testing, monitoring,  containment, clean-up or remediation would
be required under any then applicable  environmental laws and/or regulations and
(ii) has received confirmation from each Rating Agency that such action will not
result in the  downgrade,  qualification  or  withdrawal  of the  ratings of the
Certificates;  and (h) no Mortgage Loan may be extended past the date  occurring
two  years   immediately   prior  to  the   Rated   Final   Distribution   Date.
Notwithstanding  the foregoing,  the Trustee shall promptly upon request provide
the Special  Servicer with such  information  as is in its  possession and as is
reasonably  necessary to enable the Special Servicer to make the  determinations
required by clauses (b) and (f) above.  If the  Certificateholders  representing
100% of the  Percentage  Interests  of the  second  most  subordinate  Class  of
Certificates then outstanding consent to such modification, waiver or amendment,
the Directing Class for purposes of the  determinations  made in clauses (b) and
(f) shall  include the second most  subordinate  Class of  Certificates  and the
amount by which  principal  can be reduced  shall not be in excess of 80% of the
aggregate  principal  balance of both such Classes  less the items  specified in
clause (f)(ii) and (f)(iii).  A  modification  pursuant to this paragraph is not
subject to the veto of  Certificateholders  set forth in the preceding paragraph
of this Section.  For the purposes of determining the Percentage Interest of the
Directing Class, the Certificates held by any  Certificateholder  that holds, or
whose  Affiliate  is,  also  the  lender  of any  debt of any  Affiliate  of the
Borrowers  that is  related  to the  Mortgage  Loan that is the  subject of such
consent, shall not be taken into consideration.

     (b)  Notwithstanding  Section  3.26(a),  the Master Servicer or the Special
Servicer,  as applicable,  shall be permitted to modify, waive or amend any term
of a  Mortgage  Loan  that  is not in  default  or as to  which  default  is not
reasonably foreseeable,  but only if such modification,  waiver or amendment (a)
would not be  "significant"  as such term is  defined  in  Treasury  Regulations
Section 1.860G-2(b)(3), as determined by the Master Servicer or Special Servicer
(and the Master  Servicer or Special  Servicer may rely on an Opinion of Counsel
in making such  determination);  provided,  however,  that the  modification set
forth in Section 3.25(m)(xi) shall not be considered  "significant" as such term
is defined  in  Treasury  Regulations  Section  1.860G-2(b)(3),  (b) would be in
accordance with the Servicing Standard and (c) would not adversely affect in any
material respect the interest of any  Certificateholder  not consenting thereto.
The consent  thereto of the  majority of  Percentage  Interests of each Class of
Certificates  affected thereby or written  confirmation  from each Rating Agency
that such modification,  waiver or amendment will not result in a qualification,
withdrawal  or  downgrading  of  the  then  current  ratings   assigned  to  the
Certificates shall not be required but shall be conclusive  evidence,  which may
be relied upon by the Master  Servicer or the Special  Servicer,  as applicable,
that such  modification,  waiver or amendment would not adversely  affect in any
material respect the interest of any Certificateholder not consenting thereto.

     Prior to  entering  into any  material  modification,  waiver or  amendment
pursuant to this Section 3.26(b), the Master Servicer shall first provide to the
Special Servicer a copy of its  recommendation and the materials upon which such
recommendation  is  based  and,  subject  to the  requirements  of the  previous
paragraph, shall not take such action unless it has received the written consent
of the Special Servicer, which consent shall be granted or denied by the Special
Servicer  within  five (5)  Business  Days  (or,  upon  request  of the  Special
Servicer,  such reasonably extended period) after the Special Servicer's receipt
of all information  reasonably requested by the Special Servicer with respect to
such consent request.  The Special Servicer's consent shall be given or withheld
in accordance with the Servicing Standard.

     (c) The Master Servicer or Special Servicer,  as applicable,  shall provide
copies of any modifications, waivers or amendments pursuant to this Section 3.26
to each Rating Agency and to the Depositor.



<PAGE>



                                   ARTICLE IV

                       DISTRIBUTIONS TO CERTIFICATEHOLDERS

     SECTION 4.01.  Distributions.

     (a) On each Master  Servicer  Remittance  Date,  to the extent of Available
Funds,  amounts held in the Collection  Account shall be withdrawn by the Master
Servicer and remitted to the Trustee for deposit in the Lower-Tier  Distribution
Account.  On each Distribution  Date, the amount that has been so transferred to
the  Lower-Tier  Distribution  Account  from  the  Collection  Account  shall be
distributed by the Trustee on the Lower-Tier Regular Interests to the Upper-Tier
REMIC in accordance with the provisions set out below. Thereafter,  such amounts
shall be  considered  to be held in the  Upper-Tier  Distribution  Account until
distributed to the Certificateholders.

     (i)       Principal  amounts,  rates of interest  and timing of payments of
               principal  and  interest  on each  Class  of  Lower-Tier  Regular
               Interest will be identical to such  amounts,  rates and timing on
               the  corresponding  Class of Related  Certificates,  except that,
               solely  for this  purpose,  all  calculations  of  interest  with
               respect to the Related Lower-Tier Regular Interests shall be made
               as though the Class A-1,  Class A-2, Class A-3, Class B, Class C,
               Class  D,  Class  E,  Class  F,  Class  G,  Class  H and  Class J
               Certificate  Pass-Through Rates were equal to the WAC Rate and as
               though the Class X Notional  Amount were zero at all times,  such
               that the rates of  interest  and timing of  interest  payments on
               each Related  Lower-Tier Regular Interest represent the aggregate
               of  the   corresponding   amounts   on  each   Class  of  Related
               Certificates   and  its   related   Component   of  the  Class  X
               Certificates.  The Certificate  Principal Amount of each Class of
               Lower-Tier  Regular  Interests shall at all times be equal to the
               Certificate   Principal   Amount   of  its   Related   Class   of
               Certificates,  and the interest  rate of each Class of Lower-Tier
               Regular Interests shall be the WAC Rate.

     (ii)      Any  Prepayment  Premium that is to be paid to a Class of Regular
               Certificates,  other than the Class X Certificates, shall be paid
               to the Related  Lower-Tier  Regular Interest,  and the balance of
               any such  Prepayment  Premium,  so long as any one or more of the
               Class LA-1, Class LA-2, Class LA-3, Class LB, Class LC, Class LD,
               Class LE,  Class LF,  Class  LG,  Class LH or Class LJ  Interests
               remain  outstanding,  shall  be paid to such  Lower-Tier  Regular
               Interests,  pro rata, in proportion to the Interest  Distribution
               Amount for the Related Certificates for such Distribution Date.

     (iii)     Realized  Losses and other amounts  specified in Section  4.01(f)
               shall be allocated to, and shall reduce the Certificate Principal
               Amount of, each Class of  Lower-Tier  Regular  Interests  without
               distribution  on any  Distribution  Date,  to the extent that the
               Certificate   Principal   Amount  of  such  Class   exceeds   the
               Certificate  Principal  Amount  of  the  corresponding  Class  of
               Related Certificates because of Realized Losses and other amounts
               specified   in  Section   4.01(f)   allocated   to  such  Related
               Certificates.   Amounts  recovered  in  respect  of  any  amounts
               previously  written  off as  Realized  Losses  and other  amounts
               specified in Section  4.01(f) will be  distributed on the Related
               Lower-Tier  Regular   Interests,   to  the  extent  that  amounts
               recovered  in respect of any  amounts  previously  written off as
               Realized  Losses and other amounts  specified in Section  4.01(f)
               are distributed on the  corresponding  Related  Certificates plus
               interest  thereon to the extent  paid to the  respective  Related
               Certificates.

     (iv)      On  each   Distribution   Date,  any  amounts  remaining  in  the
               Lower-Tier Distribution Account after the distributions set forth
               above in this Section  4.01(a)(i)-(iii)  shall be  distributed to
               the Class LR Certificates.

     (b) On each Distribution Date prior to the Cross-over Date, Holders of each
Class of Certificates  (other than the Class Q and Class LR Certificates)  shall
receive  distributions  from amounts on deposit in the  Upper-Tier  Distribution
Account in respect of interest and principal,  to the extent of Available Funds,
in the amounts and in the order of priority set forth below:

     First, pro rata, in respect of interest, to the Class A-1, Class A-2, Class
A-3 and Class X Certificates,  up to an aggregate  amount equal to, and pro rata
as among such Classes in accordance with, the Interest  Distribution  Amounts of
such Classes;

     Second,  to the Class A  Certificates,  in  reduction  of their  respective
Certificate  Principal  Amounts in the following order:  first, to the Class A-1
Certificates,  second, to the Class A-2 Certificates and third, to the Class A-3
Certificates,  in each  case up to an  amount  equal  to the  lesser  of (i) the
Certificate Principal Amount thereof and (ii) the Principal  Distribution Amount
for such Distribution Date;

     Third, to the Class B Certificates, in respect of interest, up to an amount
equal to the Interest Distribution Amount of such Class;

     Fourth,  to the  Class B  Certificates,  in  reduction  of the  Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Fifth,  to the Class B  Certificates,  an amount equal to the  aggregate of
unreimbursed  Realized Losses previously  allocated to such Class, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the related Realized Loss was allocated to such Class;

     Sixth, to the Class C Certificates, in respect of interest, up to an amount
equal to the Interest Distribution Amount of such Class;

     Seventh,  to the Class C  Certificates,  in  reduction  of the  Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Eighth,  to the Class C  Certificates,  an amount equal to the aggregate of
unreimbursed  Realized Losses previously  allocated to such Class, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the related Realized Loss was allocated to such Class;

     Ninth, to the Class D Certificates, in respect of interest, up to an amount
equal to the Interest Distribution Amount of such Class;

     Tenth,  to the  Class  D  Certificates,  in  reduction  of the  Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Eleventh, to the Class D Certificates,  an amount equal to the aggregate of
unreimbursed  Realized Losses previously  allocated to such Class, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the related Realized Loss was allocated to such Class;

     Twelfth,  to the Class E  Certificates,  in respect of  interest,  up to an
amount equal to the Interest Distribution Amount of such Class;

     Thirteenth,  to the Class E  Certificates,  in reduction of the Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Fourteenth,  to the Class E Certificates,  an amount equal to the aggregate
of  unreimbursed  Realized  Losses  previously  allocated  to such  Class,  plus
interest thereon at the Pass-Through Rate for such Class compounded monthly from
the date the related Realized Loss was allocated to such Class;

     Fifteenth,  to the Class F Certificates,  in respect of interest,  up to an
amount equal to the Interest Distribution Amount of such Class;

     Sixteenth,  to the Class F  Certificates,  in reduction of the  Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Seventeenth, to the Class F Certificates,  an amount equal to the aggregate
of  unreimbursed  Realized  Losses  previously  allocated  to such  Class,  plus
interest thereon at the Pass-Through Rate for such Class compounded monthly from
the date the related Realized Loss was allocated to such Class;

     Eighteenth,  to the Class G Certificates  in respect of interest,  up to an
amount equal to the Interest Distribution Amount of such Class;

     Nineteenth,  to the Class G  Certificates,  in reduction of the Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Twentieth, to the Class G Certificates, an amount equal to the aggregate of
unreimbursed  Realized Losses previously  allocated to such Class, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the related Realized Loss was allocated to such Class;

     Twenty-first, to the Class H Certificates, in respect of interest, up to an
amount equal to the Interest Distribution Amount of such Class;

     Twenty-second,  to the Class H Certificates in reduction of the Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Twenty-third, to the Class H Certificates, an amount equal to the aggregate
of  unreimbursed  Realized  Losses  previously  allocated  to such  Class,  plus
interest thereon at the Pass-Through Rate for such Class compounded monthly from
the date the related Realized Loss was allocated to such Class; and

     Twenty-fourth,  to the Class J Certificates,  in respect of interest, up to
an amount equal to the aggregate Interest Distribution Amount of such Class;

     Twenty-fifth,  to the Class J Certificates  in reduction of the Certificate
Principal  Amount thereof,  up to an amount equal to the Principal  Distribution
Amount  less  the  portion  of the  Principal  Distribution  Amount  distributed
pursuant to all prior clauses, until the Certificate Principal Amount thereof is
reduced to zero;

     Twenty-sixth, to the Class J Certificates, an amount equal to the aggregate
of  unreimbursed  Realized  Losses  previously  allocated  to such  Class,  plus
interest thereon at the Pass-Through Rate for such Class compounded monthly from
the date the related Realized Loss was allocated to such Class; and

     Twenty-seventh,  to the Class R Certificates,  any amounts remaining in the
Upper-Tier Distribution Account.

     On each  Distribution  Date  occurring  on and after the  Cross-over  Date,
regardless of the allocation of principal  payments described in priority Second
above,  an amount equal to the aggregate of the Principal  Distribution  Amounts
will  be  distributed,  first,  to the  Class  A-1,  Class  A-2  and  Class  A-3
Certificates, pro rata, based on their respective Certificate Principal Amounts,
in  reduction  of their  respective  Certificate  Principal  Amounts,  until the
Certificate Principal Amount of each such Class is reduced to zero, and, second,
to the Class A-1, Class A-2 and Class A-3 Certificates for unreimbursed  amounts
of Realized Losses previously allocated to such Classes, pro rata, in accordance
with the amount of such unreimbursed Realized Losses so allocated, plus interest
thereon at the Pass-Through Rate for such Class compounded monthly from the date
the Realized Loss was allocated to such Class.

     All  references  to "pro rata" in the  preceding  clauses  with  respect to
interest  and  Interest  Shortfalls  shall  mean  pro rata  based on the  amount
distributable  pursuant  to such  clauses,  with  respect  to  distributions  of
principal  other than in  reimbursement  of Realized  Losses shall mean pro rata
based on Certificate  Principal  Amount,  and with respect to  distributions  in
reimbursement  of  Realized  Losses  shall  mean pro rata based on the amount of
unreimbursed Realized Losses previously allocated to the applicable Classes.

     (c) On any  Distribution  Date,  Prepayment  Premiums  collected during the
related  Collection Period shall be distributed to the Holders of the Classes of
Certificates as follows:

     (i)       If  any  Class  A  Certificate   remains   outstanding   on  such
               Distribution Date, to Holders of the Classes of Principal Balance
               Certificates  entitled  to  distributions  of  principal  on such
               Distribution  Date in an aggregate  amount  (allocable among such
               Classes  if more  than one such  Class  remains  outstanding,  as
               described below) equal, with respect to the applicable Prepayment
               Premium,  to the  product  of (a) the  amount of such  Prepayment
               Premium, multiplied by (b) a fraction, expressed as a percentage,
               the  numerator  of which is equal to the  excess,  if any, of the
               then current  Pass-Through  Rate applicable to the most senior of
               such Classes of Principal  Balance  Certificates (or, in the case
               of  two  or  more  Classes  of  Class  A  Certificates  remaining
               outstanding,  the one with the earliest payment  priority),  over
               the relevant Discount Rate, and the denominator of which is equal
               to the  excess,  if any,  of the  Mortgage  Rate for the  prepaid
               Mortgage Loan over the relevant  Discount  Rate. If there is more
               than one Class of  Principal  Balance  Certificates  entitled  to
               distributions  of  principal  on  such  Distribution   Date,  the
               aggregate  amount  described in the preceding  sentence  shall be
               allocated  among such Classes on a pro rata basis,  in accordance
               with the relative amounts of such distributions of principal. Any
               portion of such Prepayment  Premium that is not required to be so
               distributed to the Holders of such Principal Balance Certificates
               shall be distributed to the Class X Certificates; and

     (ii)      If  no  Class  A   Certificate   remains   outstanding   on  such
               Distribution  Date,  to Holders of the Class X  Certificates,  an
               amount  equal  to,  with  respect  to the  applicable  Prepayment
               Premium, the product of such Prepayment Premium,  multiplied by a
               fraction,  the  numerator  of  which  is  equal to the sum of the
               Servicing Fee Rate and the Component Pass-Through Rate related to
               the Class of  Certificates  with the earliest  Class  designation
               which has a Class  Prepayment  Percentage  greater than zero, and
               the  denominator  of which is the greater of (x) the  excess,  if
               any, of the Mortgage  Rate of the Mortgage Loan that prepaid over
               the relevant  Discount  Rate,  and (y) the sum of such  Component
               Pass-Through Rate and the Servicing Fee Rate. Any portion of such
               Prepayment  Premium that is not required to be so  distributed to
               the Holders of the Class X  Certificates  shall be distributed to
               the Holders of the Class B, Class C, Class D, Class E and Class F
               Certificates  in an amount with  respect to each such Class equal
               to the  product  of (a)  the  Class  Prepayment  Percentage  with
               respect  to  the   related   Class  of   Certificates   for  such
               Distribution   Date  and  (b)  the  remaining   portion  of  such
               Prepayment Premium.

     (d) On each  Distribution Date the Trustee shall withdraw the amount of any
Net Default Interest received in the related  Collection Period from the Class Q
Distribution Account and shall distribute such funds to the holders of the Class
Q Certificates.

     (e) On each  Distribution  Date, any Deferred  Interest received during the
related Collection Period with respect to any Mortgage Loan shall be distributed
to  Holders of the Class B, Class C, Class D, Class E, Class F, Class G, Class H
and Class J Certificates in an amount, with respect to each such Class, equal to
the product of (x) the related Deferred Interest Distribution Percentage and (y)
the aggregate amount of any such Deferred Interest.

     (f) The  Certificate  Principal  Amount of each Class of Principal  Balance
Certificates  entitled to  distributions  of principal  will be reduced  without
distribution  on any  Distribution  Date,  as a write-off,  to the extent of any
Realized  Loss  allocated  to such  Class on such  Distribution  Date.  Any such
write-offs will be applied to such Classes of Principal Balance  Certificates in
the  following  order,  until  each is reduced  to zero;  first,  to the Class J
Certificates;  second,  to the  Class  H  Certificates;  third,  to the  Class G
Certificates,  fourth,  to the  Class  F  Certificates;  fifth,  to the  Class E
Certificates;  sixth;  to the  Class D  Certificates;  seventh,  to the  Class C
Certificates; eighth, to the Class B Certificates; and, finally, pro rata to the
Class  A-1,  Class  A-2 and  Class A-3  Certificates  based on their  respective
Certificate Principal Amounts.

     Shortfalls  in  Available  Funds   resulting  from   additional   servicing
compensation  other than the Servicing Fee,  interest on Advances not covered by
Default Interest,  Excess Prepayment Interest Shortfalls,  Additional Trust Fund
Expenses,  a reduction of the interest  rate of a Mortgage  Loan by a bankruptcy
court pursuant to a plan of  reorganization  or pursuant to any of its equitable
powers or other  unanticipated or default-related  expenses will be allocated to
each Class of Certificates in the same manner as Realized Losses.

     (g) All  amounts  distributable,  or  reductions  allocable  on  account of
Realized  Losses,  to a Class of  Certificates  pursuant to this Section 4.01 on
each  Distribution  Date  shall be  allocated  pro rata  among  the  outstanding
Certificates in each such Class based on their respective  Percentage Interests.
Such  distributions  shall  be made on each  Distribution  Date  other  than the
Termination Date to each  Certificateholder of record on the related Record Date
(a) by wire  transfer  of  immediately  available  funds to the  account of such
Certificateholder  at a bank or other  entity  located in the United  States and
having appropriate facilities therefor, if such  Certificateholder  provides the
Trustee with wiring  instructions  no less than five  Business Days prior to the
related Record Date, or otherwise (b) by check mailed to such Certificateholder.
The final  distribution on each  Certificate  shall be made in like manner,  but
only upon  presentment  and surrender of such  Certificate  at the office of the
Trustee or its agent (which may be the Paying Agent or the Certificate Registrar
acting as such agent) that is specified in the notice to  Certificateholders  of
such final distribution.

     (h)  Except as  otherwise  provided  in  Section  9.01 with  respect  to an
Anticipated Termination Date, the Trustee shall, no later than the fifteenth day
of the month in the month  preceding  the month in which the final  distribution
with respect to any Class of  Certificates  is expected to be made, mail to each
Holder of such Class of Certificates, on such date a notice to the effect that:

          (A)       the  Trustee   reasonably  expects  based  upon  information
                    previously  provided to it that the final  distribution with
                    respect to such Class of  Certificates  will be made on such
                    Distribution  Date, but only upon presentation and surrender
                    of such  Certificates  at the office of the Trustee  therein
                    specified, and

          (B)       if such  final  distribution  is  made on such  Distribution
                    Date, no interest  shall accrue on such  Certificate,  or on
                    the Related Lower-Tier Regular Interests from and after such
                    Distribution Date;

provided,  however,  that the Class Q, Class R and Class LR  Certificates  shall
remain outstanding until there is no other Class of Certificates outstanding.

     Any funds not  distributed to any Holder or Holders of Certificates of such
Class on such Distribution Date because of the failure of such Holder or Holders
to tender their Certificates shall, on such date, be set aside and held in trust
for the  benefit of the  appropriate  non-tendering  Holder or  Holders.  If any
Certificates  as to which notice has been given pursuant to this Section 4.01(h)
shall not have been  surrendered  for  cancellation  within six months after the
time  specified in such notice,  the Trustee  shall mail a second  notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation to receive the final  distribution with respect thereto.  If within
one year after the second  notice not all of such  Certificates  shall have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate steps to contact the remaining non-tendering 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. If within two years after the second notice any such Certificates
shall not have been surrendered for cancellation,  the Paying Agent shall pay to
the Trustee all amounts  distributable to the Holders  thereof,  and the Trustee
shall  thereafter  hold such amounts for the benefit of such  Holders  until the
earlier of (i) its  termination  as Trustee  hereunder  and the transfer of such
amounts to a successor  Trustee and (ii) the  termination  of the Trust Fund and
distribution  of such  amounts to the Class R  Certificateholders.  No  interest
shall accrue or be payable to any  Certificateholder on any amount held in trust
hereunder or by the Trustee as a result of such  Certificateholder's  failure to
surrender its  Certificate(s)  for final payment thereof in accordance with this
Section 4.01(h).  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.

     (i) The  Certificate  Principal  Amounts  of the Class J, Class H, Class G,
Class F, Class E, Class D, Class C and Class B  Certificates  will be notionally
reduced on any  Distribution  Date for purposes of determining the Voting Rights
of each Class of Certificates to the extent of any Appraisal  Reduction  Amounts
allocated to such Class with respect to such  Distribution  Date.  To the extent
that the aggregate of the Appraisal  Reduction Amounts for any Distribution Date
do exceed  such  Certificate  Principal  Amount,  such  excess  will be applied,
subject to any reversal  described  below, to notionally  reduce the Certificate
Principal Amounts of the next most subordinate Class of Certificates on the next
Distribution Date. Any such reductions will be applied in the following order of
priority:  first,  to  the  Class  J  Certificates;   second,  to  the  Class  H
Certificates;  third,  to the  Class  G  Certificates;  fourth,  to the  Class F
Certificates;  fifth,  to the  Class  E  Certificates;  sixth,  to the  Class  D
Certificates;  seventh, to the Class C Certificates;  and finally to the Class B
Certificates  (provided in each case that no  Certificate  Balance in respect of
any such Class may be notionally reduced below zero).

     SECTION 4.02.  Statements  to  Certificateholders;  Available  Information;
                    Information Furnished to Financial Market Publisher.

     (a) On each  Distribution  Date,  the Trustee  shall,  based on information
provided by the Master  Servicer  or  provided  by the  Special  Servicer to the
Master  Servicer  (with respect to a Specially  Serviced  Mortgage  Loan, an REO
Property or the  servicing  responsibilities  of the Special  Servicer set forth
herein including the Special Servicer's obligation to make Advances) and subject
to receipt thereof,  prepare and make available to each Holder of a Certificate,
with copies to the Depositor, the Paying Agent, the Master Servicer, the Special
Servicer,  the  Rating  Agencies  and  up to  three  market  reporting  services
designated by the  Depositor,  a statement as to such  distribution  (a "Monthly
Distribution  Statement")  setting forth the  information set forth on Exhibit I
hereto, and including among other things, for each Class, as applicable:

          (i)       the  Principal   Distribution   Amount  and  the  amount  of
                    Available Funds allocable to principal included therein;

          (ii)      The Interest Distribution Amount distributable on such Class
                    and  the  amount  of  Available  Funds  allocable   thereto,
                    together  with  any  Interest  Shortfall  allocable  to such
                    Class;

          (iii)     The amount of any P&I Advances by the Master Servicer or the
                    Trustee    included   in   the   amounts    distributed   to
                    Certificateholders   not   reimbursed   since  the  previous
                    Distribution Date;

          (iv)      The  initial   Certificate   Principal  Balance  or  initial
                    Notional  Amount,  as  applicable,  of each  Class,  and the
                    Certificate   Principal  Amount  or  Notional   Amount,   as
                    applicable,  of  each  Class  after  giving  effect  to  the
                    distribution   of  amounts  in  respect  of  the   Principal
                    Distribution Amount on such Distribution Date;

          (v)       Realized Losses (for such month and cumulative  basis and on
                    a Mortgage Loan by Mortgage Loan basis) and other shortfalls
                    attributable  to amounts  specified  in Section  4.01(f) and
                    their allocation to the Certificate  Principal Amount of any
                    Class of Certificates;

          (vi)      The Stated Principal Balance of the Mortgage Loans as of the
                    Due Date immediately prior to such Distribution Date;

          (vii)     The number and aggregate principal balance of Mortgage Loans
                    (and the identity of each related  Borrower) (A)  delinquent
                    one month,  (B) delinquent two months,  (C) delinquent three
                    or more months, (D) as to which foreclosure proceedings have
                    been commenced and (E) that otherwise  constitute  Specially
                    Serviced Mortgage Loans, and, with respect to each Specially
                    Serviced Mortgage Loan, the amount of Property Advances made
                    during the related  Collection Period, the amount of the P&I
                    Advance made with  respect to such  Distribution  Date,  the
                    aggregate amount of Property Advances  theretofore made that
                    remain unreimbursed and the aggregate amount of P&I Advances
                    theretofore made that remain unreimbursed;

          (viii)    With  respect  to  any  Mortgage  Loan  that  became  an REO
                    Property during the preceding  calendar month, the principal
                    balance and appraised value (based on an Updated  Appraisal,
                    if required under Section  3.10(a)) of such Mortgage Loan as
                    of the date it became an REO Mortgage Loan;

          (ix)      (A) For any REO Property sold during the related  Collection
                    Period,  the date on which the Special  Servicer  determined
                    that a Final Recovery  Determination was made and the amount
                    of the proceeds of such sale  deposited  into the Collection
                    Account,   (B)  the  aggregate   amount  of  other  revenues
                    collected by the Special  Servicer  with respect to each REO
                    Property during the related  Collection  Period and credited
                    to the Collection Account, in each case identifying such REO
                    Property by name and (C) the  appraised  value as determined
                    by the most  recent  Updated  Appraisal  (or  annual  letter
                    update  thereof)  of any REO  Property,  if  required  under
                    Section 3.10(a);

          (x)       The amount of the  Servicing  Fee,  Trustee  Fee and Special
                    Servicing   Compensation   paid   with   respect   to   such
                    Distribution Date;

          (xi)      (A) The  amount of  Prepayment  Premiums,  if any,  received
                    during  the  related  Collection  Period,  (B) the amount of
                    Default  Interest  received  during the  related  Collection
                    Period and the Net Default  Interest  for such  Distribution
                    Date  and (C)  the  amount  of  Deferred  Interest,  if any,
                    received during the related Collection Period;

          (xii)     The outstanding  principal  balance and Repurchase  Price of
                    any  Mortgage  Loan  purchased  or  repurchased  pursuant to
                    Sections 2.03(c), 3.18 or 9.01(c);

          (xiii)    The amount of Prepayment Interest Shortfalls with respect to
                    such Distribution Date;

          (xiv)     The CUSIP number for such Class of Certificates, if any;

          (xv)      The amount of negative  amortization  on the Mortgage Loans,
                    created by any modification;

          (xvi)     The  Appraisal   Reduction  Amounts  with  respect  to  such
                    Distribution Date;

          (xvii)    A reference  to any Special  Event  Report  furnished to the
                    Trustee  during  the  preceding  calendar  month,  including
                    without  limitation,  any such  report  relating  to  anchor
                    tenants;

          (xviii)   Account  reconciliations  with  respect  to the  immediately
                    preceding  Distribution  Date with respect to the Collection
                    Account (giving effect to P&I Advances,  Property  Advances,
                    Servicing   Fees,   Trustee   Fees,   additional   servicing
                    compensation,  Prepayment  Premiums,  Default Interest,  Net
                    Default Interest, and Deferred Interest); and

          (xix)     other information reasonably requested by the Depositor.

     In the case of  information  furnished  pursuant to subclauses  (i),  (ii),
(iv), (v), and (xi) above,  the amounts shall be expressed as a dollar amount in
the aggregate for all  Certificates of each applicable  Class and for each Class
of  Certificates  with a denomination  of $1,000 initial  Certificate  Principal
Amount or Notional Amount.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  furnish to each Person who at any time during the calendar  year
was a Holder of a Certificate  (except for a Class R or Class LR  Certificate) a
statement containing the information set forth in subclauses (i) and (ii) above,
aggregated  for such calendar year or applicable  portion  thereof  during which
such Person was a  Certificateholder.  Such  obligation  of the Trustee shall be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

     On each  Distribution  Date,  the Trustee shall forward to each Holder of a
Class R or Class LR  Certificate  a copy of the reports  forwarded  to the other
Certificateholders  on such  Distribution Date and a statement setting forth the
amounts,  if any,  actually  distributed with respect to the Class R or Class LR
Certificates on such Distribution  Date. Such obligation of the Trustee shall be
deemed to have been  satisfied  to the  extent  that it  provided  substantially
comparable  information pursuant to any requirements of the Code as from time to
time in force.

     Within a reasonable period of time after the end of each calendar year, the
Trustee  shall  furnish to each Person who at any time during the calendar  year
was a Holder of a Class R or Class LR  Certificate  a statement  containing  the
information  provided  pursuant to the previous  paragraph  aggregated  for such
calendar  year or  applicable  portion  thereof  during  which such Person was a
Certificateholder.  Such  obligation of the Trustee shall be deemed to have been
satisfied to the extent that it provided  substantially  comparable  information
pursuant to any requirements of the Code as from time to time in force.

     (b) On or within two Business Days  following each  Distribution  Date, the
Trustee  shall  make  available  to  the  Financial  Market  Publisher  and  the
Underwriter, using the format and media mutually agreed upon by the Trustee, the
Financial  Market  Publisher  and the  Underwriter,  the  following  information
regarding each Mortgage Loan and any other information  reasonably  requested by
the Underwriter and available to the Trustee:

          (i)       the Loan Number;

          (ii)      each related Mortgage Rate; and

          (iii)     the principal balance as of such Distribution Date.

     The Trustee will make  available  the Monthly  Distribution  Statement  and
certain other  information  through its  Corporate  Trust home page on the world
wide web and/or by facsimile  through its Street Fax automated  fax-back system.
The web page is located at "corporatetrust.statestreet.com". CMBS information is
available  by clicking  the  "Investor  Information  &  Reporting"  button,  and
selecting  the  appropriate  transaction.  Interested  parties can  register for
Street Fax by calling (617)  664-5600 and  requesting an account  application by
following  the  instructions  provided  by  the  system.  Upon  request  by  any
Certificateholder,  the Trustee shall mail the Monthly Distribution Statement to
such  Certificateholder.  The  Trustee  shall only be  obligated  to deliver the
statements,  reports and information contemplated by Section 4.02(a) and 4.02(b)
to the extent it receives the necessary  underlying  information from the Master
Servicer  or the  Special  Servicer  and shall not be liable for any  failure to
deliver any thereof on the prescribed due dates, to the extent caused by failure
to receive timely such underlying information and, if the Master Servicer is not
the Special Servicer, the Master Servicer shall not be liable for any failure of
the Special  Servicer to provide such  underlying  information.  Nothing  herein
shall  obligate  the  Trustee,  the Master  Servicer or the Special  Servicer to
violate  any  applicable  law or  provision  of any  Loan  Document  prohibiting
disclosure  of  information  with respect to any Borrower and the failure of the
Trustee, the Master Servicer or the Special Servicer to disseminate  information
for such reason shall not be a breach hereof.

     SECTION 4.03.  Compliance with Withholding Requirements.

     Notwithstanding  any other  provision of this  Agreement,  the Paying Agent
shall comply with all federal withholding  requirements with respect to payments
to  Certificateholders  of interest or original  issue  discount that the Paying
Agent  reasonably  believes  are  applicable  under the  Code.  The  consent  of
Certificateholders  shall not be required for any such  withholding.  The Paying
Agent agrees that it will not  withhold  with respect to payments of interest or
original  issue discount in the case of a  Certificateholder  that is a Non-U.S.
Person that has furnished or caused to be furnished (i) an effective Form W-8 or
Form W-9 or an acceptable  substitute  form or a successor form and who is not a
"10-percent  shareholder"  within the meaning of Code Section  871(h)(3)(B) or a
"controlled  foreign  corporation"  described in Code Section  881(c)(3)(C) with
respect to the Trust Fund or the Depositor, or (ii) an effective Form 4224 or an
acceptable substitute form or a successor form. In the event the Paying Agent or
its agent withholds any amount from interest or original issue discount payments
or advances  thereof to any  Certificateholder  pursuant to federal  withholding
requirements,  the Paying  Agent  shall  indicate  the amount  withheld  to such
Certificateholder.  Any  amount so  withheld  shall be  treated  as having  been
distributed to such Certificateholder for all purposes of this Agreement.

     SECTION 4.04.  REMIC Compliance.

     (a) The parties intend that each of the Upper-Tier REMIC and the Lower-Tier
REMIC shall constitute, and that the affairs of each of the Upper-Tier REMIC and
the  Lower-Tier  REMIC shall be conducted so as to qualify it as, a "real estate
mortgage  investment  conduit" as defined in, and in accordance  with, the REMIC
Provisions,  and the provisions  hereof shall be interpreted  consistently  with
this  intention.  In furtherance of such  intention,  the Trustee shall,  to the
extent permitted by applicable law, act as agent, and is hereby appointed to act
as agent, of each of the Upper-Tier  REMIC and the Lower-Tier REMIC and shall on
behalf of each of the Upper-Tier  REMIC and the Lower-Tier  REMIC:  (i) prepare,
sign and file,  or cause to be prepared and filed,  all required Tax Returns for
each of the Upper-Tier REMIC and the Lower-Tier REMIC,  using a calendar year as
the taxable year for each of the Upper-Tier  REMIC and the Lower-Tier REMIC when
and as required by the REMIC Provisions and other applicable federal tax laws or
Applicable State and Local Tax Laws; (ii) make an election, on behalf of each of
the Upper-Tier REMIC and the Lower-Tier  REMIC, to be treated as a REMIC on Form
1066 for its first taxable year, in accordance with the REMIC Provisions;  (iii)
prepare  and  forward,   or  cause  to  be  prepared  and   forwarded,   to  the
Certificateholders  and the Internal  Revenue  Service and applicable  state and
local  tax  authorities  all  information  reports  as and when  required  to be
provided to them in accordance with the REMIC Provisions of the Code and Section
4.07; (iv) if the filing or  distribution of any documents of an  administrative
nature not  addressed in clauses (i) through  (iii) of this  Section  4.04(a) is
then  required by the REMIC  Provisions  in order to maintain  the status of the
Upper-Tier REMIC or the Lower-Tier REMIC as a REMIC or is otherwise  required by
the Code,  prepare,  sign and file or  distribute,  or cause to be prepared  and
signed and filed or distributed, such documents with or to such Persons when and
as required by the REMIC  Provisions  or the Code or  comparable  provisions  of
Applicable State and Local Tax Laws; (v) within thirty days of the Closing Date,
furnish or cause to be furnished to the Internal Revenue  Service,  on Form 8811
or as otherwise may be required by the Code, the name,  title and address of the
Person that the  holders of the  Certificates  may  contact for tax  information
relating thereto (and the Trustee shall act as the representative of each of the
Upper-Tier REMIC and the Lower-Tier REMIC for this purpose),  together with such
additional  information  as may be required by such Form,  and shall update such
information at the time or times and in the manner required by the Code (and the
Depositor  agrees  within 10 Business  Days of the  Closing  Date to provide any
information  reasonably  requested  by the  Trustee and  necessary  to make such
filing); and (vi) maintain such records relating to each of the Upper-Tier REMIC
and the Lower-Tier  REMIC as may be necessary to prepare the foregoing  returns,
schedules,  statements  or  information,  such records,  for federal  income tax
purposes,  to be  maintained  on a calendar  year and on an accrual  basis.  The
Holder  of  the  largest  Percentage  Interest  in  the  Class  R  or  Class  LR
Certificates  shall be the tax  matters  person of the  Upper-Tier  REMIC or the
Lower-Tier  REMIC,  respectively,   pursuant  to  Treasury  Regulations  Section
1.860F-4(d). If more than one Holder should hold an equal Percentage Interest in
the Class R or Class LR Certificates  larger than that held by any other Holder,
the first such  Holder to have  acquired  such Class R or Class LR  Certificates
shall be such tax matters person. The Trustee shall act as attorney-in-fact  and
agent for the tax matters person of each of the Upper-Tier  REMIC and Lower-Tier
REMIC,  and each  Holder  of a  Percentage  Interest  in the Class R or Class LR
Certificates, by acceptance hereof, is deemed to have consented to the Trustee's
appointment  in such  capacity and agrees to execute any  documents  required to
give  effect  thereto,  and any fees and  expenses  incurred  by the  Trustee in
connection with any audit or administrative or judicial proceeding shall be paid
by the Trust  Fund.  The  Trustee  shall not  intentionally  take any  action or
intentionally  omit to take any  action if, in taking or  omitting  to take such
action,  the Trustee  knows that such  action or  omission  (as the case may be)
would cause the  termination of the REMIC status of the Upper-Tier  REMIC or the
Lower-Tier  REMIC  or the  imposition  of tax on  the  Upper-Tier  REMIC  or the
Lower-Tier REMIC (other than a tax on income expressly permitted or contemplated
to be received by the terms of this Agreement). Notwithstanding any provision of
this  paragraph to the  contrary,  the Trustee shall not be required to take any
action that the Trustee in good faith believes to be inconsistent with any other
provision  of this  Agreement,  nor shall the Trustee be deemed in  violation of
this  paragraph if it takes any action  expressly  required or authorized by any
other provision of this Agreement,  and the Trustee shall have no responsibility
or liability  with respect to any act or omission of the Depositor or the Master
Servicer  which does not enable the  Trustee to comply  with any of clauses  (i)
through  (vi) of the fifth  preceding  sentence  or which  results in any action
contemplated  by clauses (i) through (iii) of the next succeeding  sentence.  In
this  regard the Trustee  shall (i)  exercise  reasonable  care not to allow the
occurrence of any "prohibited  transactions"  within the meaning of Code Section
860F(a),  unless the party  seeking  such  action  shall have  delivered  to the
Trustee an Opinion of Counsel (at such  party's  expense)  that such  occurrence
would not (A) result in a taxable  gain,  (B) otherwise  subject the  Upper-Tier
REMIC or  Lower-Tier  REMIC to tax  (other  than a tax at the  highest  marginal
corporate tax rate on net income from foreclosure property), or (C) cause either
of the Upper-Tier  REMIC or Lower-Tier  REMIC to fail to qualify as a REMIC; and
(ii) exercise reasonable care not to allow either of the Trust REMICs to receive
income from the  performance of services or from assets not permitted  under the
REMIC Provisions to be held by a REMIC (provided,  however,  that the receipt of
any income  expressly  permitted or  contemplated by the terms of this Agreement
shall not be deemed to violate this clause) and (iii) not permit the creation of
any "interests,"  within the meaning of the REMIC Provisions,  in the Upper-Tier
REMIC other than the Regular Certificates and the Class R Certificates or in the
Lower-Tier  REMIC other than the Lower-Tier  Regular  Interests and the Class LR
Certificates. None of the Master Servicer, the Special Servicer or the Depositor
shall be responsible or liable for any failure by the Trustee to comply with the
provisions  of this Section 4.04.  The  Depositor,  the Master  Servicer and the
Special  Servicer  shall  cooperate  in a  timely  manner  with the  Trustee  in
supplying any information  within the Depositor's,  the Master Servicer's or the
Special  Servicer's  control (other than any confidential  information)  that is
reasonably  necessary  to enable the  Trustee to perform  its duties  under this
Section 4.04.

     (b) The tax matter  person,  the Master  Servicer and the Special  Servicer
each hereby  covenants  to perform its duties  hereunder  so as to maintain  the
status of the Trust  REMICs as REMICs (and the Master  Servicer  and the Special
Servicer  shall  assist the Trustee to the extent  reasonably  requested  by the
Trustee and to the extent of  information  within the Master  Servicer's  or the
Special Servicer's  possession or control).  None of the tax matters person, the
Master  Servicer  or the Special  Servicer  shall  knowingly  take (or cause the
applicable Trust REMICs to take) any action or fail to take (or fail to cause to
be taken) any action  within  their  respective  control  and the scope of their
respective  duties under this Agreement that if taken or not taken,  as the case
may be, would (i) endanger the status of either Trust REMIC as a REMIC,  or (ii)
result in the  imposition of a tax upon either Trust REMIC  (including,  but not
limited to the tax on prohibited  transactions  as defined in Section 860F(a) of
the Code),  other than a tax at the highest  marginal  corporate tax rate on net
income from  foreclosure  property  (any such  endangerment  or  imposition,  an
"Adverse  REMIC  Event"),  unless the Trustee has received an Opinion of Counsel
(at the  expense of the party  requesting  such  action) to the effect  that the
contemplated  action will not result in an Adverse  REMIC  Event.  In  addition,
prior to taking any action with respect to either Trust REMIC, or causing either
Trust REMIC to take any action,  that is not  permitted  under the terms of this
Agreement,  the tax matters person, the Master Servicer and the Special Servicer
shall  consult  with the Trustee or its  designee,  in writing,  with respect to
whether such action would cause an Adverse REMIC Event to occur.

     (c) The following  assumptions  are to be used for purposes of  determining
the anticipated  payments of principal and interest for calculating the original
yield to  maturity  and  original  issue  discount  with  respect to the Regular
Certificates:  (i)  each  Mortgage  Loan  will pay  principal  and  interest  in
accordance  with its terms and  scheduled  payments  will be timely  received on
their Due Dates,  provided that the Mortgage  Loans in the aggregate will prepay
in accordance with the Prepayment Assumption;  (ii) none of the Master Servicer,
the  Depositor  and the  Class LR  Certificateholders  will  exercise  the right
described in Section 9.01 of this  Agreement to cause early  termination  of the
Trust Fund;  and (iii) no Mortgage Loan is  repurchased by MSMC or the Depositor
pursuant to Article II hereof.

     SECTION 4.05.  Imposition of Tax on the Trust Fund.

     In the event that any tax,  including  interest,  penalties or assessments,
additional  amounts or additions to tax, is imposed on the  Upper-Tier  REMIC or
Lower-Tier   REMIC,   such  tax  shall  be  charged  against  amounts  otherwise
distributable  to the  Holders  of the  Certificates;  provided,  that any taxes
imposed on any net income from  foreclosure  property  pursuant to Code  Section
860G(c)  or any  similar  tax  imposed  by a state or local  jurisdiction  shall
instead be treated as an expense of the related REO Property in determining  Net
REO Proceeds  with  respect to the REO Property  (and until such taxes are paid,
the Special  Servicer from time to time shall  withdraw from the REO Account and
transfer  to the  Trustee  amounts  reasonably  determined  by the Trustee to be
necessary  to pay such taxes,  which the Trustee  shall  maintain in a separate,
non-interest-bearing account, and the Trustee shall remit to the Master Servicer
for deposit in the Collection  Account the excess determined by the Trustee from
time to time of the amount in such account over the amount necessary to pay such
taxes) and shall be paid  therefrom;  provided  that any such tax imposed on net
income from  foreclosure  property  that  exceeds the amount in any such reserve
shall be retained from Available Funds as provided in Section  3.06(vii) and the
next  sentence.  Except as provided in the  preceding  sentence,  the Trustee is
hereby  authorized  to and  shall  retain  or  cause  to be  retained  from  the
Collection Account in determining the amount of Available Funds sufficient funds
to pay or provide  for the  payment  of,  and to  actually  pay,  such tax as is
legally  owed  by  the  Upper-Tier   REMIC,   or  Lower-Tier   REMIC  (but  such
authorization  shall not prevent the Trustee from contesting,  at the expense of
the Trust Fund, any such tax in appropriate proceedings, and withholding payment
of such tax, if permitted by law, pending the outcome of such proceedings).  The
Trustee is hereby  authorized to and shall  segregate or cause to be segregated,
into a  separate  non-interest  bearing  account,  (i) the net  income  from any
"prohibited  transaction"  under Code Section  860F(a) or (ii) the amount of any
contribution to the Upper-Tier  REMIC or Lower-Tier  REMIC after the Startup Day
that is subject to tax under Code Section 860G(d) and use such income or amount,
to the extent  necessary,  to pay such tax (and return the balance  thereof,  if
any,  to the  Lower-Tier  Distribution  Account or the  Upper-Tier  Distribution
Account,  as the case may be).  To the  extent  that any such tax is paid to the
IRS,  the Trustee  shall retain an equal  amount from future  amounts  otherwise
distributable to the Holders of the Class R or the Class LR Certificates, as the
case may be,  and shall  distribute  such  retained  amounts  to the  Holders of
Regular  Certificates  or to the  Trustee in respect of the  Lower-Tier  Regular
Interests,  as  applicable,  until  they are  fully  reimbursed  and then to the
Holders of the Class R Certificates or the Class LR Certificates, as applicable.
Neither the Master  Servicer,  the  Special  Servicer  nor the Trustee  shall be
responsible  for any taxes imposed on the Upper-Tier  REMIC or Lower-Tier  REMIC
except to the extent such tax is attributable to a breach of a representation or
warranty of the Master  Servicer,  the Special Servicer or the Trustee or an act
or  omission  of the Master  Servicer,  the  Special  Servicer or the Trustee in
contravention  of this  Agreement in both cases,  provided,  further,  that such
breach,  act or omission  could result in liability  under  Section 6.03, in the
case of the Master Servicer or Section 4.04 or 8.01, in the case of the Trustee.
Notwithstanding  anything in this Agreement to the contrary,  in each such case,
the  Master  Servicer  or the  Special  Servicer  shall not be  responsible  for
Trustee's breaches, acts or omissions,  and the Trustee shall not be responsible
for the  breaches,  acts or  omissions  of the Master  Servicer  or the  Special
Servicer.

     SECTION 4.06.  Remittances; P&I Advances.

     (a)  "Applicable  Monthly  Payment"  shall mean, for any Mortgage Loan with
respect to any month,  (A) if such Mortgage  Loan has been extended  (other than
pursuant to Section 3.26) in accordance with the terms and conditions  otherwise
set forth in this Agreement, the lesser of (1) the Extended Monthly Payment (net
of the related  Servicing Fee) and (2) the Monthly  Payment on the Mortgage Loan
prior to such extensions,  and (B) if such Mortgage Loan is not described by the
preceding  clause (A)  (including any such Mortgage Loan as to which the related
Mortgaged Property has become an REO Property),  the Monthly Payment;  provided,
however, that for purposes of calculating the amount of any P&I Advance required
to be made by the Master Servicer or the Trustee,  notwithstanding the amount of
such  Applicable  Monthly  Payment,  interest  shall  be  calculated  at the Net
Mortgage Rate plus the Trustee Fee Rate; and provided  further that for purposes
of determining  the amount of any P&I Advance,  the Monthly  Payment shall be as
reduced  pursuant to any  modification  of a Mortgage  Loan  pursuant to Section
3.26.

     (b) On the Master  Servicer  Remittance  Date  immediately  preceding  each
Distribution Date, the Master Servicer shall:

          (i)       remit  to  the  Trustee   for  deposit  in  the   Lower-Tier
                    Distribution  Account  an  amount  equal  to the  Prepayment
                    Premiums  received by the Master  Servicer in the Collection
                    Period preceding such Distribution Date;

          (ii)      remit  to  the  Trustee   for  deposit  in  the   Lower-Tier
                    Distribution  Account an amount equal to the Available Funds
                    (other than the amounts  referred to in clause (iii) below);
                    and

          (iii)     subject to Section 4.06(c),  make a P&I Advance,  by deposit
                    into the Lower-Tier Distribution Account, in an amount equal
                    to the  sum of the  Applicable  Monthly  Payments  for  each
                    Mortgage  Loan to the extent such  amounts were not received
                    on such  Mortgage Loan prior to the close of business on the
                    related Due Date (or if the Due Date is not a Business  Day,
                    the first  Business Day  thereafter)  and  therefore are not
                    included in the remittance described in the preceding clause
                    (ii).

     (c) The Master  Servicer  shall not be  required  or  permitted  to make an
advance for Deferred Interest, Default Interest,  Prepayment Premiums or Balloon
Payments.  The amount  required to be advanced in respect of Applicable  Monthly
Payments  on Mortgage  Loans that have been  subject to an  Appraisal  Reduction
Event will equal (i) the amount required to be advanced by the Master  Servicer,
without  giving effect to such Appraisal  Reduction  Amounts less (ii) an amount
equal to the  product of (x) the amount  required  to be  advanced by the Master
Servicer in respect to delinquent  payments of interest without giving effect to
such Appraisal Reduction Amounts, and (y) a fraction,  the numerator of which is
the  Appraisal  Reduction  Amount  with  respect to such  Mortgage  Loan and the
denominator of which is the Stated  Principal  Balance as of the last day of the
related Collection Period.

     (d)  Any  amount  advanced  by the  Master  Servicer  pursuant  to  Section
4.06(b)(iii)  shall  constitute a P&I Advance for all purposes of this Agreement
and the Master Servicer shall be entitled to reimbursement (with interest at the
Advance  Rate to the  extent  provided  herein)  thereof  to the full  extent as
otherwise set forth in this Agreement.

     (e) If as of 11:00 A.M., New York City time, on any  Distribution  Date the
Master  Servicer shall not have made the P&I Advance  required to have been made
on the related Master Servicer Remittance Date pursuant to Section 4.06(b)(iii),
the Trustee shall no later than 1:00 p.m.,  New York City time, on such Business
Day deposit into the Lower-Tier  Distribution  Account in immediately  available
funds an amount equal to the P&I Advances  otherwise  required to have been made
by the Master Servicer.

     (f)  Notwithstanding  anything  herein to the contrary,  none of the Master
Servicer  or the  Trustee  shall be  obligated  to make a P&I  Advance as to any
Monthly  Payment or Extended  Monthly Payment on any date on which a P&I Advance
is otherwise  required to be made by this Section 4.06 if the Master Servicer or
the  Trustee,   as   applicable,   determines   that  such  advance  will  be  a
Nonrecoverable  Advance. The Master Servicer shall be required to provide notice
to the Trustee on or prior to the Master  Servicer  Remittance  Date of any such
non-recoverability  determination  made on or prior to such  date.  The  Trustee
shall be  entitled to rely,  conclusively,  on any  determination  by the Master
Servicer  that a P&I  Advance,  if  made,  would  be a  Nonrecoverable  Advance;
provided,  however, that if the Master Servicer has failed to make a P&I Advance
for reasons other than a determination  by the Master Servicer that such Advance
would be a  Nonrecoverable  Advance,  the Trustee shall make such advance within
the time periods required by Section 4.06(e) unless the Trustee,  in good faith,
makes a determination  prior to the times specified in Section 4.06(e) that such
advance would be a Nonrecoverable  Advance.  The Trustee, in determining whether
or not an Advance previously made is, or a proposed Advance,  if made, would be,
a  Nonrecoverable  Advance shall be subject to the  standards  applicable to the
Master Servicer hereunder.

     (g) The Master Servicer or the Trustee, as applicable, shall be entitled to
the  reimbursement  of P&I Advances it makes  together with any related  Advance
Interest  Amount in respect of such P&I  Advances,  in each case,  to the extent
permitted pursuant to Section 3.06(ii) of this Agreement and the Master Servicer
and Special  Servicer  hereby covenant and agree to promptly seek and effect the
reimbursement  of  such  Advances  from  the  related  Borrowers  to the  extent
permitted by applicable law and the related  Mortgage Loan;  provided,  however,
that  with  respect  to any P&I  Advances  made  with  respect  to the  Magellan
Apartment Pool Loan, the Master Servicer or the Trustee, as applicable, will not
be entitled to interest on such P&I Advances  that have accrued prior to the end
of the applicable grace period for such Mortgage Loan.

     SECTION 4.07.  Grantor Trust Reporting.

     The parties  intend that the portions of the Trust Fund  consisting  of (i)
the Default Interest,  proceeds  therefrom and the Class Q Distribution  Account
and  (ii)  Deferred  Interest,  proceeds  therefrom  and the  Deferred  Interest
Distribution  Account shall  constitute,  and that the affairs of the Trust Fund
(exclusive of the Trust REMICs) shall be conducted so as to qualify such portion
as, a  "grantor  trust"  under  the Code,  and the  provisions  hereof  shall be
interpreted  consistently with this intention. In furtherance of such intention,
the Trustee  shall  furnish or cause to be furnished to  Certificateholders  and
shall  file or cause to be filed  with the IRS  together  with Form 1041 or such
other form as may be applicable, (i) to the Holders of the Class Q Certificates,
income with respect to their allocable share of Default  Interest and the amount
of any  Advance  Interest  Amounts  paid to the  Master  Servicer,  the  Special
Servicer or the Trustee, as applicable,  therefrom pursuant to Section 3.06(ii),
as such amounts are received by or accrue to the Trust Fund, as the case may be,
at the  time or times  and in the  manner  required  by the Code and (ii) to the
Holders of the Classes of Regular Certificates  entitled thereto as set forth in
Section  2.06(b),  income  with  respect to their  allocable  share of  Deferred
Interest,  as such amounts are  received by or accrue to the Trust Fund,  as the
case may be, at the time or times and in the manner required by the Code.



<PAGE>




                                    ARTICLE V


                                THE CERTIFICATES

     SECTION 5.01.  The Certificates.

     The  Certificates  consist  of the  Class A-1  Certificates,  the Class A-2
Certificates,  the Class A-3 Certificates, the Class X Certificates, the Class B
Certificates,  the Class C Certificates,  the Class D Certificates,  the Class E
Certificates,  the Class F Certificates,  the Class G Certificates,  the Class H
Certificates,  the Class J Certificates,  the Class Q Certificates,  the Class R
Certificates and the Class LR Certificates.

     The Class A-1,  Class A-2,  Class A-3,  Class X, Class B, Class C, Class D,
Class E,  Class F,  Class G,  Class H,  Class J,  Class Q,  Class R and Class LR
Certificates  will be  substantially in the forms annexed hereto as Exhibits A-1
through A-14, respectively. The Certificates of each Class (other than the Class
Q, Class LR and Class R Certificates)  will be issuable in registered form only,
in minimum  denominations of authorized initial Certificate  Principal Amount or
Notional  Amount,  as  applicable,  as described in the  succeeding  table,  and
multiples  of $1 in excess  thereof.  With  respect  to any  Certificate  or any
beneficial  interest in a Certificate,  the "Denomination"  thereof shall be (i)
the  amount  (A) set forth on the face  thereof or (B) in the case of any Global
Certificate,  set forth on a schedule  attached  thereto  or, in the case of any
beneficial  interest  in a Global  Certificate,  the  product of the  Percentage
Interest  represented  by such  beneficial  interest and the amount set forth on
such  schedule of the related  Global  Certificate,  (ii)  expressed in terms of
initial  Certificate  Principal  Amount or Notional Amount,  as applicable,  and
(iii) in an  authorized  denomination,  as set forth below.  With respect to the
Class G, Class H and Class J  Certificates,  on the Closing Date, the Trustee or
the  Authenticating  Agent shall execute and  authenticate  and the  Certificate
Registrar  shall  deliver  (i) Rule  144A  global  Class G,  Class H and Class J
Certificates  (the  "Rule  144A  Global  Certificates")  in  definitive,   fully
registered  form without  interest  coupons,  (ii)  Regulation S global Class G,
Class H and Class J Certificates  (the  "Regulation S Global  Certificates"  and
together  with  the  Rule  144A  Global   Certificates,   the  "Private   Global
Certificates") in definitive,  fully registered form without interest coupons or
(iii) one or more, if any, Individual  Certificates,  in each case substantially
in the  form  of  Exhibits  A-10,  A-11  and  A-12  hereto,  respectively.  Each
Certificate  will share ratably in all rights of the related Class. The Class Q,
Class R and LR  Certificates  will each be  issuable  in one or more  Individual
Certificates in minimum  denominations  of 5% Percentage  Interests and integral
multiples of a 1% Percentage Interest in excess thereof and together aggregating
the entire 100% Percentage Interest in each such Class.

                                                               Aggregate
                                                            Denominations
                                                         of all Certificates
                                  Minimum                      of Class
                           Certificate Principal    (in Initial Denomination or
 Class                             Amount                    Notional Amount)
 -----                     ---------------------           ----------------
 A-1                         $    10,000.00                $  176,000,000
 A-2                         $    10,000.00                $  102,000,000
 A-3                         $    10,000.00                $  393,239,000
 B                           $    10,000.00                $   13,888,000
 C                           $    10,000.00                $   46,293,000
 D                           $    10,000.00                $   64,809,000
 E                           $    10,000.00                $   46,292,000
 F                           $    10,000.00                $   11,663,000
 G                           $    10,000.00                $   30,000,000
 H                           $    10,000.00                $   27,776,000
 J                           $    10,000.00                $   13,888,151
 X                            $  100,000.00                $  796,229,000
                                                    
     The  Global  Certificates  shall  be  issued  as one or  more  certificates
registered in the name of a nominee designated by the Depository, and Beneficial
Owners shall hold  interests in the Global  Certificates  through the book-entry
facilities  of  the  Depository  in  the  minimum  Denominations  and  aggregate
Denominations and Classes as set forth above. The Global  Certificates  shall in
all respects be entitled to the same benefits under this Agreement as Individual
Certificates authenticated and delivered hereunder.

     Except insofar as pertains to any Individual  Certificate,  the Trust Fund,
the Paying Agent and the Trustee may for all purposes  (including  the making of
payments  due on the  Global  Certificates  and the  giving of notice to Holders
thereof)  deal  with the  Depository  as the  authorized  representative  of the
Beneficial  Owners with respect to the Global  Certificates  for the purposes of
exercising the rights of Certificateholders hereunder;  provided, however, that,
for purposes of providing  information  pursuant to Section 3.20 or transmitting
communications pursuant to Section 5.05(a), to the extent that the Depositor has
provided  the Trustee with the names of  Beneficial  Owners,  the Trustee  shall
provide such  information  to such  Beneficial  Owners  directly.  The rights of
Beneficial Owners with respect to Global  Certificates shall be limited to those
established  by  law  and  agreements  among  such  Beneficial  Owners  and  the
Depository  and  Depository  Participants.  Except in the limited  circumstances
described below,  Beneficial Owners of Public Global  Certificates  shall not be
entitled to physical certificates for the Public Global Certificates as to which
they are the Beneficial Owners.  Requests and directions from, and votes of, the
Depository as Holder of the Global Certificates shall not be deemed inconsistent
if they are made with respect to  different  Beneficial  Owners.  Subject to the
restrictions on transfer set forth in Section 5.02 and Applicable Procedures,  a
Beneficial Owner of a Private Global Certificate may request that the Depositor,
or an agent  thereof,  cause the  Depository (or any Agent Member) to notify the
Certificate  Registrar and the Certificate Custodian in writing of a request for
transfer or exchange of such beneficial  interest for an Individual  Certificate
or  Certificates.  Upon  receipt of such a request  and  payment by the  related
Beneficial  Owner of any  attendant  expenses,  the  Depositor  shall  cause the
issuance and delivery of such Individual Certificates. The Certificate Registrar
may  establish a reasonable  record date in  connection  with  solicitations  of
consents from or voting by Certificateholders  and give notice to the Depository
of such  record  date.  Without  the written  consent of the  Depositor  and the
Certificate  Registrar,   no  Global  Certificate  may  be  transferred  by  the
Depository  except to a  successor  Depository  that  agrees to hold the  Global
Certificates for the account of the Beneficial Owners.

     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.
The Global  Certificates (i) shall be delivered by the Certificate  Registrar to
the Depository or,  pursuant to the  Depository's  instructions on behalf of the
Depository to, and deposited with, the Certificate Custodian, and in either case
shall be  registered  in the name of Cede & Co.  and  (ii)  shall  bear a legend
substantially to the following effect:

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

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

     If (i) the Depository advises the Trustee in writing that the Depository is
no longer willing,  qualified or able properly to discharge its responsibilities
as Depository, and the Depositor is unable to locate a qualified successor, (ii)
the  Depositor or the  Trustee,  at its sole  option,  elects to  terminate  the
book-entry  system through the Depository  with respect to all or any portion of
any Class of  Certificates or (iii) after the occurrence of an Event of Default,
Beneficial  Owners  owning not less than a  majority  in  Certificate  Principal
Amount or Notional  Amount,  as applicable,  of the Global  Certificate  for any
Class then outstanding advise the Depository through Depository  Participants in
writing that the  continuation of a book-entry  system through the Depository is
no longer in the best interest of the Beneficial  Owner or Owners of such Global
Certificate, the Trustee shall notify the affected Beneficial Owners through the
Depository of the  occurrence of such event and the  availability  of Individual
Certificates to such Beneficial Owner or Owners  requesting them. Upon surrender
to the  Trustee  of  Global  Certificates  by  the  Depository,  accompanied  by
registration  instructions from the Depository for registration of transfer, the
Trustee  shall  issue the  Individual  Certificates.  Neither the  Trustee,  the
Certificate  Registrar,  the  Master  Servicer,  the  Special  Servicer  nor the
Depositor  shall  be  liable  for any  actions  taken by the  Depository  or its
nominee,   including,   without  limitation,  any  delay  in  delivery  of  such
instructions.  Upon the issuance of Individual  Certificates,  the Trustee,  the
Certificate  Registrar,  the Master  Servicer,  the  Special  Servicer,  and the
Depositor   shall   recognize   the  Holders  of  Individual   Certificates   as
Certificateholders hereunder.

     If the Trustee,  its agents or the Master Servicer or Special  Servicer has
instituted or has been directed to institute any judicial  proceeding in a court
to enforce the rights of the Certificateholders under the Certificates,  and the
Trustee, the Master Servicer or the Special Servicer has been advised by counsel
that in connection  with such  proceeding it is necessary or appropriate for the
Trustee, the Master Servicer or the Special Servicer to obtain possession of the
Certificates,  the Trustee,  the Master Servicer or the Special  Servicer may in
its sole discretion  determine that the  Certificates  represented by the Global
Certificates shall no longer be represented by such Global Certificates. In such
event, the Trustee or the Authenticating Agent will execute and authenticate and
the   Certificate   Registrar   will  deliver,   in  exchange  for  such  Global
Certificates,  Individual  Certificates  (and if the Trustee or the  Certificate
Custodian has in its possession Individual Certificates previously executed, the
Authenticating  Agent  will  authenticate  and the  Certificate  Registrar  will
deliver such Certificates) in a Denomination equal to the aggregate Denomination
of such Global Certificates.

     If the  Trust  Fund  ceases to be  subject  to  Section  13 or 15(d) of the
Exchange Act, the Trustee shall  cooperate  with the Depositor to make available
to each  Holder of a Class G,  Class H,  Class J,  Class Q,  Class R or Class LR
Certificate, upon request of such a Holder, information substantially equivalent
in scope to the  information  currently filed by the Trustee with the Commission
pursuant to the Exchange Act, plus such  additional  information  required to be
provided for  securities  qualifying  for resales  under Rule 144A under the Act
which  information  shall be  provided  on a timely  basis to the Trustee by the
Master Servicer,  to the extent such  information  relates to the Mortgage Loans
and is in the possession of, or readily obtainable by, the Master Servicer.  The
Trustee shall have no responsibility  for the sufficiency under Rule 144A or any
other  securities  laws of any available  information so furnished to any person
including any  prospective  purchaser of a Certificate or any interest  therein,
nor for the  content or  accuracy  of any  information  so  furnished  which was
prepared or delivered to the Trustee by another.

     Each Certificate may be printed or in typewritten or similar form, and each
Certificate  shall,  upon original issue, be executed and  authenticated  by the
Trustee  or  the  Authenticating  Agent  and  delivered  to the  Depositor.  All
Certificates shall be executed by manual or facsimile signature on behalf of the
Trustee  or  Authenticating   Agent  by  an  authorized  officer  or  signatory.
Certificates  bearing the  signature  of an  individual  who was at any time the
proper  officer or signatory of the Trustee or  Authenticating  Agent shall bind
the Trustee or Authenticating  Agent,  notwithstanding  that such individual has
ceased  to  hold  such  office  or  position  prior  to  the  delivery  of  such
Certificates  or did not  hold  such  office  or  position  at the  date of such
Certificates.  No  Certificate  shall be  entitled  to any  benefit  under  this
Agreement, or be valid for any purpose, unless there appears on such Certificate
a certificate  of  authentication  in the form set forth in Exhibits A-1 through
A-16  executed  by the  Authenticating  Agent  by  manual  signature,  and  such
certificate of authentication upon any Certificate shall be conclusive evidence,
and the only evidence,  that such  Certificate has been duly  authenticated  and
delivered  hereunder.  All  Certificates  shall  be  dated  the  date  of  their
authentication.

     SECTION 5.02.  Registration, Transfer and Exchange of Certificates.

     (a) The  Trustee  shall  keep or  cause to be kept at the  Corporate  Trust
Office books (the  "Certificate  Register") for the  registration,  transfer and
exchange of Certificates (the Trustee, in such capacity,  being the "Certificate
Registrar"). The names and addresses of all Certificateholders and the names and
addresses of the  transferees  of any  Certificates  shall be  registered in the
Certificate  Register;  provided,  however,  in no event  shall the  Certificate
Registrar be required to maintain in the  Certificate  Register the names of the
individual  participants  holding beneficial interests in the Trust Fund through
the Depository.  The Person in whose name any Certificate is so registered shall
be deemed and treated as the sole owner and Holder  thereof for all  purposes of
this Agreement and the Certificate Registrar,  the Master Servicer, the Trustee,
any  Paying  Agent and any agent of any of them  shall  not be  affected  by any
notice or knowledge to the contrary.  An Individual  Certificate is transferable
or exchangeable  only upon the surrender of such  Certificate to the Certificate
Registrar at the Corporate Trust Office together with an assignment and transfer
(executed  by the  Holder  or his  duly  authorized  attorney),  subject  to the
applicable  requirements of this Section 5.02. Upon request of the Trustee,  the
Certificate  Registrar  shall provide the Trustee with the names,  addresses and
Percentage Interests of the Holders.

     (b)  Upon  surrender  for   registration  of  transfer  of  any  Individual
Certificate,  subject to the applicable  requirements  of this Section 5.02, the
Trustee shall execute and the  Authenticating  Agent shall duly  authenticate in
the  name  of  the  designated  transferee  or  transferees,  one  or  more  new
Certificates in Denominations of a like aggregate Denomination as the Individual
Certificate  being  surrendered.  Such  Certificates  shall be  delivered by the
Certificate  Registrar in  accordance  with Section  5.02(e).  Each  Certificate
surrendered  for  registration  of transfer  shall be canceled and  subsequently
destroyed by the Certificate Registrar.  Each new Certificate issued pursuant to
this  Section  5.02  shall  be  registered  in the  name  of any  Person  as the
transferring  Holder may request,  subject to the applicable  provisions of this
Section 5.02.

     (c) In addition to the  applicable  provisions of this Section 5.02 and the
rules of the Depository, the exchange,  transfer and registration of transfer of
Individual   Certificates   or  beneficial   interests  in  the  Private  Global
Certificates shall be subject to the following restrictions.

     (i)       Transfers  between  Holders  of  Individual  Certificates.   With
               respect  to the  transfer  and  registration  of  transfer  of an
               Individual  Certificate  representing an interest in the Class G,
               Class H, Class J, Class Q, Class R or Class LR  Certificates to a
               transferee  that  takes  delivery  in the  form of an  Individual
               Certificate:

               (A)       The  Certificate  Registrar shall register the transfer
                         of an Individual  Certificate if the requested transfer
                         is being  made by a  transferee  who has  provided  the
                         Certificate Registrar with an Investment Representation
                         Letter  substantially in the form of Exhibit D-1 hereto
                         (an "Investment  Representation Letter"), to the effect
                         that  the   transfer  is  being  made  to  a  Qualified
                         Institutional Buyer in accordance with Rule 144A;

               (B)       The  Certificate  Registrar shall register the transfer
                         of an Individual  Certificate  pursuant to Regulation S
                         after the  expiration of the  Restricted  Period if (1)
                         the transferor has provided the  Certificate  Registrar
                         with a Regulation S Transfer Certificate  substantially
                         in the  form of  Exhibit  K  hereto  (a  "Regulation  S
                         Transfer   Certificate"),   and  (2)   the   transferee
                         furnishes to the  Certificate  Registrar an  Investment
                         Representation Letter; and

               (C)       The  Certificate  Registrar shall register the transfer
                         of an  Individual  Certificate  (other  than a Residual
                         Certificate)  if prior to the transfer such  transferee
                         furnishes   to  the   Certificate   Registrar   (a)  an
                         Investment Representation Letter to the effect that the
                         transfer is being made to an  Institutional  Accredited
                         Investor in  accordance  with an  applicable  exemption
                         under the Act, (b) an opinion of counsel  acceptable to
                         the  Certificate  Registrar  that such  transfer  is in
                         compliance   with  the  Act  and  (c)  the  Certificate
                         Registrar  shall register the transfer of an Individual
                         Certificate   only  if  prior  to  the   transfer   the
                         transferee  furnishes  to the  Certificate  Registrar a
                         written  undertaking by the transferor to reimburse the
                         Trust for any costs  incurred by it in connection  with
                         the proposed transfer;

     (ii)      Transfers within the Private Global Certificates. Notwithstanding
               any provision to the contrary herein, so long as a Private Global
               Certificate  remains  outstanding  and is held by or on behalf of
               the Depository,  transfers within the Private Global Certificates
               shall only be made in accordance with this Section 5.02(c)(ii).

               (A)       Rule 144A Global  Certificate  to  Regulation  S Global
                         Certificate  During the Restricted  Period.  If, during
                         the  Restricted   Period,  a  Beneficial  Owner  of  an
                         interest  in a Rule 144A Global  Certificate  wishes at
                         any time to transfer  its  beneficial  interest in such
                         Rule 144A Global  Certificate to a Person who wishes to
                         take  delivery  thereof  in the  form  of a  beneficial
                         interest   in   the   related   Regulation   S   Global
                         Certificate,  such Beneficial Owner may, in addition to
                         complying with all  applicable  rules and procedures of
                         the  Depository  and Cedel or Euroclear  applicable  to
                         transfers  by  their   respective   participants   (the
                         "Applicable   Procedures"),   transfer   or  cause  the
                         transfer of such beneficial  interest for an equivalent
                         beneficial   interest  in  such   Regulation  S  Global
                         Certificate only upon compliance with the provisions of
                         this  Section  5.02(c)(ii)(A).   Upon  receipt  by  the
                         Certificate  Registrar at the Corporate Trust Office of
                         (1) written  instructions  given in accordance with the
                         Applicable  Procedures  from an Agent Member  directing
                         the  Certificate  Registrar  to  credit  or cause to be
                         credited to another  specified Agent Member's account a
                         beneficial   interest  in  the   Regulation   S  Global
                         Certificate in an amount equal to the  Denomination  of
                         the  beneficial   interest  in  the  Rule  144A  Global
                         Certificate  to be  transferred,  (2) a  written  order
                         given  in  accordance  with the  Applicable  Procedures
                         containing  information  regarding  the  account of the
                         Agent Member and the Euroclear or Cedel account, as the
                         case may be, to be  credited  with,  and the account of
                         the Agent  Member to be debited  for,  such  beneficial
                         interest,  and (3) a certificate in the form of Exhibit
                         L  hereto  given  by  the  Beneficial   Owner  of  such
                         interest,  the Certificate Registrar shall instruct the
                         Depository or the Certificate Custodian, as applicable,
                         to reduce  the  Denomination  of the Rule  144A  Global
                         Certificate  by  the  Denomination  of  the  beneficial
                         interest in the Rule 144A Global  Certificate  to be so
                         transferred and,  concurrently with such reduction,  to
                         increase the  Denomination  of the  Regulation S Global
                         Certificate  by  the  Denomination  of  the  beneficial
                         interest in the Rule 144A Global  Certificate  to be so
                         transferred,  and to credit or cause to be  credited to
                         the   account   of  the   Person   specified   in  such
                         instructions  (who shall be an Agent Member  acting for
                         or on behalf of  Euroclear  or Cedel,  or both,  as the
                         case may be) a beneficial  interest in the Regulation S
                         Global  Certificate  having a Denomination equal to the
                         amount  by which  the  Denomination  of the  Rule  144A
                         Global Certificate was reduced upon such transfer.

               (B)       Rule 144A Global  Certificate  to  Regulation  S Global
                         Certificate After the Restricted  Period. If, after the
                         Restricted Period, a Beneficial Owner of an interest in
                         a Rule 144A  Global  Certificate  wishes at any time to
                         transfer  its  beneficial  interest  in such  Rule 144A
                         Global  Certificate  to a  Person  who  wishes  to take
                         delivery  thereof in the form of a beneficial  interest
                         in the related  Regulation S Global  Certificate,  such
                         holder  may,  in   addition  to   complying   with  all
                         Applicable  Procedures,  transfer or cause the transfer
                         of  such   beneficial   interest   for  an   equivalent
                         beneficial   interest  in  such   Regulation  S  Global
                         Certificate only upon compliance with the provisions of
                         this  Section  5.02(c)(ii)(B).   Upon  receipt  by  the
                         Certificate  Registrar at the Corporate Trust Office of
                         (1) written  instructions  given in accordance with the
                         Applicable  Procedures  from an Agent Member  directing
                         the  Certificate  Registrar  to  credit  or cause to be
                         credited to another  specified Agent Member's account a
                         beneficial   interest  in  the   Regulation   S  Global
                         Certificate in an amount equal to the  Denomination  of
                         the  beneficial   interest  in  the  Rule  144A  Global
                         Certificate  to be  transferred,  (2) a  written  order
                         given  in  accordance  with the  Applicable  Procedures
                         containing  information  regarding  the  account of the
                         Agent Member and, in the case of a transfer pursuant to
                         and in accordance  with  Regulation S, the Euroclear or
                         Cedel account, as the case may be, to be credited with,
                         and the account of the Agent  Member to be debited for,
                         such beneficial interest,  and (3) a certificate in the
                         form of Exhibit M hereto given by the Beneficial  Owner
                         of  such  interest,  the  Certificate  Registrar  shall
                         instruct the Depository or the  Certificate  Custodian,
                         as applicable,  to reduce the  Denomination of the Rule
                         144A Global  Certificate by the aggregate  Denomination
                         of the  beneficial  interest  in the Rule  144A  Global
                         Certificate to be so transferred and, concurrently with
                         such  reduction,  to increase the  Denomination  of the
                         Regulation  S  Global   Certificate  by  the  aggregate
                         Denomination  of the  beneficial  interest  in the Rule
                         144A Global  Certificate to be so  transferred,  and to
                         credit or cause to be  credited  to the  account of the
                         Person  specified  in such  instructions  a  beneficial
                         interest in the Regulation S Global  Certificate having
                         a  Denomination  equal  to  the  amount  by  which  the
                         Denomination  of the Rule 144A Global  Certificate  was
                         reduced upon such transfer.

               (C)       Regulation  S Global  Certificate  to Rule 144A  Global
                         Certificate.  If the Beneficial Owner of an interest in
                         a Regulation S Global Certificate wishes at any time to
                         transfer its beneficial  interest in such  Regulation S
                         Global  Certificate  to a  Person  who  wishes  to take
                         delivery  thereof in the form of a beneficial  interest
                         in the  related  Rule  144A  Global  Certificate,  such
                         Beneficial Owner may, in addition to complying with all
                         Applicable  Procedures,  transfer or cause the transfer
                         of  such   beneficial   interest   for  an   equivalent
                         beneficial   interest   in  such   Rule   144A   Global
                         Certificate only upon compliance with the provisions of
                         this  Section  5.02(c)(ii)(C).   Upon  receipt  by  the
                         Certificate  Registrar at the Corporate Trust Office of
                         (1) written  instructions  given in accordance with the
                         Applicable  Procedures  from an Agent Member  directing
                         the  Certificate  Registrar  to  credit  or cause to be
                         credited to another  specified Agent Member's account a
                         beneficial interest in the Rule 144A Global Certificate
                         in  an  amount  equal  to  the   Denomination   of  the
                         beneficial   interest  in  the   Regulation   S  Global
                         Certificate  to be  transferred,  (2) a  written  order
                         given  in  accordance  with the  Applicable  Procedures
                         containing  information  regarding  the  account of the
                         Agent  Member to be credited  with,  and the account of
                         the  Agent  Member  or,  if such  account  is held  for
                         Euroclear or Cedel, the Euroclear or Cedel account,  as
                         the case may be, to be  debited  for,  such  beneficial
                         interest,  and (3)  with  respect  to a  transfer  of a
                         beneficial   interest   in  a   Regulation   S   Global
                         Certificate  for a  beneficial  interest in the related
                         Rule 144A Global  Certificate (i) during the Restricted
                         Period,  a certificate  in the form of Exhibit N hereto
                         given by the holder of such beneficial interest or (ii)
                         after   the    Restricted    Period,    an   Investment
                         Representation Letter from the transferee to the effect
                         that  such  transferee  is  a  Qualified  Institutional
                         Buyer,  the  Certificate  Registrar  shall instruct the
                         Depository or the Certificate Custodian, as applicable,
                         to reduce the  Denomination  of the Regulation S Global
                         Certificate  by  the  aggregate   Denomination  of  the
                         beneficial   interest  in  the   Regulation   S  Global
                         Certificate to be transferred,  and,  concurrently with
                         such  reduction,  to increase the  Denomination  of the
                         Rule  144A   Global   Certificate   by  the   aggregate
                         Denomination   of  the   beneficial   interest  in  the
                         Regulation S Global  Certificate to be so  transferred,
                         and to credit or cause to be credited to the account of
                         the Person specified in such  instructions a beneficial
                         interest in such Rule 144A Global  Certificate having a
                         Denomination   equal  to  the   amount   by  which  the
                         Denomination of the Regulation S Global Certificate was
                         reduced upon such transfer.

     (iii)     Transfers  from the Private  Global  Certificates  to  Individual
               Certificates.  Any  and  all  transfers  from  a  Private  Global
               Certificate to a transferee  wishing to take delivery in the form
               of an Individual  Certificate will require the transferee to take
               delivery  subject to the  restrictions  on the  transfer  of such
               Individual Certificate described on the face of such Certificate,
               and such transferee  agrees that it will transfer such Individual
               Certificate only as provided therein and herein. No such transfer
               shall be made and the  Certificate  Registrar  shall not register
               any such transfer unless such transfer is made in accordance with
               this Section 5.02(c)(iii).

                         (A)       Transfers  of  a  beneficial  interest  in  a
                                   Private    Global     Certificate    to    an
                                   Institutional    Accredited   Investor   will
                                   require delivery in the form of an Individual
                                   Certificate  and  the  Certificate  Registrar
                                   shall   register   such  transfer  only  upon
                                   compliance  with the  provisions  of  Section
                                   5.02(c)(i)(C).

                         (B)       Transfers  of  a  beneficial  interest  in  a
                                   Private  Global  Certificate  to a  Qualified
                                   Institutional   Buyer  or  a   Regulation   S
                                   Investor wishing to take delivery in the form
                                   of  an   Individual   Certificate   will   be
                                   registered by the Certificate  Registrar only
                                   upon   compliance   with  the  provisions  of
                                   Sections 5.02(c)(i)(A) and (C), respectively.

                         (C)       Notwithstanding the foregoing, no transfer of
                                   a  beneficial  interest  in  a  Regulation  S
                                   Global    Certificate    to   an   Individual
                                   Certificate   pursuant  to  subparagraph  (B)
                                   above  shall be made prior to the  expiration
                                   of the Restricted Period.

                         (D)       Upon acceptance for exchange or transfer of a
                                   beneficial   interest  in  a  Private  Global
                                   Certificate for an Individual Certificate, as
                                   provided  herein,  the Certificate  Registrar
                                   shall endorse on the schedule  affixed to the
                                   related  Private Global  Certificate (or on a
                                   continuation of such schedule affixed to such
                                   Private  Global  Certificate  and made a part
                                   thereof) an appropriate  notation  evidencing
                                   the date of such  exchange or transfer  and a
                                   decrease in the  Denomination of such Private
                                   Global  Certificate equal to the Denomination
                                   of  such  Individual  Certificate  issued  in
                                   exchange  therefor or upon transfer  thereof.
                                   Unless    determined    otherwise    by   the
                                   Certificate   Registrar  in  accordance  with
                                   applicable  law,  an  Individual  Certificate
                                   issued upon  transfer  of or  exchange  for a
                                   beneficial  interest  in the  Private  Global
                                   Certificate shall bear the Securities Legend.

     (iv)      Transfers  of  Individual  Certificates  to  the  Private  Global
               Certificates.  If a Holder of an Individual Certificate wishes at
               any time to transfer such  Certificate  to a Person who wishes to
               take delivery thereof in the form of a beneficial interest in the
               related  Regulation S Global Certificate or the related Rule 144A
               Global  Certificate,  such  transfer  may  be  effected  only  in
               accordance  with  all  applicable  rules  and  procedures  of the
               Depository   applicable   to   transfers   by  their   respective
               participants  (the  "Applicable  Procedures"),  and this  Section
               5.02(c)(iv).  Upon  receipt by the  Certificate  Registrar at the
               Corporate  Trust Office of (1) the  Individual  Certificate to be
               transferred  with an assignment and transfer  pursuant to Section
               5.02(a),  (2) written  instructions  given in accordance with the
               Applicable   Procedures  from  an  Agent  Member   directing  the
               Certificate  Registrar  to  credit  or  cause to be  credited  to
               another specified Agent Member's account a beneficial interest in
               such  Regulation  S Global  Certificate  or such Rule 144A Global
               Certificate,  as the  case  may be,  in an  amount  equal  to the
               Denomination of the Individual  Certificate to be so transferred,
               (3) a  written  order  given in  accordance  with the  Applicable
               Procedures  containing  information  regarding the account of the
               Agent  Member  and,  in the  case  of any  transfer  pursuant  to
               Regulation S, the Euroclear or Cedel account, as the case may be,
               to be  credited  with such  beneficial  interest,  and (4) (x) an
               Investment  Representation  Letter  from the  transferee  and, if
               delivery is to be taken in the form of a  beneficial  interest in
               the  Regulation  S Global  Certificate,  a  Regulation S Transfer
               Certificate   from   the   transferor   or  (y)   an   Investment
               Representation Letter from the transferee to the effect that such
               transferee is a Qualified  Institutional  Buyer if delivery is to
               be taken in the form of a  beneficial  interest  in the Rule 144A
               Global Certificate,  the Certificate  Registrar shall cancel such
               Individual  Certificate,  execute  and  deliver a new  Individual
               Certificate for the  Denomination  of the Individual  Certificate
               not so transferred, registered in the name of the Holder, and the
               Certificate  Registrar  shall  instruct  the  Depository  as  the
               Certificate   Custodian,   as   applicable,   to   increase   the
               Denomination  of the Regulation S Global  Certificate or the Rule
               144A Global Certificate,  as the case may be, by the Denomination
               of the Individual Certificate to be so transferred, and to credit
               or cause to be credited to the account of the Person specified in
               such  instructions  who,  in  the  case  of any  increase  in the
               Regulation S Global  Certificate  during the  Restricted  Period,
               shall be an Agent Member  acting for or on behalf of Euroclear or
               Cedel, or both, as the case may be, a corresponding  Denomination
               of the Rule 144A Global  Certificate  or the  Regulation S Global
               Certificate, as the case may be.

               It is the intent of the foregoing that under no circumstances may
               an  Institutional  Accredited  Investor  that is not a  Qualified
               Institutional  Buyer take  delivery  in the form of a  beneficial
               interest in a Private Global Certificate.

     (iv)      All Transfers.  An exchange of a beneficial interest in a Private
               Global Certificate for an Individual Certificate or Certificates,
               an exchange of an Individual  Certificate or  Certificates  for a
               beneficial  interest in the  Private  Global  Certificate  and an
               exchange of an Individual Certificate or Certificates for another
               Individual  Certificate or Certificates (in each case, whether or
               not such exchange is made in anticipation of subsequent transfer,
               and in the case of the Private  Global  Certificates,  so long as
               the Private Global  Certificates  remain outstanding and are held
               by or  on  behalf  of  the  Depository),  may  be  made  only  in
               accordance  with this  Section  5.02 and in  accordance  with the
               rules of the Depository and Applicable Procedures.

     (d) If Certificates  are issued upon the transfer,  exchange or replacement
of Certificates  not bearing the Securities  Legend,  the Certificates so issued
shall not bear the  Securities  Legend.  If  Certificates  are  issued  upon the
transfer, exchange or replacement of Certificates bearing the Securities Legend,
or if a request is made to remove the Securities  Legend on a  Certificate,  the
Certificates  so issued  shall bear the  Securities  Legend,  or the  Securities
Legend  shall not be removed,  as the case may be,  unless there is delivered to
the  Certificate  Registrar  such  satisfactory  evidence,  which may include an
opinion of counsel (at the expense of the party  requesting  the removal of such
legend)  familiar  with United  States  securities  laws,  as may be  reasonably
required by the Certificate  Registrar,  that neither the Securities  Legend nor
the  restrictions  on  transfers  set forth  therein are required to ensure that
transfers of any Certificate comply with the provisions of Rule 144A or Rule 144
under the Act or that such Certificate is not a "restricted security" within the
meaning of Rule 144 under the Act. Upon provision of such satisfactory evidence,
the Certificate  Registrar shall execute and deliver a Certificate that does not
bear the Securities Legend.

     (e) Subject to the  restrictions on transfer and exchange set forth in this
Section 5.02, the Holder of any Individual  Certificate may transfer or exchange
the same in  whole  or in part  (with a  Denomination  equal  to any  authorized
Denomination) by surrendering  such Certificate at the Corporate Trust Office or
at the office of any transfer agent  appointed as provided under this Agreement,
together with an instrument of assignment or transfer (executed by the Holder or
its duly authorized  attorney),  in the case of transfer,  and a written request
for exchange in the case of exchange. Following a proper request for transfer or
exchange,  the Certificate  Registrar  shall,  within five Business Days of such
request if made at such Corporate  Trust Office,  or within ten Business Days if
made at the office of a transfer agent (other than the  Certificate  Registrar),
execute  and  deliver  at the  Corporate  Trust  Office or at the office of such
transfer  agent, as the case may be, to the transferee (in the case of transfer)
or Holder (in the case of  exchange) or send by first class mail (at the risk of
the  transferee  in the case of transfer or Holder in the case of  exchange)  to
such  address as the  transferee  or Holder,  as  applicable,  may  request,  an
Individual  Certificate  or  Certificates,  as the case may require,  for a like
aggregate  Denomination  and in such  Denomination  or  Denominations  as may be
requested.   The  presentation  for  transfer  or  exchange  of  any  Individual
Certificate  shall not be valid unless made at the Corporate  Trust Office or at
the office of a transfer agent by the registered  Holder in person, or by a duly
authorized attorney-in-fact. The Certificate Registrar may decline to accept any
request for an exchange or registration  of transfer of any  Certificate  during
the period of fifteen days preceding any Distribution Date.

     (f) An Individual  Certificate (other than an Individual Certificate issued
in exchange for a beneficial interest in a Public Global Certificate pursuant to
Section 5.01) or a beneficial  interest in a Private Global Certificate may only
be transferred to Eligible Investors in accordance with the provisions set forth
herein.  In the event that a Responsible  Officer of the  Certificate  Registrar
becomes aware that such an Individual  Certificate  or beneficial  interest in a
Private  Global  Certificate is being held by or for the benefit of a Person who
is not an Eligible Investor,  or that such holding is unlawful under the laws of
a relevant jurisdiction,  then the Certificate Registrar shall have the right to
void such  transfer,  if  permitted  under  applicable  law,  or to require  the
investor to sell such Individual Certificate or beneficial interest in a Private
Global  Certificate to an Eligible Investor within fourteen days after notice of
such determination and each Certificateholder by its acceptance of a Certificate
authorizes the Certificate Registrar to take such action.

     (g) Subject to the provisions of this Section 5.02  regarding  transfer and
exchange,  transfers of the Global Certificates shall be limited to transfers of
such  Global  Certificates  in  whole,  but  not in  part,  to  nominees  of the
Depository or to a successor of the Depository or such successor's nominee.

     (h) No fee or service charge shall be imposed by the Certificate  Registrar
for its services in respect of any registration of transfer or exchange referred
to in this Section 5.02 other than for  transfers  to  Institutional  Accredited
Investors,  as provided herein.  In connection with any transfer to a transferee
that is not a QIB, the transferor  shall  reimburse the Trust Fund for any costs
(including  the cost of the  Certificate  Registrar's  counsel's  review  of the
documents and any legal  opinions,  submitted by the transferor or transferee to
the  Certificate  Registrar  as provided  herein)  incurred  by the  Certificate
Registrar in  connection  with such  transfer.  The  Certificate  Registrar  may
require payment by each transferor of a sum sufficient to cover any tax, expense
or other governmental charge payable in connection with any such transfer.

     (i) The Certificate Registrar may as a condition of the registration of any
transfer  of the Class E,  Class F,  Class G, Class H, Class J, Class Q, Class R
and  Class  LR   Certificates   require   the   transferor   to  furnish   other
certifications,  legal  opinions  or  other  information  (at  the  transferor's
expense) as it may reasonably  require to confirm that the proposed  transfer is
being made pursuant to an exemption  from,  or in a transaction  not subject to,
the registration requirements of the Act and other applicable laws.

     (j)  Neither  the  Depositor,  the Master  Servicer,  the  Trustee  nor the
Certificate  Registrar is obligated to register or qualify the Class E, Class F,
Class G, Class H, Class J, Class Q, Class R or Class LR  Certificates  under the
Act or any other  securities  law or to take any action not  otherwise  required
under  this  Agreement  to permit  the  transfer  of such  Certificates  without
registration or  qualification.  Any such  Certificateholder  desiring to effect
such transfer  shall,  and does hereby agree to,  indemnify the  Depositor,  the
Master  Servicer,  the Trustee and the Certificate  Registrar  against any loss,
liability  or expense that may result if the transfer is not so exempt or is not
made in accordance with such federal and state laws.

     (k) No  transfer  of any Class B, Class C, Class D, Class E, Class F, Class
G,  Class  H,  Class J,  Class Q,  Class R or  Class  LR  Certificate  (each,  a
"Restricted Certificate") shall be made to (i) an employee benefit plan or other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan,  which is subject to Title I of ERISA or  Section  4975 of the Code,  or a
governmental  plan (as defined in Section 3(32) of ERISA) that is 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 collective investment fund in which such Plans are invested, an insurance
company  that is using  assets of separate  accounts or general  accounts  which
include assets of Plans (or which are deemed pursuant to ERISA or Similar Law to
include  assets of Plans) or other  Person  acting on behalf of any such Plan or
using the assets of any such Plan to acquire  any such  Restricted  Certificate,
other than (with respect to any transfer of a Restricted  Certificate  that is a
Subordinated  Certificate)  an  insurance  company  investing  the assets of its
general  account  under  circumstances  whereby the purchase and holding of such
Restricted  Certificate  by such  insurance  company  would be  exempt  from the
prohibited  transaction  provisions  of ERISA and Section 4975 of the Code under
Prohibited  Transaction Class Exemption 95-60. Each prospective  transferee of a
Restricted  Certificate that takes the form of an Individual  Certificate  shall
either (1) deliver to the Depositor, the Certificate Registrar and the Trustee a
representation letter,  substantially in the form of Exhibit D-2 hereto, stating
that the prospective transferee is not a Person referred to in (i) or (ii) above
or (2) in the event  the  transferee  is such a Person,  except in the case of a
Residual  Certificate,  which  may  not be  transferred  unless  the  transferee
represents it is not such a Person, the prospective  transferee shall provide to
the Depositor,  the Trustee and the Certificate  Registrar an opinion of counsel
which  establishes to the  satisfaction  of the  Depositor,  the Trustee and the
Certificate   Registrar   that  the  purchase  or  holding  of  the   Restricted
Certificates  by or on  behalf of a Plan  will not  result in the  assets of the
Trust Fund being  deemed to be "plan  assets"  and  subject to Title I of ERISA,
Section  4975 of the Code or Similar  Law,  will not  constitute  or result in a
prohibited  transaction within the meaning of ERISA or Section 4975 of the Code,
or a  materially  similar  characterization  under any Similar Law, and will not
subject the Master Servicer, the Special Servicer, the Depositor, the Trustee or
the Certificate Registrar to any obligation or liability (including  obligations
or  liabilities  under  ERISA,  Section  4975 of the Code or any Similar Law) in
addition to those set forth in this  Agreement,  which  opinion of counsel shall
not be an expense of the  Trustee,  the Trust  Fund,  the Master  Servicer,  the
Special Servicer,  the Certificate  Registrar or the Depositor.  The Certificate
Registrar shall not register the transfer of an Individual Certificate that is a
Restricted  Certificate  unless the transferee  has provided the  representation
letter  or  opinion  of  counsel  referred  to in the  preceding  sentence.  The
transferee of a beneficial interest in a Global Certificate that is a Restricted
Certificate  shall be deemed to represent that it is not a Person referred to in
(i) or (ii) above. Any transfer of a Restricted Certificate that would result in
a  prohibited  transaction  under  ERISA  or  Section  4975  of the  Code,  or a
materially  similar  characterization  under any  Similar  Law,  shall be deemed
absolutely null and void ab initio.

     (l) Each Person who has or acquires any Ownership  Interest shall be deemed
by the acceptance or acquisition of such Ownership Interest to have agreed to be
bound by the following  provisions  and the rights of each Person  acquiring any
Ownership Interest are expressly subject to the following provisions:

          (i)       Each  Person  acquiring  or holding any  Ownership  Interest
                    shall be a  Permitted  Transferee  and shall not  acquire or
                    hold such Ownership  Interest as agent  (including a broker,
                    nominee or other  middleman) on behalf of any Person that is
                    not a Permitted  Transferee.  Any such Person shall promptly
                    notify the Certificate  Registrar of any change or impending
                    change in its status (or the status of the beneficial  owner
                    of such Ownership Interest) as a Permitted  Transferee.  Any
                    acquisition  described in the first sentence of this Section
                    5.02(l) by a Person who is not a Permitted  Transferee or by
                    a Person  who is acting as an agent of a Person who is not a
                    Permitted Transferee shall be void and of no effect, and the
                    immediately  preceding owner who was a Permitted  Transferee
                    shall be restored to registered and beneficial  ownership of
                    the Ownership Interest as fully as possible.

          (ii)      No  Ownership  Interest  may be  Transferred,  and  no  such
                    Transfer  shall be registered in the  Certificate  Register,
                    without  the  express  written  consent  of the  Certificate
                    Registrar, and the Certificate Registrar shall not recognize
                    the  Transfer,  and  such  proposed  Transfer  shall  not be
                    effective,  without such consent  with respect  thereto.  In
                    connection  with  any  proposed  Transfer  of any  Ownership
                    Interest, the Certificate Registrar shall, as a condition to
                    such  consent,  (x)  require  delivery  to  it in  form  and
                    substance  satisfactory  to it, and the proposed  transferee
                    shall  deliver  to  the  Certificate  Registrar  and  to the
                    proposed  transferor an affidavit in substantially  the form
                    attached as Exhibit C-1 (a  "Transferee  Affidavit")  of the
                    proposed  transferee (A) that such proposed  transferee is a
                    Permitted  Transferee  and (B) stating that (i) the proposed
                    transferee historically has paid its debts as they have come
                    due and  intends to do so in the future,  (ii) the  proposed
                    transferee  understands  that, as the holder of an Ownership
                    Interest,  it may incur  liabilities in excess of cash flows
                    generated  by the  residual  interest,  (iii)  the  proposed
                    transferee  intends to pay taxes associated with holding the
                    Ownership  Interest as they become  due,  (iv) the  proposed
                    transferee  will not transfer the Ownership  Interest to any
                    Person that does not provide a Transferee Affidavit or as to
                    which the proposed transferee has actual knowledge that such
                    Person  is not a  Permitted  Transferee  or is  acting as an
                    agent (including a broker, nominee or other middleman) for a
                    Person  that  is not a  Permitted  Transferee,  and  (v) the
                    proposed  transferee  expressly agrees to be bound by and to
                    abide by the  provisions  of this  Section  5.02(e)  and (y)
                    other than in  connection  with the initial  issuance of the
                    Class R and Class LR Certificates,  require a statement from
                    the proposed  transferor  substantially in the form attached
                    as Exhibit C-2 (the "Transferor Letter"),  that the proposed
                    transferor  has  no  actual   knowledge  that  the  proposed
                    transferee is not a Permitted  Transferee  and has no actual
                    knowledge or reason to know that the  proposed  transferee's
                    statements in the preceding  clauses  (x)(B)(i) or (iii) are
                    false.

          (iii)     Notwithstanding the delivery of a Transferee  Affidavit by a
                    proposed   transferee   under   clause  (ii)  above,   if  a
                    Responsible Officer of the Certificate  Registrar has actual
                    knowledge  that the proposed  transferee  is not a Permitted
                    Transferee, no Transfer to such proposed transferee shall be
                    effected and such proposed  Transfer shall not be registered
                    on the Certificate  Register;  provided,  however,  that the
                    Certificate  Registrar  shall not be required to conduct any
                    independent  investigation  to determine  whether a proposed
                    transferee  is a  Permitted  Transferee.  Upon notice to the
                    Certificate  Registrar that there has occurred a Transfer to
                    any Person that is a Disqualified  Organization  or an agent
                    thereof  (including  a broker,  nominee,  or  middleman)  in
                    contravention  of  the  foregoing  restrictions,  and in any
                    event not later than 60 days after a request for information
                    from the  transferor  of such  Ownership  Interest,  or such
                    agent,  the  Certificate  Registrar and the Trustee agree to
                    furnish  to the  IRS and the  transferor  of such  Ownership
                    Interest  or such agent such  information  necessary  to the
                    application  of  Section  860E(e)  of  the  Code  as  may be
                    required  by the Code,  including,  but not  limited to, the
                    present  value of the total  anticipated  excess  inclusions
                    with  respect  to such Class R or Class LR  Certificate  (or
                    portion  thereof) for periods  after such  Transfer.  At the
                    election of the Certificate  Registrar and the Trustee,  the
                    Certificate   Registrar   and  the   Trustee  may  charge  a
                    reasonable fee for computing and furnishing such information
                    to the  transferor  or to  such  agent  referred  to  above;
                    provided,  however,  that such Persons  shall in no event be
                    excused from furnishing such information.

     SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.

     If  (i)  any  mutilated  Certificate  is  surrendered  to  the  Certificate
Registrar, or the Certificate Registrar receives evidence to its satisfaction of
the destruction,  loss or theft of any Certificate,  and (ii) there is delivered
to the Certificate Registrar such security or indemnity as may be required by it
to save it, the Trustee and the Master Servicer  harmless,  then, in the absence
of actual knowledge by a Responsible  Officer of the Certificate  Registrar that
such Certificate has been acquired by a bona fide purchaser,  the Trustee or the
Authenticating   Agent  shall  execute  and  authenticate  and  the  Certificate
Registrar  shall  deliver,  in  exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Certificate,  a new Certificate of the same Class and
of like tenor and Percentage Interest.  Upon the issuance of any new Certificate
under this Section 5.03, the Certificate  Registrar may require the payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in relation  thereto and any other expenses  (including the fees and expenses of
the Certificate  Registrar)  connected  therewith.  Any replacement  Certificate
issued pursuant to this Section 5.03 shall constitute  complete and indefeasible
evidence of ownership  of the  corresponding  interest in the Trust Fund,  as if
originally  issued,  whether or not the lost,  stolen or  destroyed  Certificate
shall be found at any time.

     SECTION 5.04.  Appointment of Paying Agent.

     The  Trustee  may  appoint  a  paying  agent  for  the  purpose  of  making
distributions to Certificateholders  pursuant to Section 4.01. The Trustee shall
cause such Paying Agent,  if other than the Trustee or the Master  Servicer,  to
execute and deliver to the Master  Servicer  and the  Trustee an  instrument  in
which such Paying  Agent shall  agree with the Master  Servicer  and the Trustee
that  such  Paying  Agent  will  hold all  sums  held by it for the  payment  to
Certificateholders in trust for the benefit of the  Certificateholders  entitled
thereto until such sums have been paid to the  Certificateholders or disposed of
as otherwise  provided  herein.  The initial  Paying Agent shall be the Trustee.
Except for State Street Bank and Trust Company, as the initial Paying Agent, the
Paying Agent shall at all times be an entity having a long-term  unsecured  debt
rating of at least "AA" by Fitch and S&P, or shall be  otherwise  acceptable  to
each Rating Agency.

      SECTION 5.05.  Access to Certificateholders' Names and Addresses.

     (a) If any  Certificateholder  (for  purposes  of  this  Section  5.05,  an
"Applicant")  applies  in  writing  to  the  Certificate  Registrar,   and  such
application  states  that  the  Applicant  desires  to  communicate  with  other
Certificateholders,  the  Certificate  Registrar  shall  furnish  or cause to be
furnished  to  such  Applicant  a  list  of  the  names  and  addresses  of  the
Certificateholders  as of the most  recent  Record  Date,  at the expense of the
Applicant.

     (b) Every  Certificateholder,  by  receiving  and holding its  Certificate,
agrees with the Trustee that the Trustee and the Certificate Registrar shall not
be held accountable in any way by reason of the disclosure of any information as
to the names and addresses of the  Certificateholders  hereunder,  regardless of
the source from which such information was derived.

      SECTION 5.06.  Actions of Certificateholders.

     (a) Any request, demand, authorization,  direction, notice, consent, waiver
or  other  action   provided  by  this   Agreement  to  be  given  or  taken  by
Certificateholders  may be embodied in and evidenced by one or more  instruments
of substantially similar tenor signed by such Certificateholders in person or by
agent  duly  appointed  in  writing;  and except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are delivered to the Trustee and, when required,  to the Depositor or the Master
Servicer.  Proof of execution of any such instrument or of a writing  appointing
any such  agent  shall be  sufficient  for any  purpose  of this  Agreement  and
conclusive in favor of the Trustee,  the Depositor and the Master  Servicer,  if
made in the manner provided in this Section.

     (b) The fact and date of the execution by any Certificateholder of any such
instrument or writing may be proved in any  reasonable  manner which the Trustee
deems sufficient.

     (c) Any request, demand, authorization,  direction, notice, consent, waiver
or other act by a Certificateholder shall bind every Holder of every Certificate
issued upon the registration of transfer  thereof or in exchange  therefor or in
lieu  thereof,  in  respect of  anything  done,  or  omitted to be done,  by the
Trustee,  the Depositor or the Master Servicer in reliance  thereon,  whether or
not notation of such action is made upon such Certificate.

     (d) The Trustee or Certificate  Registrar may require such additional proof
of any matter referred to in this Section 5.06 as it shall deem necessary.

     SECTION 5.07.  Authenticating Agent.

     The  Trustee  may  appoint  an  Authenticating  Agent  to  execute  and  to
authenticate  Certificates.  The Authenticating  Agent must be acceptable to the
Depositor and must be a corporation  organized and doing business under the laws
of the United  States of America or any  state,  having a  principal  office and
place of  business in a state and city  acceptable  to the  Depositor,  having a
combined capital and surplus of at least $15,000,000, authorized under such laws
to do a trust  business and subject to  supervision or examination by federal or
state authorities.  The Trustee shall serve as the initial  Authenticating Agent
and the Trustee hereby accepts such appointment.

     Any  corporation  into  which  the  Authenticating  Agent  may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any merger,  conversion or consolidation to which the Authenticating  Agent
shall be party, or any corporation  succeeding to the corporate  agency business
of the  Authenticating  Agent,  shall be the  Authenticating  Agent  without the
execution  or filing of any paper or any  further act on the part of the Trustee
or the Authenticating Agent.

     The Authenticating Agent may at any time resign by giving at least 30 days'
advance  written notice of  resignation  to the Trustee and the  Depositor.  The
Trustee  may at any time  terminate  the agency of the  Authenticating  Agent by
giving  written  notice  of  termination  to the  Authenticating  Agent  and the
Depositor. Upon receiving a notice of resignation or upon such a termination, or
in case at any time the  Authenticating  Agent  shall  cease to be  eligible  in
accordance with the provisions of this Section 5.07, the Trustee  promptly shall
appoint a  successor  Authenticating  Agent,  which shall be  acceptable  to the
Depositor,  and shall mail notice of such appointment to all Certificateholders.
Any successor  Authenticating Agent upon acceptance of its appointment hereunder
shall become vested with all the rights,  powers, duties and responsibilities of
its  predecessor  hereunder,   with  like  effect  as  if  originally  named  as
Authenticating  Agent  herein.  No  successor   Authenticating  Agent  shall  be
appointed unless eligible under the provisions of this Section 5.07.

     The Authenticating  Agent shall have no responsibility or liability for any
action taken by it as such at the  direction of the  Trustee.  Any  compensation
paid to the  Authenticating  Agent  shall be an  unreimbursable  expense  of the
Trustee.

     SECTION 5.08.  Appointment of Custodians.

     The Trustee may appoint one or more  Custodians to hold all or a portion of
the  Mortgage  Files as agent for the  Trustee,  by  entering  into a  Custodial
Agreement;  provided that no Custodial  Agreement shall be required in the event
the Trustee is serving as Custodian. The Trustee agrees to comply with the terms
of each  Custodial  Agreement  and to enforce the terms and  provisions  thereof
against the Custodian for the benefit of the Certificateholders.  Each Custodian
shall be a depository  institution  subject to  supervision  by federal or state
authority,  shall have a combined  capital and surplus of at least  $10,000,000,
shall have a long-term debt rating of at least "BBB" from Fitch and S&P,  unless
the Trustee shall have  received  prior  written  confirmation  from each Rating
Agency that the appointment of such Custodian would not cause such Rating Agency
to  withdraw,  qualify  or  downgrade  any of its  then-current  ratings  on the
Certificates, and shall be qualified to do business in the jurisdiction in which
it holds any Mortgage  File.  Each  Custodial  Agreement  may be amended only as
provided in Section 10.07.  Any  compensation  paid to the Custodian shall be an
unreimbursable  expense of the Trustee.  The Trustee  shall serve as the initial
Custodian.  The Custodian, if the Custodian is not the Trustee, shall maintain a
fidelity  bond in the form and amount  that are  customary  for  securitizations
similar to the  securitization  evidenced  by this  Agreement,  with the Trustee
named as loss payee.  The  Custodian  shall be deemed to have complied with this
provision if one of its  respective  Affiliates  has such fidelity bond coverage
and,  by the terms of such  fidelity  bond,  the  coverage  afforded  thereunder
extends to the Custodian.  In addition, the Custodian shall keep in force during
the term of this  Agreement  a policy or  policies of  insurance  covering  loss
occasioned  by the  errors  and  omissions  of its  officers  and  employees  in
connection  with its  obligations  hereunder  in the form  and  amount  that are
customary for  securitizations  similar to the securitization  evidenced by this
Agreement, with the Trustee named as loss payee. All fidelity bonds and policies
of errors and  omissions  insurance  obtained  under this  Section 5.08 shall be
issued by a Qualified  Insurer,  or by any other insurer,  that, as confirmed by
each Rating Agency in writing to the Trustee,  would not in and of itself result
in the downgrade,  withdrawal or qualification of any of the ratings assigned to
any Class of Certificates.



<PAGE>



                                   ARTICLE VI

           THE DEPOSITOR, THE MASTER SERVICER AND THE SPECIAL SERVICER

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

     The Depositor,  the Master Servicer and the Special  Servicer each shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed by this Agreement.  Each of the Master Servicer and the Special Servicer
shall  indemnify the  Depositor,  and any  employee,  director or officer of the
Depositor, and the Trust Fund and hold the Depositor and any employee,  director
or  officer of the  Depositor,  and the Trust Fund  harmless  against  any loss,
liability or expense incurred by such parties (i) in connection with any willful
misconduct,  bad faith,  fraud or negligence in the performance of duties of the
Master  Servicer  or the Special  Servicer,  as the case may be, or by reason of
negligent disregard of the Master Servicer's or Special Servicer's,  as the case
may be,  obligations or duties  hereunder,  or (ii) as a result of the breach by
the Master Servicer or the Special  Servicer,  as the case may be, of any of its
representations or warranties contained herein.

     SECTION  6.02.  Merger or  Consolidation  of the  Master  Servicer  and the
                     Special Servicer.

     Subject to the following  paragraph,  the Master Servicer will keep in full
effect its existence,  rights and good standing as a corporation  under the laws
of the State of Delaware and will not  jeopardize  its ability to do business in
each  jurisdiction  in which the Mortgaged  Properties are located or to protect
the validity and  enforceability  of this Agreement,  the Certificates or any of
the Mortgage Loans and to perform its respective duties under this Agreement.

     The Master Servicer and the Special  Servicer may be merged or consolidated
with or into any Person,  or transfer all or substantially  all of its assets to
any Person,  in which case any Person resulting from any merger or consolidation
to which it shall be a party, or any Person succeeding to its business, shall be
the successor of the Master  Servicer or the Special  Servicer,  as the case may
be, hereunder, and shall be deemed to have assumed all of the liabilities of the
Master Servicer or the Special Servicer, as the case may be, hereunder,  if each
of  the  Rating   Agencies  has   confirmed  in  writing  that  such  merger  or
consolidation or transfer of assets and succession,  in and of itself,  will not
cause a downgrade,  qualification  or  withdrawal  of the then  current  ratings
assigned by such Rating Agency to any Class of Certificates.

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

     Subject to Section 6.01,  neither the Depositor,  the Master Servicer,  the
Special Servicer nor any of the directors,  officers, employees or agents of the
Depositor  or the Master  Servicer  or the Special  Servicer  shall be under any
liability to the Trust Fund or the  Certificateholders  for any action taken, or
for  refraining  from the taking of any action,  in good faith  pursuant to this
Agreement,  or for errors in judgment (or with respect to those actions that are
subject to the Special Servicer's  consent,  due to the denial of such consent);
provided,  however,  that this provision  shall not protect the Depositor or the
Master  Servicer or the Special  Servicer or any such Person  against  liability
which   would  be  imposed  by  reason  of  (i)  any  breach  of   warranty   or
representation,  or any expense or liability  specifically  required to be borne
thereby pursuant to the terms of this Agreement, with respect to such respective
party or (ii) any willful  misconduct,  bad faith,  fraud or  negligence  in the
performance  or disregard of duties  hereunder  with respect to such  respective
party.  The  Depositor,  the  Master  Servicer,  the  Special  Servicer  and any
director,  officer,  employee or agent of the Depositor,  the Master Servicer or
the Special  Servicer  may rely in good faith on any document of any kind which,
prima facie,  is properly  executed  and  submitted  by any  appropriate  Person
respecting any matters arising  hereunder.  The Depositor,  the Master Servicer,
the  Special  Servicer  and any  director,  officer,  employee  or  agent of the
Depositor or the Master  Servicer or the Special  Servicer  shall be indemnified
and held  harmless  by the Trust Fund  against  any loss,  liability  or expense
incurred in connection with, or relating to, this Agreement or the Certificates,
other than any loss,  liability or expense  (including  legal fees and expenses)
(i) incurred by reason of willful misconduct,  bad faith, fraud or negligence in
the  performance  or disregard of duties  hereunder,  in each case by the Person
being  indemnified;  or (ii) with respect to any such party,  resulting from the
breach  by such  party of any of its  representations  or  warranties  contained
herein.  Neither the Depositor nor the Master Servicer nor the Special  Servicer
shall be under any obligation to appear in, prosecute or defend any legal action
unless such action is related to its respective  duties under this Agreement and
in its  opinion  does not  expose  it to any  expense  or  liability;  provided,
however,  that the Depositor or the Master Servicer or the Special  Servicer may
in its discretion undertake any such action related to its obligations hereunder
which it may deem  necessary or desirable with respect to this Agreement and the
rights  and  duties  of  the   parties   hereto   and  the   interests   of  the
Certificateholders  hereunder.  In such event,  the legal  expenses and costs of
such action and any liability resulting  therefrom shall be expenses,  costs and
liabilities of the Trust Fund, and the  Depositor,  the Master  Servicer and the
Special Servicer shall be entitled to be reimbursed therefor from the Collection
Account as provided in Section 3.06 of this Agreement.

     SECTION 6.04.  Limitation on Resignation of the Master  Servicer or Special
                    Servicer.

     (a) In addition to the matters  provided in Sections 3.01(c) and 6.02, each
of the Master Servicer and the Special Servicer may assign its respective rights
and  delegate  its  respective  duties and  obligations  under  this  Agreement,
provided  that: (i) the purchaser or transferee  accepting  such  assignment and
delegation (A) shall be  satisfactory  to the Trustee and to the Depositor,  (B)
shall be an established mortgage finance institution, bank or mortgage servicing
institution,  organized  and doing  business  under the laws of any state of the
United States or the District of Columbia, authorized under such laws to perform
the duties of a servicer of mortgage loans or a Person  resulting from a merger,
consolidation  or succession that is permitted under Section 6.02, and (C) shall
execute  and  deliver  to the  Trustee  an  agreement,  in  form  and  substance
reasonably  satisfactory  to the Trustee,  which  contains an assumption by such
Person of the due and punctual  performance  and observance of each covenant and
condition  to be  performed  or observed  by the Master  Servicer or the Special
Servicer,  as the case may be, under this  Agreement  from and after the date of
such agreement;  (ii) as confirmed by a letter from each Rating Agency delivered
to  the  Trustee,  each  Rating  Agency's  rating  or  ratings  of  the  Regular
Certificates in effect immediately prior to such assignment,  sale,  transfer or
delegation  will not be  qualified,  downgraded or withdrawn as a result of such
assignment,  sale,  transfer  or  delegation;  (iii) the Master  Servicer or the
Special Servicer shall not be released from its obligations under this Agreement
that arose prior to the effective date of such  assignment and delegation  under
this  Section  6.04;  and (iv) the rate at which the  Servicing  Fee or  Special
Servicing  Compensation,  as applicable (or any component thereof) is calculated
shall not exceed the rate then in effect. Upon acceptance of such assignment and
delegation,  the purchaser or transferee  shall be the successor Master Servicer
or Special Servicer, as applicable, hereunder.

     (b) Except as provided in this Section  6.04,  the Master  Servicer and the
Special Servicer shall not resign from their  respective  obligations and duties
hereby imposed on them except upon  determination that such duties hereunder are
no longer  permissible under applicable law. Any such  determination  permitting
the resignation of the Master Servicer or the Special  Servicer,  as applicable,
shall be evidenced by an Opinion of Counsel  (obtained at the  resigning  Master
Servicer's  or Special  Servicer's  expense)  to such  effect  delivered  to the
Trustee.

     No resignation or removal of the Master Servicer or the Special Servicer as
contemplated  herein  shall  become  effective  until the Trustee or a successor
Master Servicer or Special Servicer shall have assumed the Master  Servicer's or
the Special  Servicer's  responsibilities,  duties,  liabilities and obligations
hereunder.  If no successor  Master Servicer or Special Servicer can be obtained
to perform such  obligations  for the same  compensation to which the terminated
Master Servicer or Special Servicer would have been entitled, additional amounts
payable to such successor  Master Servicer or Special  Servicer shall be treated
as Realized Losses.

     Notwithstanding  the  foregoing,   if  the  Master  Servicer  acquires  any
Affiliate  Loan, the Master  Servicer shall promptly  resign as Master  Servicer
hereunder in accordance with this Section 6.04, and if the Master Servicer fails
to promptly resign, the Trustee shall terminate the Master Servicer with respect
to such Mortgage  Loan, in accordance  with the  provisions set forth in Section
7.01 and Section 7.02.

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

     The Master  Servicer and the Special  Servicer  shall afford the Depositor,
the Trustee and the Rating  Agencies,  upon  reasonable  notice,  during  normal
business  hours access to all records  maintained by it in respect of its rights
and  obligations  hereunder  and  access to its  officers  responsible  for such
obligations.  Upon request,  the Master Servicer and the Special  Servicer shall
furnish to the  Depositor  and the  Trustee  its most  recent  annual  financial
statements and such other information in its possession  regarding its business,
affairs, property and condition,  financial or otherwise as the party requesting
such information,  in its reasonable judgment,  determines to be relevant to the
performance of the obligations  hereunder of the Master Servicer and the Special
Servicer;  provided that such requesting  party may not disclose the contents of
such  financial   statements  to   non-affiliated   third  parties  (other  than
accountants,  attorneys,  financial  advisors or other third parties retained by
such  requesting  party)  unless  otherwise  required  by  applicable  law.  The
Depositor  may, but is not obligated to,  enforce the  obligations of the Master
Servicer or the Special Servicer  hereunder which are in default and may, but is
not  obligated  to,  perform,  or cause a designee  to  perform,  any  defaulted
obligation of such Person hereunder or exercise its rights  hereunder,  provided
that the Master  Servicer and the Special  Servicer shall not be relieved of any
of their obligations hereunder by virtue of such performance by the Depositor or
its  designee.  In the event the Depositor or its designee  undertakes  any such
action it will be  reimbursed by the Trust Fund from the  Collection  Account as
provided in Section 3.06 and Section  6.03 hereof to the extent not  recoverable
from the Master  Servicer  or  Special  Servicer,  as  applicable.  Neither  the
Depositor nor the Trustee and neither the Master  Servicer,  with respect to the
Special Servicer, nor the Special Servicer, with respect to the Master Servicer,
shall have any  responsibility  or liability for any action or failure to act by
the Master Servicer or the Special Servicer and neither such Person is obligated
to monitor or supervise the  performance  of the Master  Servicer or the Special
Servicer under this Agreement or otherwise.

     Neither the Master  Servicer  nor the Special  Servicer  shall be under any
obligation to disclose confidential or proprietary  information pursuant to this
Section.

     SECTION  6.06.   Master  Servicer or  Special Servicer as Owner of a
                      Certificate.

     The Master  Servicer or an Affiliate of the Master  Servicer or the Special
Servicer or an Affiliate of the Special  Servicer may become the Holder (or with
respect to a Global  Certificate,  Beneficial Owner) of any Certificate with the
same  rights it would have if it were not the  Master  Servicer  or the  Special
Servicer or an Affiliate thereof, except as otherwise expressly provided herein.
If, at any time during which the Master  Servicer or the Special  Servicer or an
Affiliate  of the  Master  Servicer  or the  Special  Servicer  is the Holder or
Beneficial Owner of any Certificate, the Master Servicer or the Special Servicer
proposes to take action  (including  for this purpose,  omitting to take action)
that (i) is not  expressly  prohibited by the terms hereof and would not, in the
Master  Servicer's or the Special  Servicer's good faith  judgment,  violate the
Servicing  Standard,  and  (ii)  if  taken,  might  nonetheless,  in the  Master
Servicer's or the Special Servicer's good faith judgment, be considered by other
Persons to violate the Servicing  Standard,  the Master  Servicer or the Special
Servicer  may seek the  approval  of the  Certificateholders  to such  action by
delivering to the Trustee a written  notice that (i) states that it is delivered
pursuant to this Section 6.06, (ii)  identifies the Percentage  Interest in each
Class of Certificates  beneficially  owned by the Master Servicer or the Special
Servicer or an Affiliate  of the Master  Servicer or the Special  Servicer,  and
(iii) describes in reasonable  detail the action that the Master Servicer or the
Special  Servicer  proposes to take.  The Trustee,  upon receipt of such notice,
shall forward it to the  Certificateholders  (other than the Master Servicer and
its  Affiliates  or the Special  Servicer and its  Affiliates,  as  appropriate)
together with such  instructions  for response as the Trustee  shall  reasonably
determine.  If at any time  Certificateholders  holding  greater than 50% of the
Voting  Rights  of all  Certificateholders  (calculated  without  regard  to the
Certificates  beneficially owned by the Master Servicer or its Affiliates or the
Special  Servicer  or its  Affiliates)  shall have  consented  in writing to the
proposal  described  in the written  notice,  and if the Master  Servicer or the
Special Servicer shall act as proposed in the written notice,  such action shall
be deemed to comply with the Servicing  Standard.  The Trustee shall be entitled
to  reimbursement  from  the  Master  Servicer  or  the  Special  Servicer,   as
applicable,  of the reasonable expenses of the Trustee incurred pursuant to this
paragraph.  It is not the  intent of the  foregoing  provision  that the  Master
Servicer or the Special  Servicer be permitted to invoke the procedure set forth
herein with respect to routine  servicing matters arising  hereunder,  except in
the case of unusual circumstances.



<PAGE>



                                   ARTICLE VII

                                     DEFAULT

     SECTION 7.01.  Events of Default.

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

          (i)       any  failure  by  the  Master   Servicer  to  remit  to  the
                    Collection  Account or any failure by the Master Servicer to
                    remit  to  the  Trustee  for  deposit  into  the  Lower-Tier
                    Distribution Account, Deferred Interest Distribution Account
                    or the Class Q Distribution  Account, any amount required to
                    be so  remitted  by the  Master  Servicer  (including  a P&I
                    Advance) pursuant to, and at the time specified by the terms
                    of this  Agreement,  which  failure is not remedied by 11:00
                    a.m., New York City time, on the related  Distribution  Date
                    (provided,  however,  that the Master  Servicer will pay the
                    Trust Fund interest on such late payment at the Advance Rate
                    from and including the related  Distribution Date until such
                    late payment is received by the Trustee);

          (ii)      any  failure  on the  part of the  Master  Servicer  duly to
                    observe or perform in any material  respect any of its other
                    covenants  or  agreements,  or the  material  breach  of its
                    representations  or  warranties  on the  part of the  Master
                    Servicer  contained  in  this  Agreement,   which  continues
                    unremedied  for a period of 30 days  after the date on which
                    written notice of such failure or breach, requiring the same
                    to be remedied, shall have been given to the Master Servicer
                    by the Depositor or the Trustee,  or to the Master Servicer,
                    the Depositor and the Trustee by the Holders of Certificates
                    evidencing Percentage Interests of at least 25% of any Class
                    affected  thereby;  provided  that  if such  default  is not
                    capable  of being  cured  within  such 30 day period and the
                    Master Servicer is diligently pursuing such cure, the Master
                    Servicer  shall be entitled to an  additional 30 day period;
                    provided  further that the failure of the Master Servicer to
                    perform any covenant or agreement  contained  herein  (other
                    than as  provided  in  clause  (i)  above) as a result of an
                    inconsistency  between this  Agreement and any Loan Document
                    shall not be a Master Servicer Event of Default hereunder;

          (iii)     confirmation  in  writing  by any  Rating  Agency  that  not
                    terminating  the Master  Servicer  would,  in and of itself,
                    cause  the  then-current  rating  assigned  to any  Class of
                    Certificates to be qualified, withdrawn, or downgraded;

          (iv)      a  decree  or  order of a court  or  agency  or  supervisory
                    authority   having   jurisdiction  in  the  premises  in  an
                    involuntary  case  under any  present  or future  federal or
                    state   bankruptcy,   insolvency  or  similar  law  for  the
                    appointment  of a  conservator  or receiver or liquidator in
                    any insolvency,  readjustment of debt,  marshaling of assets
                    and   liabilities  or  similar   proceedings,   or  for  the
                    winding-up or  liquidation  of its affairs,  shall have been
                    entered against the Master Servicer and such decree or order
                    shall have remained in force  undischarged or unstayed for a
                    period of 60 days;

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

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

          (vii)     the Master Servicer shall fail to make any Property  Advance
                    required  to  be  made  by  the  Master  Servicer  hereunder
                    (whether or not the Trustee  makes such  Property  Advance),
                    which failure  continues  unremedied for a period of fifteen
                    (15) days after the date on which such Advance was first due
                    (or  for  any  shorter   period  as  may  be  required,   if
                    applicable,   to  avoid  any  lapse  in  insurance  coverage
                    required  under any Mortgage or this  Agreement with respect
                    to any  Mortgaged  Property or to avoid any  foreclosure  or
                    similar  action with  respect to any  Mortgaged  Property by
                    reason  of  a  failure   to  pay  real   estate   taxes  and
                    assessments);  provided,  however,  that  in the  event  the
                    Trustee  makes  a  required  Property  Advance  pursuant  to
                    Section 3.22(b) due to the Master Servicer's failure to make
                    a required  Property  Advance,  such Event of Default  shall
                    occur  immediately  upon the making of such Property Advance
                    by the Trustee;

then,  and in each and every such case,  so long as a Master  Servicer  Event of
Default  shall not have been  remedied,  the  Trustee  may,  and at the  written
direction of the Holders of at least 25% of the  aggregate  Voting Rights of all
Certificates shall, terminate the Master Servicer.

     In the event that the Master Servicer is also the Special  Servicer and the
Master  Servicer is  terminated  as provided in this  Section  7.01,  the Master
Servicer shall also be terminated as Special Servicer.

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

          (i)       any  failure  by  the  Special  Servicer  to  remit  to  the
                    Collection Account any amount required to be so deposited by
                    the Special Servicer pursuant to, and at the time specified,
                    and in accordance with the terms of this Agreement;

          (ii)      any  failure  on the part of the  Special  Servicer  duly to
                    observe or perform in any material  respect any other of the
                    covenants  or  agreements,  or the  material  breach  of any
                    representations  or  warranties  on the part of the  Special
                    Servicer  contained  in  this  Agreement,   which  continues
                    unremedied  for a period of 30 days  after the date on which
                    written notice of such failure or breach, requiring the same
                    to be  remedied,  shall  have  been  given  to  the  Special
                    Servicer by the Master Servicer, the Depositor,  the Trustee
                    or by the  Holders  of  Certificates  evidencing  Percentage
                    Interests of at least 25% of any Class affected thereby;

          (iii)     confirmation in writing by any Rating Agency that failure to
                    remove the Special Servicer would, in and of itself, cause a
                    downgrade,  qualification  or withdrawal of the then current
                    ratings assigned to any Class of Certificates;

          (iv)      a  decree  or  order of a court  or  agency  or  supervisory
                    authority   having   jurisdiction  in  the  premises  in  an
                    involuntary  case  under any  present  or future  federal or
                    state   bankruptcy,   insolvency  or  similar  law  for  the
                    appointment  of a  conservator  or receiver or liquidator in
                    any insolvency,  readjustment of debt,  marshaling of assets
                    and   liabilities  or  similar   proceedings,   or  for  the
                    winding-up or  liquidation  of its affairs,  shall have been
                    entered  against  the  Special  Servicer  and such decree or
                    order shall have remained in force  undischarged or unstayed
                    for a period of 60 days;

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

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

then,  and in each and every such case, so long as a Special  Servicer  Event of
Default  shall not have been  remedied,  the  Trustee  may,  and at the  written
direction of the Holders of at least 25% of the  aggregate  Voting Rights of all
Certificates shall, terminate the Special Servicer.

     (c) In the event  that the  Master  Servicer  or the  Special  Servicer  is
terminated  pursuant  to this  Section  7.01,  the Trustee  shall,  by notice in
writing to the Master Servicer or the Special Servicer,  as the case may be (the
"Terminated  Party"),  terminate all of its rights and obligations  (but not the
liabilities for actions and omissions  occurring prior hereto) of the Terminated
Party under this  Agreement  and in and to the  Mortgage  Loans and the proceeds
thereof,  other than any rights the  Terminated  Party may have  hereunder  as a
Certificateholder  and any rights or obligations  that accrued prior to the date
of such termination (including the right to receive all amounts accrued or owing
to it under this  Agreement,  plus  interest at the Advance Rate on such amounts
until  received to the extent  such  amounts  bear  interest as provided in this
Agreement, with respect to periods prior to the date of such termination and the
right to the benefits of Section 6.03 notwithstanding any such termination).  On
or after the receipt by the Terminated Party of such written notice,  all of its
authority  and  power  under  this  Agreement,   whether  with  respect  to  the
Certificates  (except  that the  Terminated  Party shall  retain its rights as a
Certificateholder in the event and to the extent that it is a Certificateholder)
or the Mortgage  Loans or otherwise,  shall pass to and be vested in the 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 Terminated Party, as attorney-in-fact  or otherwise,  any and all
documents  and other  instruments,  and to do or  accomplish  all other  acts or
things  necessary  or  appropriate  to effect  the  purposes  of such  notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage Loans and related documents, or otherwise.  The Master Servicer and
the Special Servicer each agrees that, in the event it is terminated pursuant to
this  Section  7.01,  it shall  promptly  (and in any  event  no later  than ten
Business  Days  subsequent  to such notice)  provide,  at its own  expense,  the
Trustee or a  successor  Master  Servicer  or  successor  Special  Servicer,  as
applicable,  with all  documents  and records  requested  by the Trustee or such
successor  Master  Servicer or successor  Special  Servicer,  as applicable,  to
enable the  Trustee or such  successor  Master  Servicer  or  successor  Special
Servicer,  as applicable,  to assume its functions  hereunder,  and to cooperate
with  the  Trustee  and  the  successor  to its  responsibilities  hereunder  in
effecting  the  termination  of  its   responsibilities  and  rights  hereunder,
including,  without limitation, the transfer to the successor Master Servicer or
successor Special Servicer or the Trustee, as applicable,  for administration by
it of all cash amounts  which shall at the time be or should have been  credited
by the Master Servicer or the Special  Servicer to the Collection  Account,  any
REO Account or Lock-Box  Account or shall thereafter be received with respect to
the Mortgage  Loans,  and shall  promptly  provide the Trustee or such successor
Master  Servicer  or  Special  Servicer  (which may  include  the  Trustee),  as
applicable, all documents and records reasonably requested by it, such documents
and records to be provided in such form as the Trustee or such successor  Master
Servicer or Special Servicer shall reasonably request (including electromagnetic
form),  to enable it to assume  the  Master  Servicer's  or  Special  Servicer's
function  hereunder.  All  reasonable  costs and  expenses of the Trustee or the
successor Master Servicer or successor  Special Servicer  incurred in connection
with transferring the Mortgage Files to the successor Master Servicer or Special
Servicer and amending  this  Agreement to reflect such  succession  as successor
Master  Servicer or  successor  Special  Servicer  pursuant to this Section 7.01
shall be paid by the  predecessor  Master Servicer or the Special  Servicer,  as
applicable,  upon  presentation  of reasonable  documentation  of such costs and
expenses.  If the predecessor  Master Servicer or Special  Servicer (as the case
may be) has not  reimbursed  the  Trustee or the  successor  Master  Servicer or
Special  Servicer for such  expenses  within 90 days after the  presentation  of
reasonable  documentation,  such expense  shall be reimbursed by the Trust Fund;
provided  that the  Terminated  Party  shall  not  thereby  be  relieved  of its
liability for such expenses.

     SECTION 7.02.   Trustee to Act; Appointment of Successor.

     On and after the time the Master Servicer or the Special Servicer  receives
a notice of  termination  pursuant to Section  7.01,  the  Trustee  shall be its
successor in all respects in its capacity as Master Servicer or Special Servicer
under this Agreement and the  transactions set forth or provided for herein and,
except as provided herein, shall be subject to all the responsibilities, duties,
limitations on liability and liabilities relating thereto and arising thereafter
placed on the Master  Servicer or Special  Servicer by the terms and  provisions
hereof; provided,  however, that (i) the Trustee shall have no responsibilities,
duties,  liabilities or  obligations  with respect to any act or omission of the
Master Servicer or Special Servicer and (ii) any failure to perform, or delay in
performing,  such duties or  responsibilities  caused by the Terminated  Party's
failure to provide, or delay in providing, records, tapes, disks, information or
monies  shall not be  considered  a default  by such  successor  hereunder.  The
Trustee, as successor Master Servicer or successor Special Servicer,  shall have
the same right to indemnification as the Master Servicer or Special Servicer, as
applicable,  had under  this  Agreement  prior to the Master  Servicer's  or the
Special Servicer's  termination.  The appointment of a successor Master Servicer
or successor  Special Servicer shall not affect any liability of the predecessor
Master  Servicer  or  Special  Servicer  which  may  have  arisen  prior  to its
termination  as Master  Servicer or Special  Servicer.  The Trustee shall not be
liable for any of the  representations  and warranties of the Master Servicer or
Special Servicer herein or in any related document or agreement, for any acts or
omissions of the predecessor Master Servicer or predecessor  Special Servicer or
for any losses  incurred in respect of any  Permitted  Investment  by the Master
Servicer pursuant to Section 3.07 hereunder nor shall the Trustee be required to
purchase any Mortgage Loan hereunder.  As compensation  therefor, the Trustee as
successor Master Servicer or successor Special Servicer shall be entitled to the
Servicing Fee or Special Servicing  Compensation,  as applicable,  and all funds
relating  to the  Mortgage  Loans that  accrue  after the date of the  Trustee's
succession  to which the Master  Servicer  or Special  Servicer  would have been
entitled  if the  Master  Servicer  or  Special  Servicer,  as  applicable,  had
continued  to act  hereunder.  In the  event  any  Advances  made by the  Master
Servicer, the Special Servicer and the Trustee shall at any time be outstanding,
or any amounts of  interest  thereon  shall be accrued  and unpaid,  all amounts
available to repay Advances and interest  hereunder shall be applied entirely to
the Advances made by the Trustee (and the accrued and unpaid interest  thereon),
until such Advances and interest shall have been repaid in full. Notwithstanding
the above,  the Trustee may, if it shall be unwilling to so act, or shall, if it
is unable to so act, or if the Holders of Certificates  entitled to at least 25%
of the aggregate  Voting Rights so request in writing to the Trustee,  or if the
Trustee is not rated by each Rating  Agency in one of its two highest  long-term
debt  rating  categories  or if  the  Rating  Agencies  do not  provide  written
confirmation  that the succession of the Trustee,  as Master Servicer or Special
Servicer, as applicable, will not cause a downgrade, qualification or withdrawal
of the then current ratings assigned to the Certificates,  promptly appoint,  or
petition a court of competent  jurisdiction to appoint, any established mortgage
loan  servicing  institution,  the  appointment  of which  will not  result in a
downgrade,  qualification  or withdrawal  of the then current  rating or ratings
assigned to any Class of  Certificates  as  evidenced  in writing by each Rating
Agency,  as the  successor  to the  Master  Servicer  or  Special  Servicer,  as
applicable,   hereunder   in  the   assumption   of  all  or  any  part  of  the
responsibilities,  duties or  liabilities  of the  Master  Servicer  or  Special
Servicer  hereunder.  No  appointment  of a successor to the Master  Servicer or
Special  Servicer  hereunder  shall be effective  until the  assumption  by such
successor of all the Master Servicer's or Special  Servicer's  responsibilities,
duties and  liabilities  hereunder.  Pending  appointment  of a successor to the
Master  Servicer  (or the Special  Servicer if the Special  Servicer is also the
Master Servicer)  hereunder,  unless the Trustee shall be prohibited by law from
so acting,  the Trustee  shall act in such  capacity as herein  above  provided.
Pending the  appointment  of a successor  to the Special  Servicer,  the Trustee
shall act in such capacity as provided in this Section 7.02. In connection  with
such  appointment  and assumption  described  herein,  the Trustee may make such
arrangements  for the compensation of such successor out of payments on Mortgage
Loans as it and such  successor  shall agree;  provided,  however,  that no such
compensation  shall  be  in  excess  of  that  permitted  the  Terminated  Party
hereunder,  provided,  further, that if no successor to the Terminated Party can
be obtained to perform  the  obligations  of such  Terminated  Party  hereunder,
additional amounts shall be paid to such successor and such amounts in excess of
that permitted the  Terminated  Party shall be treated as Realized  Losses.  The
Depositor,  the  Trustee,  the  Master  Servicer  or Special  Servicer  and such
successor shall take such action,  consistent  with this Agreement,  as shall be
necessary to effectuate any such succession.

     SECTION 7.03.   Notification to Certificateholders.

     (a) Upon any termination pursuant to Section 7.01 above or appointment of a
successor to the Master Servicer or the Special Servicer, the Trustee shall give
prompt  written  notice  thereof  to   Certificateholders  at  their  respective
addresses appearing in the Certificate Register and to each Rating Agency.

     (b) Within 30 days after the  occurrence of any Event of Default of which a
Responsible  Officer of the Trustee  has actual  knowledge,  the  Trustee  shall
transmit by mail to all Holders of Certificates and to each Rating Agency notice
of such Event of Default,  unless such Event of Default shall have been cured or
waived.

     SECTION 7.04.  Other Remedies of Trustee.

     During the continuance of any Master Servicer Event of Default or a Special
Servicer  Event of Default  when the Master  Servicer is also serving as Special
Servicer,  so long as such Master Servicer Event of Default or Special  Servicer
Event of Default, if applicable,  shall not have been remedied,  the Trustee, in
addition to the rights  specified in Section 7.01,  shall have the right, in its
own name as trustee of an express  trust,  to take all actions now or  hereafter
existing at law, in equity or by statute to enforce its rights and  remedies and
to  protect  the  interests,  and  enforce  the  rights  and  remedies,  of  the
Certificateholders  (including the  institution and prosecution of all judicial,
administrative  and other proceedings and the filing of proofs of claim and debt
in connection  therewith).  In such event, the legal fees, expenses and costs of
such action and any liability resulting  therefrom shall be expenses,  costs and
liabilities  of the  Trust  Fund,  and  the  Trustee  shall  be  entitled  to be
reimbursed  therefor  from the  Collection  Account as provided in Section 3.06.
Except as otherwise expressly provided in this Agreement, no remedy provided for
by this  Agreement  shall be exclusive of any other  remedy,  and each and every
remedy shall be  cumulative  and in addition to any other remedy and no delay or
omission to exercise  any right or remedy  shall impair any such right or remedy
or shall be deemed to be a waiver of any  Master  Servicer  Event of  Default or
Special Servicer Event of Default, if applicable.

     SECTION 7.05.   Waiver of Past Events of Default; Termination.

     The Holders of Certificates  (other than the Master Servicer or the Special
Servicer,  as  applicable)  evidencing  not less than  66-2/3% of the  aggregate
Voting Rights of the Certificates  (exclusive of such  Certificates  held by the
Master  Servicer  or the  Special  Servicer)  may,  on behalf of all  Holders of
Certificates,  waive any default by the Master  Servicer or Special  Servicer in
the  performance of its  obligations  hereunder and its  consequences,  except a
default in making any required deposits  (including P&I Advances) to or payments
from  the  Collection  Account  or the  Lower-Tier  Distribution  Account  or in
remitting payments as received,  in each case in accordance with this Agreement.
Upon any such waiver of a past default,  such default shall cease to exist,  and
any Event of Default arising therefrom shall be deemed to have been remedied for
every purpose of this  Agreement.  No such waiver shall extend to any subsequent
or other default or impair any right  consequent  thereon.  Any reasonable costs
and expenses  incurred by the Trustee in connection  with such default and prior
to such  waiver  shall be  reimbursed  by the  Master  Servicer  or the  Special
Servicer, as applicable,  promptly upon demand therefor and if not reimbursed to
the Trustee within 90 days of such demand, from the Trust Fund;  provided,  that
the Trust  Fund  shall be  reimbursed  by the  Master  Servicer  or the  Special
Servicer,  as  applicable,  to the extent  such  amounts are  reimbursed  to the
Trustee from the Trust Fund.



<PAGE>



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

     SECTION 8.01. Duties of Trustee.

     (a) The Trustee,  prior to the occurrence of an Event of Default of which a
Responsible  Officer of the Trustee has actual knowledge and after the curing or
waiver of all Events of Default which may have  occurred,  undertakes to perform
such duties and only such duties as are specifically set forth in this Agreement
and no permissive right of the Trustee shall be construed as a duty.  During the
continuance of an Event of Default of which a Responsible Officer of the Trustee
has actual  knowledge,  the Trustee,  subject to the provisions of Sections 7.02
and 7.04,  shall  exercise  such of the rights  and powers  vested in it by this
Agreement,  and use the same  degree of care and skill in their  exercise,  as a
prudent person would exercise or use under the  circumstances  in the conduct of
such person's own affairs.

     (b) The Trustee, upon receipt of any resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  which  are  specifically  required  to be  furnished  pursuant  to  any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform  on their  face to the  requirements  of this  Agreement  to the  extent
specifically set forth herein; provided, however, that, the Trustee shall not be
responsible  for the  accuracy or content of any such  resolution,  certificate,
statement,  opinion,  report, document, order or other instrument provided to it
hereunder.  If any such  instrument  is found not to  conform on its face to the
requirements of this Agreement in a material manner, the Trustee shall request a
corrected  instrument,  and if the  instrument is not corrected to the Trustee's
reasonable  satisfaction,  the  Trustee  will  provide  notice  thereof  to  the
Certificateholders.

     (c)  Neither the Trustee  nor any of its  officers,  directors,  employees,
agents or  "control"  persons  within  the  meaning  of the Act  shall  have any
liability arising out of or in connection with this Agreement,  provided,  that,
subject to Section  8.02, no provision of this  Agreement  shall be construed to
relieve the Trustee,  or any such person,  from  liability for its own negligent
action,  its own negligent  failure to act or its own willful  misconduct or its
own bad faith; and provided, further, that:

          (i)       Prior to the  occurrence  of an Event of  Default of which a
                    Responsible Officer of the Trustee has actual knowledge, and
                    after the  curing or  waiver of all such  Events of  Default
                    which may have occurred,  the duties and  obligations of the
                    Trustee shall be determined solely by the express provisions
                    of this  Agreement,  the Trustee  shall not be liable except
                    for the  performance  of such duties and  obligations as are
                    specifically  set  forth  in  this  Agreement,   no  implied
                    covenants or  obligations  shall be read into this Agreement
                    against the Trustee  and, in the absence of bad faith on the
                    part of the Trustee,  the Trustee may conclusively  rely, as
                    to the truth of the  statements  and the  correctness of the
                    opinions   expressed   therein,    upon   any   resolutions,
                    certificates,   statements,  reports,  opinions,  documents,
                    orders or other  instruments  furnished  to the Trustee that
                    conform on their face to the  requirements of this Agreement
                    without   responsibility   for  investigating  the  contents
                    thereof;

          (ii)      The Trustee shall not be  personally  liable for an error of
                    judgment  made in good  faith by a  Responsible  Officer  or
                    Responsible  Officers,  unless it shall be  proved  that the
                    Trustee was negligent in ascertaining the pertinent facts;

          (iii)     The Trustee shall not be  personally  liable with respect to
                    any action  taken,  suffered or omitted to be taken by it in
                    good faith in  accordance  with the  direction of Holders of
                    Certificates  entitled to greater than 50% of the Percentage
                    Interests (or such other percentage as is specified  herein)
                    of each affected Class, or of the aggregate Voting Rights of
                    the Certificates,  relating to the time, method and place of
                    conducting any  proceeding  for any remedy  available to the
                    Trustee, or exercising any trust or power conferred upon the
                    Trustee, under this Agreement;

          (iv)      Neither  the Trustee  nor any of its  respective  directors,
                    officers,  employees,  agents or  control  persons  shall be
                    responsible for any act or omission of any Custodian, Paying
                    Agent or  Certificate  Registrar that is not an Affiliate of
                    the Trustee and that is selected  other than by the Trustee,
                    performed  or omitted in  compliance  with any  custodial or
                    other  agreement,  or any  act  or  omission  of the  Master
                    Servicer, Special Servicer, the Depositor or any other third
                    Person,  including,  without limitation,  in connection with
                    actions taken pursuant to this Agreement;

          (v)       The Trustee shall not be under any  obligation to appear in,
                    prosecute or defend any legal action which is not incidental
                    to its respective  duties as Trustee in accordance with this
                    Agreement  (and, if it does, all legal expenses and costs of
                    such action  shall be expenses and costs of the Trust Fund),
                    and the Trustee shall be entitled to be reimbursed  therefor
                    from the Collection Account, unless such legal action arises
                    out of the  negligence  or bad faith of the  Trustee  or any
                    breach  of  an  obligation,   representation,   warranty  or
                    covenant of the Trustee contained herein; and

          (vi)      The Trustee shall not be charged with  knowledge of any act,
                    failure to act or breach of any Person  upon the  occurrence
                    of  which  the  Trustee  may be  required  to act,  unless a
                    Responsible  Officer of the Trustee obtains actual knowledge
                    of such failure.  The Trustee shall be deemed to have actual
                    knowledge of the Master Servicer's or the Special Servicer's
                    failure  to  provide  scheduled  reports,  certificates  and
                    statements  when  and as  required  to be  delivered  to the
                    Trustee pursuant to this Agreement.

     None of the provisions contained in this Agreement shall require either the
Trustee,  in its  capacity  as  Trustee,  to  expend or risk its own  funds,  or
otherwise  incur  financial  liability in the  performance  of any of its duties
hereunder,  or in the exercise of any of its rights or powers, if in the opinion
of the Trustee the  repayment of such funds or adequate  indemnity  against such
risk or liability is not  reasonably  assured to it, and none of the  provisions
contained in this  Agreement  shall in any event require the Trustee to perform,
or be responsible  for the manner of performance  of, any of the  obligations of
the Master Servicer or the Special Servicer under this Agreement,  except during
such time,  if any, as the Trustee shall be the successor to, and be vested with
the rights, duties, powers and privileges of, the Master Servicer or the Special
Servicer in accordance with the terms of this  Agreement.  The Trustee shall not
be  required  to post  any  surety  or bond of any kind in  connection  with its
performance of its obligations under this Agreement and the Trustee shall not be
liable for any loss on any investment of funds pursuant to this Agreement (other
than any funds invested with it in its commercial capacity).

     SECTION 8.02.  Certain Matters Affecting the Trustee.

     (a)  Except as otherwise provided in Section 8.01:

          (i)       The  Trustee  may  request  and/or  rely  upon and  shall be
                    protected  in  acting or  refraining  from  acting  upon any
                    resolution,  Officers' Certificate,  certificate of auditors
                    or any other certificate,  statement,  instrument,  opinion,
                    report, notice, request, consent, order, appraisal;

          (ii)      The  Trustee  may  consult  with  counsel and any Opinion of
                    Counsel  shall  be  full  and  complete   authorization  and
                    protection  in respect of any action  taken or  suffered  or
                    omitted by it hereunder in good faith and in accordance with
                    such Opinion of Counsel;

          (iii)     (A) The Trustee  shall be under no  obligation to institute,
                    conduct or defend any  litigation  hereunder  or in relation
                    hereto  at the  request,  order or  direction  of any of the
                    Certificateholders,  pursuant  to  the  provisions  of  this
                    Agreement, unless such Certificateholders shall have offered
                    to the Trustee reasonable  security or indemnity against the
                    costs,  expenses  and  liabilities  which  may  be  incurred
                    therein or thereby;  (B) the right of the Trustee to perform
                    any discretionary act enumerated in this Agreement shall not
                    be  construed  as a  duty,  and  the  Trustee  shall  not be
                    answerable   for  other  than  its   negligence  or  willful
                    misconduct  in the  performance  of any  such  act;  and (C)
                    provided,  that subject to the foregoing clause (A), nothing
                    contained   herein   shall   relieve   the  Trustee  of  the
                    obligations,  upon the  occurrence  of an  Event of  Default
                    (which has not been cured or waived) of which a  Responsible
                    Officer of the  Trustee  has actual  knowledge,  to exercise
                    such  of  the  rights  and  powers  vested  in  it  by  this
                    Agreement,  and to use the same  degree of care and skill in
                    their  exercise,  as a prudent  person would exercise or use
                    under the  circumstances in the conduct of such person's own
                    affairs;

          (iv)      Neither  the  Trustee  nor any of its  directors,  officers,
                    employees,  Affiliates,  agents or "control"  persons within
                    the  meaning of the Act shall be  personally  liable for any
                    action  taken,  suffered  or omitted by it in good faith and
                    reasonably  believed  by the  Trustee  to be  authorized  or
                    within the discretion or rights or powers  conferred upon it
                    by this Agreement;

          (v)       The  Trustee  shall  not be bound to make any  investigation
                    into  the  facts  or  matters  stated  in  any   resolution,
                    certificate, statement, instrument, opinion, report, notice,
                    request,  consent,  order, approval,  bond or other paper or
                    document, unless requested in writing to do so by Holders of
                    Certificates  entitled  to  at  least  25%  (or  such  other
                    percentage  as  is  specified   herein)  of  the  Percentage
                    Interests of any affected Class; provided,  however, that if
                    the payment  within a reasonable  time to the Trustee of the
                    costs,  expenses or liabilities  likely to be incurred by it
                    in the making of such  investigation  is, in the  opinion of
                    the Trustee,  not  reasonably  assured to the Trustee by the
                    security afforded to it by the terms of this Agreement,  the
                    Trustee  may  require  reasonable   indemnity  against  such
                    expense  or  liability  as a  condition  to taking  any such
                    action.  The reasonable  expense of every such investigation
                    shall  be  paid  by  the  Master  Servicer  or  the  Special
                    Servicer,  as applicable,  if an Event of Default shall have
                    occurred and be continuing  relating to the Master Servicer,
                    or the Special Servicer,  respectively, and otherwise by the
                    Certificateholders requesting the investigation; and

          (vi)      The  Trustee  may  execute  any  of  the  trusts  or  powers
                    hereunder or perform any duties hereunder either directly or
                    by or through  agents or attorneys but shall not be relieved
                    of its obligations hereunder.

     (b)  Following the Start-up Day, the Trustee shall not, except as expressly
required by any provision of this Agreement,  accept any  contribution of assets
to the Trust Fund unless the Trustee  shall have  received an Opinion of Counsel
(the costs of obtaining such opinion to be borne by the Person  requesting  such
contribution)  to the effect that the inclusion of such assets in the Trust Fund
will not cause either the Upper-Tier  REMIC or the  Lower-Tier  REMIC to fail to
qualify as a REMIC at any time that any  Certificates are outstanding or subject
either the Upper-Tier  REMIC or the Lower-Tier  REMIC to any tax under the REMIC
Provisions or other  applicable  provisions  of federal,  state and local law or
ordinances.

     (c)  All  rights  of  action  under  this  Agreement  or  under  any of the
Certificates,  enforceable  by the  Trustee,  may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other  proceeding  relating  thereto,  and any such suit,  action or  proceeding
instituted  by the  Trustee  shall be brought in its name for the benefit of all
the Holders of such Certificates, subject to the provisions of this Agreement.

     The Trustee shall have no duty to conduct any affirmative  investigation as
to the occurrence of any condition requiring the repurchase of any Mortgage Loan
by the Depositor  pursuant to this Agreement or the  eligibility of any Mortgage
Loan for purposes of this Agreement.

     SECTION 8.03. Trustee Not Liable for Certificates or Mortgage Loans.

     The recitals contained herein and in the Certificates shall not be taken as
the statements of the Trustee, the Master Servicer, or the Special Servicer, and
the Trustee,  the Master Servicer and Special Servicer assume no  responsibility
for their  correctness.  The Trustee,  the Master Servicer and Special  Servicer
make no  representations or warranties as to the validity or sufficiency of this
Agreement,  of the Certificates or any prospectus used to offer the Certificates
for sale or the validity,  enforceability or sufficiency of any Mortgage Loan or
related document.  The Trustee shall not at any time have any  responsibility or
liability for or with respect to the legality,  validity and  enforceability  of
any Mortgage,  any Mortgage Loan, or the perfection and priority of any Mortgage
or the maintenance of any such  perfection and priority,  or for or with respect
to the  sufficiency of the Trust Fund or its ability to generate the payments to
be distributed to Certificateholders under this Agreement.  Without limiting the
foregoing,  the Trustee shall not be liable or  responsible  for: the existence,
condition and ownership of any Mortgaged  Property;  the existence of any hazard
or other insurance thereon (other than if the Trustee shall assume the duties of
the Master  Servicer or the Special  Servicer  pursuant to Section  7.02) or the
enforceability  thereof;  the  existence of any Mortgage Loan or the contents of
the related Mortgage File on any computer or other record thereof (other than if
the  Trustee  shall  assume  the duties of the Master  Servicer  or the  Special
Servicer  pursuant  to Section  7.02);  the  validity of the  assignment  of any
Mortgage  Loan  to  the  Trust  Fund  or  of  any  intervening  assignment;  the
completeness  of any Mortgage  File (except for its review  thereof  pursuant to
Section 2.02);  the  performance or enforcement of any Mortgage Loan (other than
if the  Trustee  shall  assume the duties of the Master  Servicer or the Special
Servicer pursuant to Section 7.02); the compliance by the Depositor,  the Master
Servicer or the Special Servicer with any warranty or representation  made under
this  Agreement or in any related  document or the accuracy of any such warranty
or representation prior to the Trustee's receipt of notice or other discovery of
any non-compliance  therewith or any breach thereof; any investment of monies by
or at the  direction  of the Master  Servicer  or any loss  resulting  therefrom
(other than if the Trustee shall assume the duties of the Master Servicer or the
Special Servicer pursuant to Section 7.02), it being understood that the Trustee
shall remain  responsible  for any Trust Fund  property  that it may hold in its
individual capacity;  the acts or omissions of any of the Depositor,  the Master
Servicer or the Special  Servicer  (other than if the Trustee  shall  assume the
duties of the Master Servicer or Special  Servicer  pursuant to Section 7.02) or
any sub-Master  Servicer or any Borrower;  any action of the Master  Servicer or
Special  Servicer  (other  than if the  Trustee  shall  assume the duties of the
Master  Servicer  or the  Special  Servicer  pursuant  to  Section  7.02) or any
sub-Master Servicer taken in the name of the Trustee,  except to the extent such
action is taken at the express written direction of the Trustee;  the failure of
the Master Servicer or the Special Servicer or any sub-Master Servicer to act or
perform  any duties  required  of it on behalf of the Trust Fund or the  Trustee
hereunder;  or any action by or omission of the Trustee taken at the instruction
of the Master Servicer or the Special  Servicer (other than if the Trustee shall
assume the duties of the Master  Servicer  or the Special  Servicer  pursuant to
Section  7.02) unless the taking of such action is not  permitted by the express
terms of this Agreement; provided, however, that the foregoing shall not relieve
the Trustee of its obligation to perform its duties as specifically set forth in
this Agreement.  The Trustee shall not be accountable for the use or application
by the  Depositor,  the Master  Servicer or the  Special  Servicer of any of the
Certificates  or of  the  proceeds  of  such  Certificates,  or for  the  use or
application  of any funds  paid to the  Depositor,  the Master  Servicer  or the
Special Servicer in respect of the assignment of the Mortgage Loans or deposited
in or withdrawn from the Collection Account,  Lower-Tier  Distribution  Account,
Upper-Tier Distribution Account, Class Q Distribution Account, Deferred Interest
Distribution  Account,  Lock  Box  Account,  Cash  Collateral  Account,  Reserve
Accounts or any other account  maintained by or on behalf of the Master Servicer
or the Special  Servicer,  other than any funds held by the  Trustee.  Except as
provided in Section 2.01, the Trustee shall not have  responsibility  for filing
any financing or  continuation  statement in any public office at any time or to
otherwise  perfect or maintain the  perfection of any security  interest or lien
granted to it  hereunder  (unless  the Trustee  shall have become the  successor
Master  Servicer)  or to  record  this  Agreement.  In  making  any  calculation
hereunder  which includes as a component  thereof the payment or distribution of
interest  for a stated  period  at a stated  rate "to the  extent  permitted  by
applicable  law," the Trustee  shall  assume that such  payment is so  permitted
unless a Responsible Officer of the Trustee has actual knowledge, or receives an
Opinion of Counsel (at the expense of the Person asserting the impermissibility)
to the effect that such payment is not permitted by applicable law.

     The Trustee  and the  Certificate  Registrar  shall have no  liability  for
transfers made through the book-entry facilities of the Depository or between or
among Depository Participants or beneficial owners of the Certificates,  made in
violation of applicable restrictions.

     SECTION 8.04. Trustee May Own Certificates.

     The Trustee  and the  Certificate  Registrar  shall have no  liability  for
transfers,  including  transfers made through the  book-entry  facilities of the
Depository or between or among Depository  Participants or beneficial  owners of
the Certificates,  made in violation of applicable restrictions. The Trustee and
any agent of the Trustee in its  individual  capacity or any other  capacity may
become the owner or pledgee of Certificates, and may deal with the Depositor and
the Master Servicer in banking transactions,  with the same rights it would have
if it were not Trustee or such agent.

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

     (a) The  Trustee  or any  successor  Trustee  shall  be  entitled,  on each
Distribution  Date,  to the  Trustee  Fee  (which  shall not be  limited  by any
provision of law in regard to the compensation of a trustee of an express trust)
for all services  rendered by the Trustee in the  execution of the trusts hereby
created  and in the  exercise  and  performance  of any of the powers and duties
hereunder of the Trustee,  which  Trustee Fee shall be paid to the Trustee prior
to  the   distribution   on   such   Distribution   Date  of   amounts   to  the
Certificateholders.  In  the  event  that  the  Trustee  assumes  the  servicing
responsibilities  of the  Master  Servicer  or the  Special  Servicer  hereunder
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer  or  the  Special  Servicer,  the  Trustee  shall  be  entitled  to the
compensation to which the Master Servicer or the Special  Servicer,  as the case
may be, would have been entitled.

     (b) The  Trustee  shall be paid or  reimbursed  by the Trust  Fund upon its
request for all reasonable expenses, disbursements and advances incurred or made
by the Trustee  pursuant to and in accordance with any of the provisions of this
Agreement   (including  the  reasonable   compensation   and  the  expenses  and
disbursements  of its counsel and of all persons not regularly in its employ) to
the extent such payments are "unanticipated expenses" as described in clause (d)
below,  except any such expense,  disbursement  or advance as may arise from its
negligence or bad faith; provided,  however, that, subject to the last paragraph
of Section  8.01,  the  Trustee  shall not  refuse to perform  any of its duties
hereunder  solely as a result of the  failure to be paid the Trustee Fee and the
Trustee's expenses.

     The Master Servicer and the Special  Servicer  covenant and agree to pay or
reimburse the Trustee for the reasonable out-of-pocket expenses incurred or made
by the Trustee in connection with any transfer of the servicing responsibilities
of  the  Master  Servicer  or the  Special  Servicer,  respectively,  hereunder,
pursuant to or otherwise  arising from the  resignation or removal of the Master
Servicer or the Special  Servicer,  in accordance  with any of the provisions of
this Agreement (and including the reasonable fees and expenses and disbursements
of its counsel and all other  persons not  regularly in its employ),  except any
such expense,  disbursement  or advance as may arise from the  negligence or bad
faith of the Trustee.

     (c) Each of the Paying Agent, the Certificate Registrar, the Custodian, the
Depositor,  the Master Servicer and the Special Servicer (each, an "Indemnifying
Party")  shall  indemnify  the  Trustee  and  its  Affiliates  and  each  of the
directors,  officers,  employees  and agents of the Trustee  and its  Affiliates
(each, an "Indemnified  Party"),  and hold each of them harmless against any and
all claims,  losses,  damages,  penalties,  fines,  forfeitures,  reasonable and
necessary legal fees and related costs, judgments, and any other costs, fees and
expenses  that the  Indemnified  Party  may  sustain  in  connection  with  this
Agreement (including,  without limitation,  reasonable fees and disbursements of
counsel  incurred by the Indemnified  Party in any action or proceeding  between
the  Indemnifying  Party and the  Indemnified  Party or between the  Indemnified
Party and any  third  party or  otherwise)  related  to each  such  Indemnifying
Party's respective willful misconduct, bad faith, fraud and/or negligence in the
performance of each of its respective  duties hereunder or by reason of reckless
disregard of its respective  obligations and duties hereunder  (including in the
case of the Master Servicer,  any agent of the Master Servicer or subservicer of
the Master Servicer).

     (d) The Trust Fund shall indemnify each Indemnified Party from, and hold it
harmless  against,  any  and  all  losses,   liabilities,   damages,  claims  or
unanticipated  expenses  (including,  without  limitation,  reasonable  fees and
disbursements  of counsel  incurred  by the  Indemnified  Party in any action or
proceeding  between the Indemnifying  Party and the Indemnified Party or between
the  Indemnified  Party and any third party or otherwise)  arising in respect of
this Agreement or the  Certificates,  in each case to the extent and only to the
extent,  such payments are expressly  reimbursable under this Agreement,  or are
unanticipated  expenses (as defined below),  other than (i) those resulting from
the negligence,  fraud, bad faith or willful misconduct of the Indemnified Party
and (ii) those as to which such Indemnified Party is entitled to indemnification
pursuant to Section 8.05(c). The term "unanticipated expenses" shall include, by
way of example,  any fees,  expenses and disbursement of any separate trustee or
co-trustee  appointed  hereunder,  only to the extent  such fees,  expenses  and
disbursements  were not  reasonably  anticipated as of the Closing Date, and the
losses,   liabilities,   damages,  claims  or  incremental  expenses  (including
reasonable  attorneys'  fees)  incurred or advanced by an  Indemnified  Party in
connection  with (i) a default under any Mortgage  Loan and (ii) any  litigation
arising out of this  Agreement,  including,  without  limitation,  under Section
2.03,  Section  3.10,  the third  paragraph  of Section  3.11,  Section 4.05 and
Section 7.01. The right of reimbursement  of the Indemnified  Parties under this
Section 8.05(d) shall be senior to the rights of all Certificateholders.

     (e)  Notwithstanding  anything  herein to the  contrary,  this Section 8.05
shall survive the  termination or maturity of this Agreement or the  resignation
or removal of the Trustee as regards rights accrued prior to such resignation or
removal  and (with  respect to any acts or  omissions  during  their  respective
tenures) the  resignation,  removal or termination of the Master  Servicer,  the
Special Servicer, the Paying Agent, the Certificate Registrar or the Custodian.

     (f) This Section 8.05 shall be expressly  construed to include,  but not be
limited to, such indemnities,  compensation, expenses, disbursements,  advances,
losses,  liabilities,  damages  and the like,  as may  pertain  or relate to any
environmental law or environmental matter.

     SECTION 8.06.  Eligibility Requirements for Trustee.

     The Trustee  hereunder  shall at all times be a corporation  or association
organized and doing business under the laws of any state or the United States of
America,  authorized  under such laws to exercise  corporate trust powers and to
accept the trust conferred under this Agreement,  having a combined  capital and
surplus of at least $50,000,000 and a rating on its unsecured  long-term debt of
at least "AA" by Fitch and S&P and  subject to  supervision  or  examination  by
federal or state  authority and shall not be an Affiliate of the Master Servicer
(except  during any period when the Trustee has assumed the duties of the Master
Servicer  pursuant to Section 7.02).  If a corporation or association  publishes
reports of condition at least annually,  pursuant to law or to the  requirements
of the aforesaid  supervising or examining authority,  then for purposes of this
Section the combined capital and surplus of such corporation  shall be deemed to
be its  combined  capital and surplus as set forth in its most recent  report of
condition so  published.  In the event that the place of business from which the
Trustee administers the Trust Fund is a state or local jurisdiction that imposes
a tax on  the  Trust  Fund  or the  net  income  of a  REMIC  (other  than a tax
corresponding  to a tax imposed  under the REMIC  Provisions)  the Trustee shall
elect  either  to (i)  resign  immediately  in the  manner  and with the  effect
specified in Section 8.07,  (ii) pay such tax from its own funds and continue as
Trustee or (iii)  administer the Trust Fund from a state and local  jurisdiction
that does not impose such a tax. In case at any time the Trustee  shall cease to
be eligible in accordance with the provisions of this Section, the Trustee shall
resign immediately in the manner and with the effect specified in Section 8.07.

     SECTION 8.07.  Resignation and Removal of the Trustee.

     The Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Depositor,  the Master  Servicer
and each Rating  Agency.  Upon such notice of  resignation  the Depositor  shall
promptly  appoint a successor  Trustee,  the  appointment of which would not, as
evidenced in writing from each of the Rating Agencies,  in and of itself, result
in a downgrade, qualification or withdrawal of the then current ratings assigned
to the  Certificates.  If no successor  Trustee shall have been so appointed and
have  accepted  appointment  within 30 days after the  giving of such  notice of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor Trustee.

     If at any time the Trustee  shall cease to be eligible in  accordance  with
the  provisions of Section 8.06 and shall fail to resign after  written  request
therefor  by the  Depositor  or Master  Servicer,  or if at any time the Trustee
shall become incapable of acting, or shall be adjudged bankrupt or insolvent, or
a receiver of the Trustee or of its property  shall be appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation,  conservation or liquidation, or upon
a confirmation  in writing by any Rating Agency that not terminating the Trustee
would, in and of itself,  cause the then-current rating assigned to any Class of
Certificates  to be qualified,  withdrawn or downgraded,  then the Depositor may
remove  the  Trustee  and  promptly  appoint  a  successor  Trustee  by  written
instrument,  which  shall be  delivered  to the  Trustee so  removed  and to the
successor Trustee.  The Holders of Certificates  entitled to at least 50% of the
Voting Rights of all of the  Certificates may at any time remove the Trustee and
appoint a  successor  Trustee by written  instrument  or  instruments,  in seven
originals,  signed by such Holders or their  attorneys-in-fact  duly authorized,
one complete set of which instruments  shall be delivered to the Depositor,  one
complete set to the Master Servicer, one complete set to the Trustee so removed,
one complete set to the successor Trustee so appointed;  provided, however, that
the fee paid to the  successor  Trustee  shall in no event be  greater  than the
Trustee Fee. All expenses incurred by the Trustee upon any removal without cause
shall be paid by the party(ies)  terminating the Trustee. Such termination shall
not be effective until such expenses have been paid.

     In the event that the  Trustee is  terminated  or removed  pursuant to this
Section 8.07, all of its rights and obligations  under this Agreement and in and
to the Mortgage Loans shall be terminated,  other than any rights or obligations
that accrued prior to the date of such  termination  or removal  (including  the
right to receive all fees,  expenses  and other  amounts  accrued or owing to it
under this  Agreement,  plus  interest at the Advance  Rate on all such  amounts
until  received to the extent  such  amounts  bear  interest as provided in this
Agreement,  with  respect to periods  prior to the date of such  termination  or
removal).

     Any  resignation  or removal of the Trustee and  appointment of a successor
Trustee  shall not become  effective  until  acceptance  of  appointment  by the
successor Trustee as provided in Section 8.08.

     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 Master Servicer and to
the predecessor Trustee instruments accepting their 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, provided that the appointment of such successor Trustee
shall not, as evidenced in writing by each Rating Agency, result in a downgrade,
qualification  or  withdrawal  of  the  then  current  ratings  assigned  to the
Certificates. The predecessor Trustee shall deliver to the successor Trustee all
Mortgage Files and related  documents and statements  held by it hereunder,  and
the  Depositor  and the  predecessor  Trustee  shall  execute and  deliver  such
instruments  and do such other  things as may  reasonably  be required  for more
fully and certainly  vesting and  confirming  in the successor  Trustee all such
rights,  powers,  duties and  obligations.  No  successor  Trustee  shall accept
appointment  as  provided  in  this  Section  8.08  unless  at the  time of such
acceptance  such  successor  Trustee shall be eligible  under the  provisions of
Section 8.06.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section 8.08, the Depositor  shall mail notice of the succession of such Trustee
hereunder  to all Holders of  Certificates  at their  addresses  as shown in the
Certificate  Register. If the Depositor fails to mail such notice within 10 days
after acceptance of appointment by the successor Trustee,  the successor Trustee
shall cause such notice to be mailed at the expense of the Depositor.

     (b) Any  successor  Trustee  appointed  pursuant  to this  Agreement  shall
satisfy the eligibility requirements set forth in Section 8.06 hereof.

     SECTION 8.09.  Merger or Consolidation of Trustee.

     Any  corporation  into which the Trustee may be merged or converted or with
which it may be  consolidated  or any  corporation  resulting  from any  merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation  succeeding  to all or  substantially  all  of the  corporate  trust
business  of the  Trustee,  shall be the  successor  of the  Trustee  hereunder,
provided that such corporation shall be eligible under the provisions of Section
8.06,  without  the  execution  or filing of any paper or any further act on the
part  of  any  of  the  parties   hereto,   anything   herein  to  the  contrary
notwithstanding.

     SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.

     Notwithstanding  any other provisions  hereof, at any time, for the purpose
of meeting any legal  requirements of any  jurisdiction in which any part of the
Trust  Fund or  property  securing  the  same may at the  time be  located,  the
Depositor and the Trustee  acting jointly shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act (at the expense of the  Trustee) as  co-trustee  or  co-trustees,
jointly with the Trustee,  or separate trustee or separate  trustees,  of all or
any part of the  Trust  Fund,  and to vest in such  Person or  Persons,  in such
capacity, such title to the Trust Fund, or any part thereof, and, subject to the
other provisions of this Section 8.10, such powers, duties, obligations,  rights
and trusts as the Depositor and the Trustee may consider necessary or desirable.
If the  Depositor  shall not be in  existence  or shall not have  joined in such
appointment  within 15 days after the receipt by it of a request so to do, or in
case an Event of Default  shall have  occurred  and be  continuing,  the Trustee
alone  shall  have the power to make such  appointment.  Except as  required  by
applicable  law, the  appointment of a co-trustee or separate  trustee shall not
relieve  the  Trustee  of  its  responsibilities,  obligations  and  liabilities
hereunder. No co-trustee or separate trustee hereunder shall be required to meet
the terms of eligibility as a successor Trustee under Section 8.06 hereunder and
no notice to Holders of  Certificates  of the  appointment of  co-trustee(s)  or
separate trustee(s) shall be required under Section 8.08 hereof.

     In the case of any appointment of a co-trustee or separate trustee pursuant
to this Section 8.10, all rights,  powers,  duties and obligations  conferred or
imposed upon the Trustee  shall be  conferred  or imposed upon and  exercised or
performed by the Trustee and such  separate  trustee or  co-trustee  jointly (it
being  understood that such separate  trustee or co-trustee is not authorized to
act separately  without the Trustee  joining in such act),  except to the extent
that under any law of any  jurisdiction  in which any particular act or acts are
to be  performed  (whether as Trustee  hereunder  or as  successor to the Master
Servicer hereunder),  the Trustee shall be incompetent or unqualified to perform
such act or acts,  in which event such rights,  powers,  duties and  obligations
(including the holding of title to the Trust Fund or any portion  thereof in any
such jurisdiction)  shall be exercised and performed by such separate trustee or
co-trustee solely at the direction of the Trustee.

     No trustee under this Agreement shall be personally liable by reason of any
act or omission of any other trustee under this Agreement. The Depositor and the
Trustee acting  jointly may at any time accept the  resignation of or remove any
separate  trustee or co-trustee,  or if the separate trustee or co-trustee is an
employee of the Trustee,  the Trustee acting alone may accept the resignation of
or remove any separate trustee or co-trustee.

     Any notice,  request or other  writing given to the Trustee shall be deemed
to have been given to each of the then  separate  trustees and  co-trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article  VIII.  Every such  instrument  shall be filed with the Trustee.
Each  separate  trustee  and  co-trustee,  upon  its  acceptance  of the  trusts
conferred,  shall be  vested  with the  estates  or  property  specified  in its
instrument of appointment, either jointly with the Trustee or separately, as may
be  provided  therein,   subject  to  all  the  provisions  of  this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  In no
event shall any such separate trustee or co-trustee be entitled to any provision
relating to the conduct of, affecting the liability of, or affording  protection
to, such separate  trustee or co-trustee that imposes a standard of conduct less
stringent  than  that  imposed  on  the  Trustee  hereunder,  affording  greater
protection  than that  afforded to the Trustee  hereunder or providing a greater
limit on liability than that provided to the Trustee hereunder.

     Any separate trustee or co-trustee may, at any time, constitute the Trustee
its agent or attorney-in-fact,  with full power and authority, to the extent not
prohibited by law, to do any lawful act under or in respect of this Agreement on
its behalf and in its name.  If any separate  trustee or  co-trustee  shall die,
become  incapable  of  acting,  resign  or  be  removed,  all  of  its  estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

     SECTION 8.11.  Representations and Warranties of the Trustee.

     The Trustee hereby  represents  and warrants to the  Depositor,  the Master
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,  duly  organized,  validly
                    existing  and  in  good  standing  under  the  laws  of  The
                    Commonwealth of Massachusetts;

          (ii)      The execution and delivery of this Agreement by 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  (subject  to  the
                    appointment in accordance  with such  applicable laws of any
                    co-trustee  or separate  trustee  required  pursuant to this
                    Agreement),  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.

     SECTION 8.12.  Massachusetts Filings.

     The Trustee shall make any filings  required  under  Massachusetts  General
Laws,  Chapter  182,  Sections  2 and 12, the costs of which,  if any,  shall be
reimbursed to it pursuant to Section 8.05.



<PAGE>



                                   ARTICLE IX

                  TERMINATION; OPTIONAL MORTGAGE LOAN PURCHASE

     SECTION 9.01.  Termination; Optional Mortgage Loan Purchase.

     (a) The respective obligations and responsibilities of the Master Servicer,
the Special Servicer,  the Depositor and the Trustee created hereby with respect
to the  Certificates  (other than the obligation to make certain payments and to
send  certain  notices to  Certificateholders  as  hereinafter  set forth) shall
terminate immediately following the occurrence of the last action required to be
taken by the  Trustee  pursuant  to this  Article  IX on the  Termination  Date;
provided,  however,  that in no event shall the trust  created  hereby  continue
beyond the expiration of twenty-one years from the death of the last survivor of
the  descendants of Joseph P. Kennedy,  the late ambassador of the United States
to the United Kingdom, living on the date hereof.

     (b) The Upper-Tier  REMIC and the Lower-Tier  REMIC shall be terminated and
the assets of the Trust Fund with  respect to the Trust  REMICs shall be sold or
otherwise  disposed  of in  connection  therewith,  only  pursuant to a "plan of
complete liquidation" within the meaning of Code Section 860F(a)(4)(A) providing
for the actions  contemplated  by the  provisions  hereof  pursuant to which the
applicable  Notice of Termination is given and requiring that the assets of each
of the Upper-Tier REMIC and the Lower-Tier REMIC shall be sold for cash and that
each such REMIC shall  terminate on a Distribution  Date occurring not more than
90 days following the date of adoption of the plan of complete liquidation.  For
purposes of this Section  9.01(b),  the Notice of Termination  given pursuant to
Section  9.01(c)  shall   constitute  the  adoption  of  the  plan  of  complete
liquidation  as of the date such notice is given,  which date shall be specified
by the Master Servicer in the final federal income tax returns of the Upper-Tier
REMIC and the Lower-Tier REMIC. Notwithstanding the termination of the REMICs or
the Trust  Fund,  the  Trustee  shall be  responsible  for  filing the final Tax
Returns for the REMICs and applicable income tax or information  returns for the
Grantor Trust for the period ending with such  termination,  and shall  maintain
books and  records  with  respect to the REMICs  and the  Grantor  Trust for the
period for which it maintains its own tax returns or other reasonable period.

     (c) The Depositor may effect an early  termination of the Trust Fund,  upon
not less than 30 days' prior notice given to the Trustee and Master Servicer any
time on or after the Early  Termination  Notice Date  specifying the Anticipated
Termination  Date, by purchasing on such date all, but not less than all, of the
Mortgage  Loans then  included in the Trust Fund,  and all property  acquired in
respect of any Mortgage Loan, at a purchase price, payable in cash, equal to not
less than the greater of:

     (i)       the sum of

               (A)       100% of the unpaid  principal  balance of each Mortgage
                         Loan  included  in the Trust Fund as of the last day of
                         the month preceding such Distribution Date;

               (B)       the fair market value of all other property included in
                         the  Trust  Fund  as of  the  last  day  of  the  month
                         preceding such  Distribution  Date, as determined by an
                         Independent appraiser acceptable to the Master Servicer
                         as of the date not more than 30 days  prior to the last
                         day of the month preceding such Distribution Date;

               (C)       all unpaid interest  accrued on such principal  balance
                         of each such Mortgage Loan  (including for this purpose
                         any  Mortgage  Loan as to which  title  to the  related
                         Mortgaged  Property has been  acquired) at the Mortgage
                         Rate (plus the Excess Rate, to the extent  applicable),
                         to  the  last  day  of  the  Interest   Accrual  Period
                         preceding such Distribution Date;

               (D)       the aggregate amount of unreimbursed Property Advances,
                         and   unpaid   Servicing   Fees,    Special   Servicing
                         Compensation,  Trustee Fees and Trust Fund expenses, in
                         each case to the extent  permitted hereby with interest
                         on all unreimbursed Advances at the Advance Rate; and

     (ii)      the aggregate  fair market value of the Mortgaged  Property,  and
               all other  property  acquired in respect of any Mortgage  Loan in
               the  Trust  Fund,  on the last day of the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other assets of the Trust Fund pursuant to this Section  9.01(c) shall
be borne by the party  exercising  its purchase  rights  hereunder.  The Trustee
shall  be  entitled  to  rely  conclusively  on  any  determination  made  by an
Independent appraiser pursuant to this subsection (c).

     Any  Mortgage  Loan  purchased  under the  circumstances  described in this
subsection  (c) may only be purchased  subject to a continuing  right of (i) the
Persons who are then the holders of the Class Q Certificates to receive from the
purchaser(s), from time to time, payments corresponding to Default Interest with
respect to such  Mortgage  Loan and (ii) the Persons who are then the holders of
the  Classes of  Certificates  entitled to receive the  Deferred  Interest  with
respect to such Mortgage Loan, as specified in Section 2.06(b),  to receive from
the purchaser(s), from time to time, payments corresponding to Deferred Interest
with respect to such Mortgage  Loan,  to the extent such  Deferred  Interest and
Default  Interest have not been waived;  provided that the Trustee shall have no
responsibility with respect to any continuing rights and the related portions of
the Grantor Trust shall be terminated upon such purchases.

     (d) If the  Trust  Fund  has not been  previously  terminated  pursuant  to
subsection  (c) of this Section  9.01,  the Trustee  shall  determine as soon as
practicable the Distribution Date on which the Trustee  reasonably  anticipates,
based on information with respect to the Mortgage Loans  previously  provided to
it, that the final  distribution  will be made (i) to the Holders of outstanding
Regular  Certificates,  and to the Trustee in respect of the Lower-Tier  Regular
Interests,  notwithstanding  that  such  distribution  may  be  insufficient  to
distribute in full an amount equal to the remaining Certificate Principal Amount
of each such Certificate or Lower-Tier  Regular Interest,  together with amounts
required to be distributed on such Distribution Date pursuant to Section 4.01 or
(ii) if no such Regular Certificates are then outstanding, to the Holders of the
Class LR Certificates of any amount  remaining in the Collection  Account or the
Lower-Tier  Distribution  Account and to the Holders of the Class R Certificates
of any amount remaining in the Upper-Tier  Distribution Account, in either case,
following  the  later to  occur of (A) the  receipt  or  collection  of the last
payment  due on  any  Mortgage  Loan  included  in the  Trust  Fund  or (B)  the
liquidation  or  disposition  pursuant to Section 3.18 of the last asset held by
the Trust  Fund and (iii) to the  holders  of the Class Q  Certificates,  of any
amount  remaining  in the Class Q  Distribution  Account  and to the  holders of
Certificates  entitled  to receive  Deferred  Interest,  as  provided in Section
2.06(b), of any amount remaining in the Deferred Interest Distribution Account.

     (e) Notice of any  termination  of the Trust Fund  pursuant to this Section
9.01 shall be mailed by the Trustee to affected  Certificateholders  with a copy
to the Master  Servicer and each Rating Agency at their  addresses  shown in the
Certificate  Registrar  as soon as  practicable  after the  Trustee  shall  have
received,  given or been deemed to have received a Notice of Termination  but in
any event not more than thirty  days,  and not less than ten days,  prior to the
Anticipated  Termination  Date.  The notice  mailed by the  Trustee to  affected
Certificateholders shall:

          (i)       specify the Anticipated  Termination Date on which the final
                    distribution  is  anticipated  to  be  made  to  Holders  of
                    Certificates of the Classes specified therein;

          (ii)      specify the amount of any such final distribution, if known;
                    and

          (iii)     state that the final distribution to Certificateholders will
                    be made only upon presentation and surrender of Certificates
                    at the office of the Paying Agent therein specified.

     If the Trust Fund is not terminated on any Anticipated Termination Date for
any reason,  the Trustee  shall  promptly  mail notice  thereof to each affected
Certificateholder.

     (f) Any  funds not  distributed  on the  Termination  Date  because  of the
failure of any  Certificateholders  to tender  their  Certificates  shall be set
aside  and  held in  trust  for the  account  of the  appropriate  non-tendering
Certificateholders,   whereupon   the  Trust  Fund  shall   terminate.   If  any
Certificates as to which notice of the Termination  Date has been given pursuant
to this Section 9.01 shall not have been surrendered for cancellation within six
months after the time specified in such notice,  the Trustee shall mail a second
notice to the remaining Certificateholders, at their last addresses shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final payment thereof in accordance with this Section 9.01.



<PAGE>



                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

     SECTION 10.01. Counterparts.

     This   Agreement   may  be  executed   simultaneously   in  any  number  of
counterparts,  each of which counterparts shall be deemed to be an original, and
such counterparts shall constitute but one and the same instrument.

     SECTION 10.02. Limitation on Rights of Certificateholders.

     The death or  incapacity  of any  Certificateholder  shall not  operate  to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

     No  Certificateholder  shall have any right to vote  (except  as  expressly
provided  for  herein) or in any manner  otherwise  control  the  operation  and
management  of the Trust Fund, or the  obligations  of the parties  hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any  liability  to any third person by reason of any action taken by the parties
to this Agreement pursuant to any provision hereof.

     No Certificateholder  shall have any right to institute any suit, action or
proceeding  in equity or at law upon or under or with respect to this  Agreement
or any  Mortgage  Loan,  unless such Holder  previously  shall have given to the
Trustee  a  written  notice  of  default  and of  the  continuance  thereof,  as
hereinbefore provided, and unless also the Holders of Certificates  representing
Percentage  Interests  of at least 25% of each  affected  Class of  Certificates
shall have made written request upon the Trustee to institute such action,  suit
or proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs,  expenses
and liabilities to be incurred therein or thereby,  and the Trustee, for 60 days
after its receipt of such  notice,  request and offer of  indemnity,  shall have
neglected or refused to institute  any such action,  suit or  proceeding.  It is
understood and intended, and expressly covenanted by each Certificateholder with
every other  Certificateholder  and the Trustee,  that no one or more Holders of
Certificates  of any Class shall have any right in any manner whatever by virtue
of any provision of this Agreement to affect, disturb or prejudice the rights of
the  Holders of any other of such  Certificates,  or to obtain or seek to obtain
priority over or  preference  to any other such Holder,  or to enforce any right
under this  Agreement,  except in the manner herein  provided and for the equal,
ratable and common benefit of all Holders of Certificates of such Class. For the
protection and  enforcement  of the  provisions of this Section,  each and every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

     SECTION 10.03. Governing Law.

     THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE
OF NEW YORK AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES  HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION 10.04. Notices.

     All  demands,  notices and  communications  hereunder  shall be in writing,
shall be deemed to have been given upon receipt  (except that notices to Holders
of Class Q,  Class R and  Class  LR  Certificates  or  Holders  of any  Class of
Certificates no longer held through a Depository and instead held in registered,
definitive  form  shall be deemed to have been  given  upon  being sent by first
class mail, postage prepaid) as follows:

     If to the Trustee, to:

           State Street Bank and Trust Company
           Corporate Trust Department - 5th Floor
           Two International Place
           Boston, Massachusetts  02110
           Attn: Morgan Stanley Series 1998-XL1
           Fax No:  (617) 664-5167

     If to the Depositor, to:

           Morgan Stanley Capital I Inc.
           1585 Broadway
           New York, New York 10036
           Attention:  Cecilia Tarrant
           With a copy to: Gregory Walker, Esq.
           Fax No:  (212) 761-0525

     If to the Master Servicer, to:

           Midland Loan Services, Inc.,
           210 West 10th Street
           Kansas City, Missouri  64105
           Attn:  President


     With a copy to:

           Morrison & Hecker L.L.P.
           2600 Grand Avenue
           Kansas City, Missouri  64108
           Attention:  William A. Hirsch
           Fax No.:  (816) 474-4208

     If to the Special Servicer, to:

           Clarion Partners, LLC,
           335 Madison Ave., 7th Floor
           New York, NY  10017
           Attn:  Bruce Morrison
           Fax No:  (212) 883-2817


     If to the Underwriter, to:

           Morgan Stanley & Co. Incorporated
           1585 Broadway
           New York, New York  10036
           Attention:  Cecilia Tarrant
           With a copy to: Gregory Walker, Esq.

     If to any Certificateholder, to:

           the address set forth in the
           Certificate Register,

or, in the case of the parties to this Agreement,  to such other address as such
party shall specify by written notice to the other parties hereto.

     SECTION 10.05.  Severability of Provisions.

     If any one or more of the  covenants,  agreements,  provisions  or terms of
this Agreement  shall be for any reason  whatsoever  held invalid,  then, to the
extent  permitted by applicable law, such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.

     SECTION 10.06.  Notice to the Depositor and Each Rating Agency.

     (a) The Trustee  shall use its best efforts to promptly  provide  notice to
the  Depositor  and each Rating  Agency with respect to each of the following of
which a Responsible Officer of the Trustee has actual knowledge:

          (i)       any material change or amendment to this Agreement;

          (ii)      the  occurrence  of any Event of  Default  that has not been
                    cured;

          (iii)     the merger, consolidation, resignation or termination of the
                    Master Servicer, Special Servicer or the Trustee;

          (iv)      the   repurchase  of  Mortgage  Loans  pursuant  to  Section
                    2.03(c);

          (v)       the final payment to any Class of Certificateholders;

          (vi)      any change in the location of the  Collection  Account,  the
                    Lower-Tier    Distribution   Account   or   the   Upper-Tier
                    Distribution Account;

          (vii)     any event that would result in the voluntary or  involuntary
                    termination  of any  insurance of the accounts of the Master
                    Servicer;

          (viii)    any change in the lien priority of a Mortgage Loan;

          (ix)      any new  lease of an anchor  or a  termination  of an anchor
                    lease at a retail Mortgaged Property; and

          (x)       any material damage to a Mortgaged Property.

     (b) The Master  Servicer (or the Trustee with respect to item (iv) below or
the Special  Servicer with respect to item (vi) below) shall promptly furnish to
each Rating Agency and, upon request, to each  Certificateholder (at the expense
of such Certificateholder and subject to any requirement governing disclosure of
information under Section 3.20), to the extent not otherwise provided under this
Agreement, copies of the following:

          (i)       each of its annual statements as to compliance  described in
                    Section 3.14;

          (ii)      each of its annual independent public accountants' servicing
                    reports described in Section 3.15;

          (iii)     a copy of each operating and other financial statement, rent
                    rolls,  occupancy  reports,  and sales reports to the extent
                    such  information  is  required  to  be  delivered  under  a
                    Mortgage Loan, in each case to the extent collected pursuant
                    to Section 3.03 and to the extent consistent with applicable
                    law and the related Loan Documents;

          (iv)      each report to Certificateholders  described in Section 4.02
                    and  Section  3.20 and any  Special  Event  Report  prepared
                    pursuant to Section 3.20(b);

          (v)       each  inspection  report  prepared  in  connection  with any
                    inspection conducted pursuant to Section 3.19(a); and

          (vi)      a copy of each  report  (other than the  preliminary  report
                    referred to in Section 3.13(a) produced pursuant to Sections
                    3.13 and 3.24.

     (c) The  Master  Servicer  shall  furnish  each  Rating  Agency  with  such
information with respect to the Trust Fund, any Mortgaged  Property,  a Borrower
and a non-performing  or Specially  Serviced Mortgage Loan as such Rating Agency
shall  reasonably  request and which the Master Servicer can reasonably  obtain.
The  Rating  Agencies  shall not be charged  any fee or  expense  in  connection
therewith.

     (d)   Notices to each Rating Agency shall be addressed as follows:

           Fitch IBCA, Inc.
           One State Street Plaza, 31st Floor
           New York, New York 10004
           Attention: Commercial Mortgage Surveillance

           Standard & Poor's Ratings Service
           26 Broadway
           New York, New York  10004
           Attention:  Commercial Mortgage Surveillance

or in each case to such  other  address as any Rating  Agency  shall  specify by
written notice to the parties hereto.

     SECTION 10.07.  Amendment.

     This Agreement or any Custodial  Agreement may be amended from time to time
by the Depositor,  the Master  Servicer,  the Special  Servicer and the Trustee,
without the consent of any of the Certificateholders, (i) to cure any ambiguity,
(ii) to correct  or  supplement  any  provisions  herein or therein  that may be
defective or inconsistent with any other provisions herein or therein,  (iii) to
amend any  provision  hereof or thereof to the extent  necessary or desirable to
maintain the status of each of the Upper-Tier  REMIC and  Lower-Tier  REMIC as a
REMIC,  or to prevent the imposition of any material state or local taxes;  (iv)
to amend or supplement any provisions herein or therein that shall not adversely
affect in any  material  respect  the  interests  of any  Certificateholder  not
consenting  thereto,  as evidenced  in writing by an Opinion of Counsel,  at the
expense of the party requesting such amendment,  or as evidenced by confirmation
in writing from each Rating Agency that such  amendment or  supplement  will not
result in a qualification, withdrawal or downgrading of the then current ratings
assigned to the Certificates,  (v) to amend or supplement any provisions therein
to the extent necessary or desirable to maintain the ratings assigned to each of
the  Classes of  Certificates  by each  Rating  Agency or (vi) to make any other
provisions  with respect to matters or questions  arising under this  Agreement,
which shall not be  inconsistent  with the provisions of this Agreement and will
not result in a  downgrade,  qualification  or  withdrawal  of the then  current
rating or ratings then assigned to any  outstanding  Class of  Certificates,  as
confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend this Agreement to modify, eliminate or add to any
of its  provisions  to such  extent  as  shall  be  necessary  to  maintain  the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     This Agreement or any Custodial  Agreement may also be amended from time to
time by the Depositor, the Master Servicer, the Special Servicer and the Trustee
with the  consent of the  Holders  of  Certificates  representing  not less than
66-2/3% of the Percentage  Interests of each Class of  Certificates  affected by
the  amendment  for the purpose of adding any  provisions  to or changing in any
manner or  eliminating  any of the provisions of this Agreement or any Custodial
Agreement or of  modifying  in any manner the rights of the  Certificateholders;
provided, however, that no such amendment shall:

          (i)       reduce in any  manner the amount of, or delay the timing of,
                    payments received on Mortgage Loans which are required to be
                    distributed  on any  Certificate  without the consent of all
                    the holders of all Certificates  representing all Percentage
                    Interests of the Class or Classes affected thereby;

          (ii)      change  the  percentages  of  Voting  Rights of  Holders  of
                    Certificates  which are required to consent to any action or
                    inaction  under this  Agreement,  without the consent of the
                    Holders  of  all   Certificates   representing  all  of  the
                    Percentage Interest of the Class or Classes affected hereby;

          (iii)     alter  the  Servicing  Standard  or the  obligations  of the
                    Master Servicer, the Special Servicer or the Trustee to make
                    a P&I Advance or Property Advance without the consent of the
                    Holders  of  all   Certificates   representing  all  of  the
                    Percentage  Interests  of  the  Class  or  Classes  affected
                    thereby; or

          (iv)      amend any section  hereof which  relates to the amendment of
                    this Agreement without the consent of all the holders of all
                    Certificates  representing  all Percentage  Interests of the
                    Class or Classes affected thereby.

     In the event that neither the Depositor nor any successor thereto,  if any,
is in existence,  any amendment under this Section 10.07 shall be effective with
the  consent of the  Trustee and the Master  Servicer,  in  writing,  and to the
extent  required by this Section,  the  Certificateholders.  Promptly  after the
execution of any amendment, the Master Servicer shall forward to the Trustee and
the  Trustee  shall  furnish  written  notification  of the  substance  of  such
amendment  to each  Certificateholder  and each Rating  Agency.  It shall not be
necessary  for the consent of  Certificateholders  under this  Section  10.07 to
approve  the  particular  form  of  any  proposed  amendment,  but it  shall  be
sufficient if such consent shall  approve the substance  thereof.  The method of
obtaining  such consents and of evidencing  the  authorization  of the execution
thereof by Certificateholders shall be subject to such reasonable regulations as
the Trustee may prescribe;  provided,  however, that such method shall always be
by affirmation and in writing.

     Notwithstanding  any  contrary  provision of this  Agreement,  no amendment
shall be made to this Agreement or any Custodial  Agreement unless, if requested
by the Master Servicer  and/or the Trustee,  the Master Servicer and the Trustee
shall  have  received  an  Opinion  of  Counsel,  at the  expense  of the  party
requesting  such  amendment  (or,  if such  amendment  is required by any Rating
Agency to maintain  the rating  issued by it or requested by the Trustee for any
purpose  described in clause (i) or (ii) of the first  sentence of this Section,
then at the expense of the Trust Fund),  to the effect that such  amendment will
not cause any of the Upper-Tier  REMIC or Lower-Tier REMIC to fail to qualify as
a REMIC at any time that any Certificates are outstanding,  will not cause a tax
to be imposed on the Trust Fund under the REMIC Provisions  (other than a tax at
the highest marginal corporate tax rate on net income from foreclosure property)
and will not cause the  Grantor  Trust to fail to  qualify  as a grantor  trust.
Prior to the  execution  of any  amendment to this  Agreement  or any  Custodial
Agreement, the Trustee, the Special Servicer and the Master Servicer may request
and shall be entitled to rely  conclusively  upon an Opinion of Counsel,  at the
expense  of the party  requesting  such  amendment  (or,  if such  amendment  is
required by any Rating  Agency to maintain the rating  issued by it or requested
by the Trustee  for any purpose  described  in clause  (i),  (ii),  (iii) or (v)
(which do not modify or otherwise  relate solely to the  obligations,  duties or
rights  of the  Trustee)  of the first  sentence  of this  Section,  then at the
expense of the Trust Fund)  stating  that the  execution  of such  amendment  is
authorized  or  permitted by this  Agreement.  The Trustee may, but shall not be
obligated  to, enter into any such  amendment  which  affects the  Trustee's own
rights, duties or immunities under this Agreement.

     SECTION 10.08.  Confirmation of Intent.

     It is the express  intent of the parties  hereto that the conveyance of the
Trust Fund  (including  the Mortgage  Loans) by the  Depositor to the Trustee on
behalf of  Certificateholders  as contemplated by this Agreement and the sale by
the Depositor of the Certificates be, and be treated for all purposes as, a sale
by the  Depositor of the  undivided  portion of the  beneficial  interest in the
Trust Fund represented by the Certificates. It is, further, not the intention of
the  parties  that such  conveyance  be deemed a pledge of the Trust Fund by the
Depositor to the Trustee to secure a debt or other  obligation of the Depositor.
However, in the event that, notwithstanding the intent of the parties, the Trust
Fund is held to continue to be property of the Depositor then (a) this Agreement
shall also be deemed to be a security  agreement  under  applicable law; (b) the
transfer of the Trust Fund  provided for herein shall be deemed to be a grant by
the Depositor to the Trustee on behalf of Certificateholders of a first priority
security interest in all of the Depositor's  right, title and interest in and to
the Trust Fund and all amounts  payable to the holders of the Mortgage  Loans in
accordance with the terms thereof and all proceeds of the conversion,  voluntary
or  involuntary,  of the foregoing into cash,  instruments,  securities or other
property,  including,  without limitation, all amounts from time to time held or
invested in the Collection Account,  Lower-Tier Distribution Account, Upper-Tier
Distribution  Account,  Class  Q  Distribution  Account  and  Deferred  Interest
Distribution Account,  whether in the form of cash,  instruments,  securities or
other  property;  (c) the  possession  by the Trustee (or the  Custodian  on its
behalf) of Notes and such other  items of property  as  constitute  instruments,
money,  negotiable  documents or chattel paper shall be deemed to be "possession
by the secured party" for purposes of perfecting the security  interest pursuant
to Section 9-305 of the Delaware and Massachusetts  Uniform Commercial Code; and
(d)  notifications  to  Persons  holding  such  property,  and  acknowledgments,
receipts or  confirmations  from Persons holding such property,  shall be deemed
notifications to, or acknowledgments,  receipts or confirmations from, financial
intermediaries, bailees or agents (as applicable) of the Trustee for the purpose
of perfecting such security interest under applicable law. Any assignment of the
interest of the Trustee pursuant to any provision hereof shall also be deemed to
be an assignment of any security  interest created hereby.  The Depositor shall,
and upon the request of the Master  Servicer,  the Trustee shall,  to the extent
consistent with this Agreement (and at the expense of the Trust Fund), take such
actions as may be  necessary to ensure that,  if this  Agreement  were deemed to
create a security  interest in the Mortgage Loans,  such security interest would
be deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of this Agreement.  It is
the intent of the  parties  that such a  security  interest  would be  effective
whether any of the Certificates are sold, pledged or assigned.

     SECTION 10.09.  Third-Party Beneficiaries.

     No Person other than a party to this  Agreement  and any  Certificateholder
shall have any rights with  respect to the  enforcement  of any of the rights or
obligations hereunder;.

     Without limiting the foregoing,  the parties to this Agreement specifically
state that no Borrower, Manager or other party to a Mortgage Loan is an intended
third-party beneficiary of this Agreement.


<PAGE>


     IN WITNESS  WHEREOF,  the  Depositor,  the  Master  Servicer,  the  Special
Servicer and the Trustee  have caused  their names to be signed  hereto by their
respective  officers  thereunto duly authorized all as of the day and year first
above written.

                                      MORGAN STANLEY CAPITAL I INC.,
                                            as Depositor


                                      By:----------------------------------
                                      Name:--------------------------------
                                      Title:-------------------------------


                                      MIDLAND LOAN SERVICES, INC.,
                                            as Master Servicer


                                      By:----------------------------------
                                      Name:--------------------------------
                                      Title:-------------------------------


                                      CLARION PARTNERS, LLC,
                                            as Special Servicer


                                            By:  CLARION PARTNERS, INC.,
                                                   its managing member


                                                 By:-----------------------
                                                 Name:---------------------
                                                 Title:--------------------


                                      STATE STREET BANK AND TRUST COMPANY,
                                            as Trustee, Custodian, Certificate
                                            Registrar


                                      By:----------------------------------
                                      Name:--------------------------------
                                      Title:-------------------------------



<PAGE>





STATE OF NEW YORK      )
                       )  ss:
COUNTY OF NEW YORK     )

     On this ----- day of ---------,  1998, before me, the undersigned, a Notary
Public in and for the State of New York, duly commissioned and sworn, personally
appeared ------------------------, to me known who, by me duly sworn, did depose
and acknowledge  before me and say that he resides at  ------------------------;
that she is the Vice  President  of Morgan  Stanley  Capital I Inc.  a  Delaware
corporation,  the  corporation  described  in and that  executed  the  foregoing
instrument;  and that he signed his name thereto under authority of the board of
directors of said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                      ------------------------------------------
                                      NOTARY PUBLIC in and for the
                                      State of New York.
                                      My Commission expires:

                                      (stamp)

                                      (seal)

This instrument prepared by:



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




<PAGE>



STATE OF ----------------   )
                            )  ss:
COUNTY OF ---------------   )

     On this ---- day of -------,  1998,  before me, the  undersigned,  a Notary
Public in and for the State of ------------------,  duly commissioned and sworn,
personally appeared -------------------,  to me known who, by me duly sworn, did
depose   and   acknowledge    before   me   and   say   that   he/she   is   the
- ----------------------  Vice  President  of Midland  Loan  Services,  Inc.,  the
corporation  described in and that executed the foregoing  instrument;  and that
he/she signed his/her name thereto under  authority of the board of directors of
said corporation and on behalf of such corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                                    ----------------------------
                                                    NOTARY PUBLIC in and for the
                                                    State of -------------.
                                                    My Commission expires:

                                                    (stamp)

                                                    (seal)

This instrument prepared by:



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




<PAGE>



STATE OF ----------------   )
                            )  ss:
COUNTY OF ---------------   )


     On this ------ day of -------,  1998, before me, the undersigned,  a Notary
Public in and for the  State of  -------------,  duly  commissioned  and  sworn,
personally appeared -------------------,  to me known who, by me duly sworn, did
depose   and   acknowledge   before   me  and  say  that   he/she   resides   at
- ------------------------------;  is the --------------- of State Street Bank and
Trust Company,  Massachusetts  Trust Company  described in and that executed the
foregoing  instrument;  and  that  he/she  signed  his/her  name  thereto  under
authority of the board of directors  of said  corporation  and on behalf of such
corporation.

     WITNESS  my hand and seal  hereto  affixed  the day and  year  first  above
written.



                                                    ----------------------------
                                                    NOTARY PUBLIC in and for the
                                                    State of -------------.
                                                    My Commission expires:

                                                    (stamp)

                                                    (seal)

This instrument prepared by:





- ----------------------------
<PAGE>
                                   EXHIBIT A-1


                          MORGAN STANLEY CAPITAL I INC.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                           SERIES 1998-XL1, CLASS A-1

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1998-XL1, CLASS A-1



Pass-Through Rate: 6.220%

First Distribution Date:                    Cut-Off Date:  June 1, 1998
July 3, 1998

Aggregate Initial                           Scheduled Final
Certificate Principal Amount of the         Distribution Date: June 2028
Class A-1 Certificates:
$176,000,000

CUSIP:  61745M GG2                          Initial Certificate Principal
                                            Amount of this Certificate:
ISIN:                                       $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-1  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-2, Class A-3, Class X, Class
B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class Q, Class
R, and Class LR  Certificates  (together  with the Class A-1  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling  and  Servicing  Agreement  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal and interest then  distributable,  if any,  allocable to the Class A-1
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
which such  Distribution  Date occurs, or if such day is not a Business Day, the
immediately  preceding  Business Day. Such  distributions  shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest Distribution Account, the Class Q Distribution Account and any
REO  Account  including  reinvestment  income  thereon;  (ix) any  environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable  to maintain the status of each of the  Upper-Tier  REMIC
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates; or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

          (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage  Loan included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

          (ii) the aggregate  fair market value of the Mortgage  Loans,  and all
               other  property  acquired in respect of any Mortgage  Loan in the
               Trust  Fund,  on  the  last  day  of  the  month  preceding  such
               Distribution  Date,  as determined  by an  Independent  appraiser
               acceptable  to the Master  Servicer as of a date not more than 30
               days  prior  to  the  last  day  of  the  month   preceding  such
               Distribution Date,  together with one month's interest thereon at
               the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS WHEREOF, the Trustee has caused this Class A-1 Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is one of the  Class  A-1  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned  ("Assignor(s)")  hereby   sell(s),
assign(s)  and  transfer(s)  unto ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-1 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-1
Certificate of the entire  Percentage  Interest  represented by the within Class
A-1  Certificates to the  above-named  Assignee(s) and to deliver such Class A-1
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>





                                   EXHIBIT A-2


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1998-XL1, CLASS A-2

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1998-XL1, CLASS A-2

Pass-Through Rate:  6.450%

First Distribution Date:                    Cut-Off Date:  June 1, 1998
July 3, 1998

Aggregate Initial                           Scheduled Final
Certificate Principal Amount of the         Distribution Date: June 2028
Class A-2 Certificates:
$102,000,000

CUSIP: 61745M  GH 0                         Initial Certificate
                                            Principal  Amount of
                                            this Certificate:
ISIN:                                       $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-2  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1, Class A-3, Class X, Class
B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class Q, Class
R and Class LR  Certificates  (together  with the Class  A-2  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal and interest then  distributable,  if any,  allocable to the Class A-2
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable  to maintain the status of each of the  Upper-Tier  REMIC
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee,  with the consent of the Holders of  Certificates  evidencing  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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i) the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS WHEREOF, the Trustee has caused this Class A-2 Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is one of the  Class  A-2  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned  ("Assignor(s)")  hereby   sell(s),
assign(s)  and  transfer(s)  unto ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-2 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-2
Certificate of the entire  Percentage  Interest  represented by the within Class
A-2 Certificates to the  above-named  Assignee(s) and to deliver such Class A-2
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>





                                   EXHIBIT A-3


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1998-XL1, CLASS A-3

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                           SERIES 1998-XL1, CLASS A-3


Pass-Through Rate:  6.480%

First Distribution Date:                       Cut-Off Date:  June 1, 1998
July 3, 1998

Aggregate Initial                              Scheduled Final
Certificate Principal Amount of the            Distribution Date: June 2028
Class A-3 Certificates:
$393,239,000

CUSIP: 61745M  GJ 6                            Initial Certificate
                                               Principal  Amount of
                                               this Certificate:
ISIN:                                          $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class A-3  Certificates.  The Trust  Fund,  described  more fully
below,  consists primarily of a pool of Mortgage Loans secured by first liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued under the Pooling  Agreement are the Class A-1, Class A-2, Class X, Class
B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class Q, Class
R and Class LR  Certificates  (together  with the Class  A-3  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal and interest then  distributable,  if any,  allocable to the Class A-3
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable  to maintain the status of each of the  Upper-Tier  REMIC
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i) the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS WHEREOF, the Trustee has caused this Class A-3 Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is one of the  Class  A-3  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned  ("Assignor(s)")  hereby   sell(s),
assign(s)  and  transfer(s)  unto ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class A-3 Certificate  and hereby  authorize(s)  the  registration of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we) further  direct the  Certificate  Registrar to issue a new Class A-3
Certificate of the entire  Percentage  Interest  represented by the within Class
A-3  Certificates to the  above-named  Assignee(s) and to deliver such Class A-3
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
Address  of  the   Assignee(s)   for  the  purpose  of  receiving   notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>


                                   EXHIBIT A-4


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS X

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  OBLIGATION  OF OR  INTEREST  IN THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THE HOLDERS OF THIS CLASS X CERTIFICATE  WILL BE ENTITLED ONLY TO  DISTRIBUTIONS
OF INTEREST ON THE NOTIONAL  AMOUNT OF THE CLASS X CERTIFICATES  AND WILL NOT BE
ENTITLED TO ANY DISTRIBUTIONS WITH RESPECT TO PRINCIPAL.  THE NOTIONAL AMOUNT OF
THE CLASS X CERTIFICATES IS EQUAL TO THE AGGREGATE CERTIFICATE PRINCIPAL AMOUNTS
OF THE  CLASS  A-1,  CLASS  A-2,  CLASS  A-3,  CLASS  B,  CLASS  C AND  CLASS  D
CERTIFICATES  AS  SET  FORTH  IN  THE  POOLING  AGREEMENT   REFERRED  TO  BELOW.
ACCORDINGLY, THE OUTSTANDING NOTIONAL AMOUNT OF THIS CERTIFICATE AT ANY TIME MAY
BE LESS THAN THE INITIAL NOTIONAL AMOUNT SET FORTH BELOW.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED,  RESPECTIVELY,  IN SECTIONS 860G(a)(1) AND 860D OF THE INTERNAL REVENUE
CODE OF 1986, AS AMENDED.

THIS  CERTIFICATE  IS ISSUED ON JUNE 11, 1998,  AT AN ISSUE PRICE OF [ ]% OF THE
INITIAL  CLASS X  NOTIONAL  AMOUNT,  INCLUDING  ACCRUED  INTEREST,  AND A STATED
REDEMPTION PRICE AT MATURITY EQUAL TO ALL INTEREST  DISTRIBUTIONS HEREON, AND IS
ISSUED WITH ORIGINAL  ISSUE  DISCOUNT  ("OID") FOR FEDERAL  INCOME TAX PURPOSES.
ASSUMING (A) THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED CASH FLOWS
REFLECTING  THE  PREPAYMENT  ASSUMPTION  OF  SCENARIO  1 (AS  DESCRIBED  IN  THE
PROSPECTUS  SUPPLEMENT  DATED JUNE 1, 1998 WITH  RESPECT TO THE  OFFERING OF THE
CLASS A-1, CLASS A-2, CLASS A-3, CLASS X, CLASS B, CLASS C, CLASS D, CLASS E AND
CLASS  F  CERTIFICATES)  USED  TO  PRICE  THIS  CERTIFICATE  AND  (B)  THAT  THE
PASS-THROUGH  RATE HEREON CHANGES IN ACCORDANCE WITH THE PREPAYMENT  ASSUMPTION:
(I) THE AMOUNT OF OID AS A PERCENTAGE OF THE INITIAL CLASS X NOTIONAL  AMOUNT IS
APPROXIMATELY  [ ]%;  (II) THE ANNUAL  YIELD TO  MATURITY  OF THIS  CERTIFICATE,
COMPOUNDED MONTHLY, IS APPROXIMATELY [ ]%; AND (III) THE AMOUNT OF OID ALLOCABLE
TO THE  SHORT  FIRST  ACCRUAL  PERIOD  (JUNE  11,  1998 TO JULY  3,  1998)  AS A
PERCENTAGE OF THE INITIAL CLASS X NOTIONAL  AMOUNT,  CALCULATED  USING THE EXACT
METHOD, IS APPROXIMATELY [ ]%.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS X

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                   Cut-Off Date:  June 1, 1998
July 3, 1998

Aggregate Initial                          Scheduled Final
Notional Amount of the                     Distribution Date: June 2028
Class X Certificates:
$796,229,000

CUSIP: 61745M GK 3                         Initial Notional
                                           Amount of this Certificate:
ISIN:                                      $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class X Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class X Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate represents a "regular interest" in a "real estate mortgage
investment  conduit,"  as those  terms are  defined,  respectively,  in Sections
860G(a)(1) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
interest then  distributable,  if any, allocable to the Class X Certificates for
such  Distribution  Date, all as more fully described in the Pooling  Agreement.
Holders of this Certificate may be entitled to Prepayment Premiums,  as provided
in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest Distribution Account, the Class Q Distribution Account and any
REO  Account  including  reinvestment  income  thereon;  (ix) any  environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class X Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  X  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class X  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class X
Certificate of the entire Percentage Interest  represented by the within Class X
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  X
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>


                                   EXHIBIT A-5


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS B

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS B CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS B

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                   Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                          Scheduled Final
Certificate Principal Amount of the        Distribution Date: June 2028
Class B Certificates:
$13,888,000

CUSIP: 61745M  GL 1                        Initial Certificate
                                           Principal  Amount of
                                           this Certificate:
ISIN:                                      $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class B Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class B Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class B
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class B Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  B  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class B  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class B
Certificate of the entire Percentage Interest  represented by the within Class B
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  B
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>







                                   EXHIBIT A-6


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS C

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS C CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS C

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                          Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                                 Scheduled Final
Certificate Principal Amount of the               Distribution Date: June 2028
Class C Certificates:
$46,293,000

CUSIP: 61745M  GM 9                               Initial Certificate
                                                  Principal  Amount of
                                                  this Certificate:
ISIN:                                             $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class C Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class D, Class E, Class F, Class G, Class H, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class C Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class C
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>


     IN WITNESS  WHEREOF,  the Trustee has caused this Class C Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  C  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class C  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class C
Certificate of the entire Percentage Interest  represented by the within Class C
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  C
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>





                                   EXHIBIT A-7


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS D

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS D CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS D

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                         Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                                Scheduled Final
Certificate Principal Amount of the              Distribution Date: June 2028
Class D Certificates:
$64,809,000

CUSIP: 61745M  GN 7                              Initial Certificate
                                                 Principal  Amount of
                                                 this Certificate:
ISIN:                                            $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class D Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class E, Class F, Class G, Class H, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class D Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class D
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class D Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  D  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class D  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class D
Certificate of the entire Percentage Interest  represented by the within Class D
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  D
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>





                                   EXHIBIT A-8


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS E

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS E CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS E

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                          Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                                 Scheduled Final
Certificate Principal Amount of the               Distribution Date: June 2028
Class E Certificates:
$46,292,000

CUSIP: 61745M  GP 2                               Initial Certificate
                                                  Principal  Amount of
                                                  this Certificate:
ISIN:                                             $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class E Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class F, Class G, Class H, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class E Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class E
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class E Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  E  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class E  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class E
Certificate of the entire Percentage Interest  represented by the within Class E
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  E
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>



                                   EXHIBIT A-9


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS F

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS F CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS F

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                      Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                             Scheduled Final
Certificate Principal Amount of the           Distribution Date: June 2028
Class F Certificates:
$11,663,000

CUSIP:   GQ 0                                 Initial Certificate
                                              Principal  Amount of
                                              this Certificate:
ISIN:                                         $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class F Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class G, Class H, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class F Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class F
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling  Agreement.  Holders of this  Certificate  may be entitled to Prepayment
Premiums, as provided in the Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class F Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  F  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class F  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class F
Certificate of the entire Percentage Interest  represented by the within Class F
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  F
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>


                                  EXHIBIT A-10


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS G

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS G CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS G

Pass-Through Rate:  As determined in accordance with the
Pooling Agreement.

First Distribution Date:                           Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                                  Scheduled Final
Certificate Principal Amount of the                Distribution Date: June 2028
Class G Certificates:
$30,000,000

CUSIP: 61745M  GR 8                                Initial Certificate
                                                   Principal  Amount of
                                                   this Certificate:
ISIN:                                              $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class G Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class H, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class G Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class G
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  as from time to time are subject to the  Pooling  Agreement,  together
with the Mortgage  Files  relating  thereto;  (ii) all scheduled or  unscheduled
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-Off Date; (iii) any REO Property;  (iv) all revenues  received in respect of
any REO Property;  (v) the Master  Servicer's and the Trustee's rights under the
insurance  policies with respect to the Mortgage Loans required to be maintained
pursuant to the Pooling Agreement and any proceeds thereof; (vi) any Assignments
of Leases, Rents and Profits and any security agreements;  (vii) any indemnities
or guaranties  given as additional  security for any Mortgage Loans;  (viii) all
assets  deposited in the Lock-Box  Accounts,  Cash Collateral  Accounts,  Escrow
Accounts,  Reserve  Accounts (to the extent such assets in such accounts are not
assets of the  respective  Borrowers),  the Collection  Account,  the Lower-Tier
Distribution Account, the Upper-Tier Distribution Account, the Deferred Interest
Distribution  Account,  the Class Q  Distribution  Account,  and any REO Account
including   reinvestment  income  thereon;  (ix)  any  environmental   indemnity
agreements  relating to the  Mortgaged  Properties;  (x) the rights and remedies
under the Loan Sale Agreement; and (xi) the proceeds of any of the foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class G Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  G  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class G  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class G
Certificate of the entire Percentage Interest  represented by the within Class G
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  G
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number

<PAGE>





                                  EXHIBIT A-11


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS H

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS H CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON JUNE 11, 1998, AND BASED ON ITS ISSUE PRICE OF [
]%, INCLUDING ACCRUED INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY EQUAL
TO ITS INITIAL  PRINCIPAL  BALANCE (PLUS 8 DAYS OF INTEREST AT THE  PASS-THROUGH
RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT ("OID") FOR FEDERAL INCOME
TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS  REFLECTING THE PREPAYMENT  ASSUMPTION OF SCENARIO 1 (AS DESCRIBED IN
THE PROSPECTUS SUPPLEMENT DATED JUNE 1, 1998 WITH RESPECT TO THE OFFERING OF THE
CLASS A-1, CLASS A-2, CLASS A-3, CLASS X, CLASS B, CLASS C, CLASS D, CLASS E AND
CLASS F CERTIFICATES) USED TO PRICE THIS CERTIFICATE: (I) THE AMOUNT OF OID AS A
PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY
[ ]%; (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE, COMPOUNDED MONTHLY,
IS  APPROXIMATELY [ ]%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST
ACCRUAL  PERIOD (JUNE 11, 1998 TO JULY 3, 1998) AS A  PERCENTAGE  OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY [ ]%.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS H

Pass-Through Rate:  As determined in accordance with the
Pooling Agreement.

First Distribution Date:                          Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                                 Scheduled Final
Certificate Principal Amount of the               Distribution Date: June 2028
Class H Certificates:
$27,776,000

CUSIP:  61745M  GS 6                              Initial Certificate
                                                  Principal  Amount of
                                                  this Certificate:
ISIN:                                             $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class H Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class J, Class Q,
Class R, and Class LR Certificates (together with the Class H Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class H
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class H Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  H  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class H  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class H
Certificate of the entire Percentage Interest  represented by the within Class H
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  H
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>
<PAGE>





                                  EXHIBIT A-12


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS J

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE CERTIFICATE
REGISTRAR FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

PRINCIPAL  PAYMENTS ON THIS CERTIFICATE ARE PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN.  ACCORDINGLY,  THE  OUTSTANDING  CERTIFICATE  PRINCIPAL  AMOUNT  OF THIS
CERTIFICATE  AT ANY TIME  MAY BE LESS  THAN THE  INITIAL  CERTIFICATE  PRINCIPAL
AMOUNT SET FORTH BELOW.

THIS CLASS J CERTIFICATE IS SUBORDINATE TO CERTAIN OTHER CLASSES OF CERTIFICATES
TO THE EXTENT SET FORTH IN THE POOLING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN, OTHER THAN AN INSURANCE COMPANY USING THE ASSETS OF ITS
GENERAL  ACCOUNT UNDER  CIRCUMSTANCES  WHEREBY SUCH PURCHASE AND THE  SUBSEQUENT
HOLDING OF SUCH  CERTIFICATE BY SUCH INSURANCE  COMPANY WOULD BE EXEMPT FROM THE
PROHIBITED  TRANSACTION  PROVISIONS  OF ERISA AND SECTION 4975 OF THE CODE UNDER
PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60.  EACH PROSPECTIVE  TRANSFEREE OF
THIS CERTIFICATE  WILL BE REQUIRED TO DELIVER TO THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE,  (I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY IN THE
FORM OF EXHIBIT D-2 TO THE POOLING  AGREEMENT  REFERRED TO HEREIN,  STATING THAT
SUCH  PROSPECTIVE  TRANSFEREE  IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR (B)
ABOVE,  OR (II) AN OPINION OF COUNSEL WHICH  ESTABLISHES TO THE  SATISFACTION OF
THE DEPOSITOR,  THE CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND
HOLDING  OF THIS  CERTIFICATE  WILL NOT  RESULT IN THE  ASSETS OF THE TRUST FUND
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO TITLE I OF ERISA,  SECTION 4975
OF THE CODE OR  SIMILAR  LAW,  WILL NOT  CONSTITUTE  OR RESULT  IN A  PROHIBITED
TRANSACTION  WITHIN  THE  MEANING  OF  ERISA  OR  SECTION  4975 OF THE CODE OR A
MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR LAW, AND WILL NOT SUBJECT THE
MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE  DEPOSITOR,  THE  TRUSTEE OR THE
CERTIFICATE  REGISTRAR TO ANY OBLIGATION OR LIABILITY (INCLUDING  OBLIGATIONS OR
LIABILITIES UNDER ERISA, SECTION 4975 OF THE CODE OR SIMILAR LAW) IN ADDITION TO
THOSE SET FORTH IN THE POOLING AGREEMENT,  WHICH OPINION OF COUNSEL SHALL NOT BE
AN EXPENSE OF THE  TRUSTEE,  THE TRUST FUND,  THE MASTER  SERVICER,  THE SPECIAL
SERVICER,  THE  CERTIFICATE  REGISTRAR OR THE  DEPOSITOR.  EACH  TRANSFEREE OF A
BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO REPRESENT THAT IT IS NOT A PERSON
REFERRED TO IN CLAUSE (A) OR (B) ABOVE.

FOR U.S.  FEDERAL INCOME TAX PURPOSES,  THIS  CERTIFICATE  REPRESENTS A PRO RATA
UNDIVIDED BENEFICIAL INTEREST IN A "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE
INVESTMENT  CONDUIT,"  AS THOSE  TERMS ARE  DEFINED,  RESPECTIVELY,  IN SECTIONS
860G(a)(1) AND 860D OF THE CODE, AND CERTAIN OTHER ASSETS.

THIS  CERTIFICATE  IS ISSUED ON JUNE 11, 1998, AND BASED ON ITS ISSUE PRICE OF [
]%, INCLUDING ACCRUED INTEREST,  AND A STATED REDEMPTION PRICE AT MATURITY EQUAL
TO ITS INITIAL  PRINCIPAL  BALANCE (PLUS 8 DAYS OF INTEREST AT THE  PASS-THROUGH
RATE HEREON),  IS ISSUED WITH ORIGINAL ISSUE DISCOUNT ("OID") FOR FEDERAL INCOME
TAX PURPOSES.  ASSUMING THAT THIS  CERTIFICATE PAYS IN ACCORDANCE WITH PROJECTED
CASH FLOWS  REFLECTING THE PREPAYMENT  ASSUMPTION OF SCENARIO 1 (AS DESCRIBED IN
THE PROSPECTUS SUPPLEMENT DATED JUNE 1, 1998 WITH RESPECT TO THE OFFERING OF THE
CLASS A-1, CLASS A-2, CLASS A-3, CLASS X, CLASS B, CLASS C, CLASS D, CLASS E AND
CLASS F CERTIFICATES) USED TO PRICE THIS CERTIFICATE: (I) THE AMOUNT OF OID AS A
PERCENTAGE OF THE INITIAL PRINCIPAL BALANCE OF THIS CERTIFICATE IS APPROXIMATELY
[ ]%; (II) THE ANNUAL YIELD TO MATURITY OF THIS CERTIFICATE, COMPOUNDED MONTHLY,
IS  APPROXIMATELY [ ]%; AND (III) THE AMOUNT OF OID ALLOCABLE TO THE SHORT FIRST
ACCRUAL  PERIOD (JUNE 11, 1998 TO JULY 3, 1998) AS A  PERCENTAGE  OF THE INITIAL
PRINCIPAL  BALANCE OF THIS  CERTIFICATE,  CALCULATED USING THE EXACT METHOD,  IS
APPROXIMATELY [ ]%.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS J

Pass-Through Rate: As determined in accordance with the
Pooling Agreement.

First Distribution Date:                       Cut-Off Date: June 1, 1998
July 3, 1998

Aggregate Initial                              Scheduled Final
Certificate Principal Amount of the            Distribution Date: June 2028
Class J Certificates:
$13,888,151

CUSIP: 61745M  GT 4                            Initial Certificate
                                               Principal  Amount of
                                               this Certificate:
ISIN:                                          $

Common Code:

No.:  1

     This  certifies  that CEDE & CO. is the  registered  owner of a  beneficial
ownership interest in a Trust Fund,  including the distributions to be made with
respect to the Class J Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class Q,
Class R, and Class LR Certificates (together with the Class J Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This Certificate  represents a pro rata undivided  beneficial interest in 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 l986, as amended, and certain other assets.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented  by this  Certificate)  of that portion of the  aggregate  amount of
principal  and interest  then  distributable,  if any,  allocable to the Class J
Certificates  for such  Distribution  Date,  all as more fully  described in the
Pooling Agreement.

     Interest  accrued on this  Certificate  during an Interest  Accrual Period,
plus the aggregate unpaid Interest  Shortfall with respect to this  Certificate,
if any, will be payable on the related  Distribution Date to the extent provided
in the Pooling  Agreement.  The  "Interest  Accrual  Period" with respect to any
Distribution Date and with respect to each Class of Certificates is the calendar
month preceding the month in which such Distribution Date occurs.  Each Interest
Accrual Period with respect to each Class of  Certificates is assumed to consist
of 30 days.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class J Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  J  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class J  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class J
Certificate of the entire Percentage Interest  represented by the within Class J
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  J
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>





                                  EXHIBIT A-13


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS Q

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  USING ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH  INCLUDE
ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO INCLUDE
ASSETS OF PLANS) OR OTHER PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR USING THE
ASSETS OF ANY SUCH PLAN. EACH PROSPECTIVE TRANSFEREE OF THIS CERTIFICATE WILL BE
REQUIRED TO DELIVER TO THE DEPOSITOR, THE CERTIFICATE REGISTRAR AND THE TRUSTEE,
(I) A  REPRESENTATION  LETTER,  SUBSTANTIALLY  IN THE FORM OF EXHIBIT D-2 TO THE
POOLING AGREEMENT REFERRED TO HEREIN,  STATING THAT SUCH PROSPECTIVE  TRANSFEREE
IS NOT A PERSON  REFERRED  TO IN CLAUSE (A) OR (B) ABOVE,  OR (II) AN OPINION OF
COUNSEL WHICH ESTABLISHES TO THE SATISFACTION OF THE DEPOSITOR,  THE CERTIFICATE
REGISTRAR AND THE TRUSTEE THAT THE PURCHASE AND HOLDING OF THIS CERTIFICATE WILL
NOT RESULT IN THE ASSETS OF THE TRUST FUND BEING DEEMED TO BE "PLAN  ASSETS" AND
SUBJECT TO TITLE I OF ERISA OR SECTION 4975 OF THE CODE OR SIMILAR LAW, WILL NOT
CONSTITUTE  OR RESULT IN A PROHIBITED  TRANSACTION  WITHIN THE MEANING OF ERISA,
SECTION 4975 OF THE CODE OR A MATERIALLY SIMILAR  CHARACTERIZATION UNDER SIMILAR
LAW,  AND WILL NOT  SUBJECT  THE MASTER  SERVICER,  THE  SPECIAL  SERVICER,  THE
DEPOSITOR,  THE  TRUSTEE  OR THE  CERTIFICATE  REGISTRAR  TO ANY  OBLIGATION  OR
LIABILITY (INCLUDING OBLIGATIONS OR LIABILITIES UNDER ERISA, SECTION 4975 OF THE
CODE OR SIMILAR  LAW) IN ADDITION  TO THOSE SET FORTH IN THE POOLING  AGREEMENT,
WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE TRUST FUND,
THE MASTER  SERVICER,  THE SPECIAL  SERVICER,  THE CERTIFICATE  REGISTRAR OR THE
DEPOSITOR.  EACH  TRANSFEREE OF A BENEFICIAL  INTEREST HEREIN SHALL BE DEEMED TO
REPRESENT THAT IT IS NOT A PERSON REFERRED TO IN CLAUSE (A) OR (B) ABOVE.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS Q

Percentage Interest: 100%                             Cut-Off Date: June 1, 1998

No.:  1

     This certifies that Morgan Stanley  Capital I Inc. is the registered  owner
of an interest  in a Trust Fund,  including  the  distributions  to be made with
respect to the Class Q Certificates. The Trust Fund, described more fully below,
consists  primarily  of a pool of  Mortgage  Loans  secured  by  first  liens on
commercial  properties  and held in trust by the  Trustee  and  serviced  by the
Master  Servicer.  The Trust Fund was created,  and the Mortgage Loans are to be
serviced,  pursuant to the Pooling  Agreement (as defined below).  The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class J,
Class R, and Class LR Certificates (together with the Class Q Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     This  Certificate  represents a pro rata undivided  interest in the Default
Interest, subject to an obligation to pay interest on Advances.  Pursuant to the
terms of the Pooling  Agreement,  the Trustee,  or the Paying Agent on behalf of
the  Trustee,  will  distribute  (other  than  the  final  distribution  on  any
Certificate),  on the third Business Day of each month,  commencing in July 1998
(each  such  date,  a  "Distribution  Date"),  to the  Person in whose name this
Certificate is registered as of the related Record Date, an amount equal to such
Person's pro rata share (based on the  Percentage  Interest  represented by this
Certificate)  of that portion of the  aggregate  amount of Net Default  Interest
then  distributable,  if any,  allocable  to the Class Q  Certificates  for such
Distribution Date, all as more fully described in the Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS  WHEREOF,  the Trustee has caused this Class Q Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  Q  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class Q  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class Q
Certificate of the entire Percentage Interest  represented by the within Class Q
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  Q
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number



<PAGE>
<PAGE>





                                  EXHIBIT A-14


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS R

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE 144A,  AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING  THE  ASSETS  OF ANY  SUCH  PLAN.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE  WILL BE  REQUIRED  TO DELIVER  TO THE  DEPOSITOR,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE A REPRESENTATION LETTER,  SUBSTANTIALLY IN THE FORM OF
EXHIBIT D-2 TO THE POOLING AND SERVICING  AGREEMENT REFERRED TO HEREIN,  STATING
THAT SUCH  PROSPECTIVE  TRANSFEREE IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR
(B) ABOVE.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS 860G(a)(2) AND 860D OF THE CODE. A TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT  TO CERTAIN  RESTRICTIONS  ON  TRANSFERABILITY,  AS SET FORTH IN SECTION
5.02(1) OF THE POOLING AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO FURNISH
AN AFFIDAVIT TO THE TRANSFEROR  AND THE TRUSTEE TO THE EFFECT THAT,  AMONG OTHER
THINGS,  (A) IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN
CODE  SECTION  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (B) IT HAS  HISTORICALLY  PAID  ITS  DEBTS AS THEY  HAVE  COME DUE AND
INTENDS TO CONTINUE TO PAY ITS DEBTS AS THEY COME DUE IN THE FUTURE,  AND (C) IT
INTENDS TO PAY ANY TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME
DUE. ANY PURPORTED TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT
IS NOT A PERMITTED  TRANSFEREE  OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS
SHALL BE  ABSOLUTELY  NULL AND VOID AND SHALL  VEST NO  RIGHTS IN ANY  PURPORTED
TRANSFEREE.  IF THIS CERTIFICATE  REPRESENTS A "NON-ECONOMIC RESIDUAL INTEREST",
AS  DEFINED IN  TREASURY  REGULATIONS  SECTION  1.860E-l(c),  TRANSFERS  OF THIS
CERTIFICATE  MAY BE  DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO
SATISFY  A  REGULATORY  SAFE  HARBOR  UNDER  WHICH  SUCH  TRANSFERS  WILL NOT BE
DISREGARDED,  THE  TRANSFEROR  MAY BE REQUIRED,  AMONG OTHER THINGS,  TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED  TRANSFEREE.  THE HOLDER OF
THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED TO CONSENT TO
ACT AS "TAX MATTERS  PERSON" OF THE UPPER-TIER  REMIC AND TO THE  APPOINTMENT OF
THE  TRUSTEE  AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX  MATTERS  PERSON OR AS
OTHERWISE  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  TO PERFORM  THE
FUNCTIONS OF A "TAX MATTERS  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS R

Percentage Interest: 100%

No.:  1

     This  certifies  that  Morgan  Stanley  & Co.  Incorporated  is  owner  the
registered owner of an interest in a Trust Fund,  including the distributions to
be made with respect to the Class R Certificates. The Trust Fund, described more
fully below,  consists  primarily of a pool of Mortgage  Loans  secured by first
liens on commercial  properties and held in trust by the Trustee and serviced by
the Master Servicer.  The Trust Fund was created,  and the Mortgage Loans are to
be serviced, pursuant to the Pooling Agreement (as defined below). The Holder of
this  Certificate,  by virtue of the  acceptance  hereof,  assents to the terms,
provisions  and conditions of the Pooling  Agreement and is bound thereby.  Also
issued  under the Pooling  Agreement  are the Class A-1,  Class A-2,  Class A-3,
Class X, Class C, Class D, Class E, Class F, Class G, Class H, Class J, Class Q,
and  Class  LR  Certificates  (together  with  the  Class  R  Certificates,  the
"Certificates";  the Holders of Certificates  issued under the Pooling Agreement
are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This  Certificate  represents  a  "residual  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented by this Certificate) of the aggregate  amount, if any,  allocable to
the Class R Certificates for such Distribution Date, all as more fully described
in the Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>


     IN WITNESS  WHEREOF,  the Trustee has caused this Class R Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  R  Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class R  Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar  to issue a new Class R
Certificate of the entire Percentage Interest  represented by the within Class R
Certificates  to  the  above-named  Assignee(s)  and to  deliver  such  Class  R
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number




<PAGE>





                                  EXHIBIT A-15


                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS LR

THIS  CERTIFICATE  DOES  NOT  REPRESENT  AN  INTEREST  IN OR  OBLIGATION  OF THE
DEPOSITOR,  THE MASTER  SERVICER,  THE TRUSTEE,  THE UNDERWRITER OR ANY OF THEIR
RESPECTIVE  AFFILIATES.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY (A) PURSUANT TO RULE
144A  UNDER THE  SECURITIES  ACT TO AN  INSTITUTIONAL  INVESTOR  THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE 144A,  AND (B) IN
ACCORDANCE WITH ANY OTHER APPLICABLE  SECURITIES LAWS OF ANY STATE OF THE UNITED
STATES.

THIS  CERTIFICATE OR ANY INTEREST HEREIN SHOULD NOT BE PURCHASED BY A TRANSFEREE
THAT IS (A) AN EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT,  INCLUDING
AN INDIVIDUAL RETIREMENT ACCOUNT OR A KEOGH PLAN, WHICH IS SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  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) THAT IS 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 COLLECTIVE  INVESTMENT FUND IN WHICH SUCH PLANS ARE INVESTED, AN INSURANCE
COMPANY  THAT IS USING  ASSETS OF SEPARATE  ACCOUNTS OR GENERAL  ACCOUNTS  WHICH
INCLUDE ASSETS OF PLANS (OR WHICH ARE DEEMED PURSUANT TO ERISA OR SIMILAR LAW TO
INCLUDE  ASSETS OF PLANS) OR OTHER  PERSON  ACTING ON BEHALF OF ANY SUCH PLAN OR
USING  THE  ASSETS  OF ANY  SUCH  PLAN.  EACH  PROSPECTIVE  TRANSFEREE  OF  THIS
CERTIFICATE  WILL BE  REQUIRED  TO DELIVER  TO THE  DEPOSITOR,  THE  CERTIFICATE
REGISTRAR AND THE TRUSTEE A REPRESENTATION LETTER,  SUBSTANTIALLY IN THE FORM OF
EXHIBIT D-2 TO THE POOLING AND SERVICING  AGREEMENT REFERRED TO HEREIN,  STATING
THAT SUCH  PROSPECTIVE  TRANSFEREE IS NOT A PERSON  REFERRED TO IN CLAUSE (A) OR
(B) ABOVE.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "RESIDUAL INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT" AS THOSE  TERMS ARE  DEFINED,
RESPECTIVELY,  IN SECTIONS 860G(a)(2) AND 860D OF THE CODE. A TRANSFEREE OF THIS
CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE ACCEPTED THIS CERTIFICATE
SUBJECT  TO CERTAIN  RESTRICTIONS  ON  TRANSFERABILITY,  AS SET FORTH IN SECTION
5.02(1) OF THE POOLING AND SERVICING AGREEMENT, AND SHALL BE REQUIRED TO FURNISH
AN AFFIDAVIT TO THE TRANSFEROR  AND THE TRUSTEE TO THE EFFECT THAT,  AMONG OTHER
THINGS,  (A) IT IS NOT A DISQUALIFIED  ORGANIZATION,  AS SUCH TERM IS DEFINED IN
CODE  SECTION  860E(e)(5),  OR AN AGENT  (INCLUDING  A BROKER,  NOMINEE OR OTHER
MIDDLEMAN)  FOR SUCH  DISQUALIFIED  ORGANIZATION  AND IS  OTHERWISE  A PERMITTED
TRANSFEREE  (AS  DEFINED IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN),  (B) IT HAS  HISTORICALLY  PAID  ITS  DEBTS AS THEY  HAVE  COME DUE AND
INTENDS TO CONTINUE TO PAY ITS DEBTS AS THEY COME DUE IN THE FUTURE,  AND (C) IT
INTENDS TO PAY ANY TAXES ASSOCIATED WITH HOLDING THIS CERTIFICATE AS THEY BECOME
DUE. ANY PURPORTED TRANSFER TO A DISQUALIFIED  ORGANIZATION OR OTHER PERSON THAT
IS NOT A PERMITTED  TRANSFEREE  OR OTHERWISE IN VIOLATION OF THESE  RESTRICTIONS
SHALL BE  ABSOLUTELY  NULL AND VOID AND SHALL  VEST NO  RIGHTS IN ANY  PURPORTED
TRANSFEREE.  IF THIS CERTIFICATE  REPRESENTS A "NON-ECONOMIC RESIDUAL INTEREST",
AS  DEFINED IN  TREASURY  REGULATIONS  SECTION  1.860E-l(c),  TRANSFERS  OF THIS
CERTIFICATE  MAY BE  DISREGARDED  FOR FEDERAL  INCOME TAX PURPOSES.  IN ORDER TO
SATISFY  A  REGULATORY  SAFE  HARBOR  UNDER  WHICH  SUCH  TRANSFERS  WILL NOT BE
DISREGARDED,  THE  TRANSFEROR  MAY BE REQUIRED,  AMONG OTHER THINGS,  TO SATISFY
ITSELF AS TO THE FINANCIAL CONDITION OF THE PROPOSED  TRANSFEREE.  THE HOLDER OF
THIS CERTIFICATE,  BY ACCEPTANCE  HEREOF, IS DEEMED TO HAVE AGREED TO CONSENT TO
ACT AS "TAX MATTERS  PERSON" OF THE LOWER-TIER  REMIC AND TO THE  APPOINTMENT OF
THE  TRUSTEE  AS  ATTORNEY-IN-FACT  AND AGENT FOR THE TAX  MATTERS  PERSON OR AS
OTHERWISE  PROVIDED  IN THE  POOLING  AND  SERVICING  AGREEMENT  TO PERFORM  THE
FUNCTIONS OF A "TAX MATTERS  PERSON" FOR PURPOSES OF  SUBCHAPTER C OF CHAPTER 63
OF SUBTITLE F OF THE CODE.



<PAGE>



                          MORGAN STANLEY CAPITAL I INC.
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
                            SERIES 1998-XL1, CLASS LR

Percentage Interest: 100%

No.:  1

      This  certifies  that  Morgan  Stanley  & Co.  Incorporated  is owner  the
registered owner of an interest in a Trust Fund,  including the distributions to
be made with  respect to the Class LR  Certificates.  The Trust Fund,  described
more fully  below,  consists  primarily of a pool of Mortgage  Loans  secured by
first  liens on  commercial  properties  and held in  trust by the  Trustee  and
serviced by the Master  Servicer.  The Trust Fund was created,  and the Mortgage
Loans are to be serviced,  pursuant to the Pooling Agreement (as defined below).
The Holder of this Certificate,  by virtue of the acceptance hereof,  assents to
the terms,  provisions  and  conditions  of the Pooling  Agreement  and is bound
thereby.  Also issued under the Pooling  Agreement are the Class A-1, Class A-2,
Class A-3,  Class X, Class C, Class D, Class E, Class F, Class G, Class H, Class
J, Class Q, and Class R Certificates  (together with the Class LR  Certificates,
the  "Certificates";  the  Holders  of  Certificates  issued  under the  Pooling
Agreement are collectively referred to herein as "Certificateholders").

     This  Certificate is issued pursuant to, and in accordance  with, the terms
of a Pooling and  Servicing  Agreement,  dated as of June 1, 1998 (the  "Pooling
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee. To the extent not
defined herein,  capitalized  terms used herein shall have the meanings assigned
thereto in the Pooling Agreement.

     This  Certificate  represents  a  "residual  interest"  in a  "real  estate
mortgage  investment  conduit,"  as those terms are  defined,  respectively,  in
Sections 860G(a)(2) and 860D of the Internal Revenue Code of l986, as amended.

     The Trustee makes no representation or warranty as to any of the statements
contained  herein or the  validity or  sufficiency  of the  Certificates  or the
Mortgage  Loans and has executed  this  Certificate  in its limited  capacity as
Trustee under the Pooling Agreement.

     Pursuant to the terms of the Pooling Agreement,  the Trustee, or the Paying
Agent  on  behalf  of  the  Trustee,  will  distribute  (other  than  the  final
distribution  on any  Certificate),  on the third  Business  Day of each  month,
commencing in July 1998 (each such date, a "Distribution  Date"),  to the Person
in whose name this  Certificate  is registered as of the related Record Date, an
amount equal to such Person's pro rata share (based on the  Percentage  Interest
represented by this Certificate) of the aggregate  amount, if any,  allocable to
the  Class  LR  Certificates  for  such  Distribution  Date,  all as more  fully
described in the Pooling Agreement.

     All  distributions  (other than the final  distribution on any Certificate)
will be made by the Paying Agent to the persons in whose names the  Certificates
are  registered at the close of business on each Record Date,  which will be the
close of business on the last day of the month  immediately  preceding the month
in which such  Distribution  Date occurs,  or if such day is not a Business Day,
the immediately preceding Business Day. Such distributions shall be made on each
Distribution Date other than the Termination Date to each  Certificateholder  of
record on the related Record Date (a) by wire transfer of immediately  available
funds to the account of such Certificateholder at a bank or other entity located
in the  United  States  and  having  appropriate  facilities  therefor,  if such
Certificateholder  provides  the Trustee with wiring  instructions  no less than
five Business  Days prior to the related  Record Date, or otherwise (b) by check
mailed to such  Certificateholder.  The final  distribution on each  Certificate
shall be made in like manner,  but only upon  presentment  and surrender of such
Certificate  at the office of the Trustee or its agent  (which may be the Paying
Agent or the  Certificate  Registrar  acting as such agent) that is specified in
the notice to Certificateholders of such final distribution.

     Any funds not distributed on the Termination Date because of the failure of
any  Certificateholders to tender their Certificates shall be set aside and held
in trust for the account of the  appropriate  non-tendering  Certificateholders,
whereupon the Trust Fund shall terminate. If any Certificates as to which notice
of the  Termination  Date has been given pursuant to Section 9.01 of the Pooling
Agreement  shall not have been  surrendered for  cancellation  within six months
after the time specified in such notice,  the Trustee shall mail a second notice
to the  remaining  Certificateholders,  at  their  last  addresses  shown in the
Certificate  Register, to surrender their Certificates for cancellation in order
to receive,  from such funds held, the final  distribution with respect thereto.
If within one year after the second notice any  Certificate  shall not have been
surrendered  for  cancellation,  the Trustee may,  directly or through an agent,
take appropriate  steps to contact the remaining  Certificateholders  concerning
surrender  of their  Certificates.  The costs and expenses of  maintaining  such
funds and of contacting Certificateholders shall be paid out of the assets which
remain held. If within two years after the second notice any Certificates  shall
not have been  surrendered for  cancellation,  the Paying Agent shall pay to the
Class R Certificateholders  all amounts distributable to the Holders thereof. No
interest shall accrue or be payable to any  Certificateholder on any amount held
as a result of such Certificateholder's  failure to surrender its Certificate(s)
for final  payment  thereof  in  accordance  with  Section  9.01 of the  Pooling
Agreement.

     This  Certificate  is limited in right of payment to,  among other  things,
certain  collections  and recoveries in respect of the Mortgage  Loans,  as more
specifically set forth herein and in the Pooling Agreement.

     As provided  in the Pooling  Agreement,  the Trust Fund  includes  (i) such
Mortgage  Loans  as from  time to time are  subject  to the  Pooling  Agreement,
together  with the  Mortgage  Files  relating  thereto;  (ii) all  scheduled  or
unscheduled  payments on or  collections  in respect of the  Mortgage  Loans due
after the Cut-Off Date;  (iii) any REO Property;  (iv) all revenues  received in
respect of any REO Property;  (v) the Master Servicer's and the Trustee's rights
under the insurance  policies with respect to the Mortgage  Loans required to be
maintained pursuant to the Pooling Agreement and any proceeds thereof;  (vi) any
Assignments of Leases, Rents and Profits and any security agreements;  (vii) any
indemnities or guaranties  given as additional  security for any Mortgage Loans;
(viii) all assets deposited in the Lock-Box Accounts,  Cash Collateral Accounts,
Escrow  Accounts,  Reserve  Accounts (to the extent such assets in such accounts
are not  assets  of the  respective  Borrowers),  the  Collection  Account,  the
Lower-Tier  Distribution  Account,  the  Upper-Tier  Distribution  Account,  the
Deferred Interest  Distribution  Account, the Class Q Distribution  Account, and
any REO Account including  reinvestment  income thereon;  (ix) any environmental
indemnity  agreements relating to the Mortgaged  Properties;  (x) the rights and
remedies  under the Loan Sale  Agreement;  and (xi) the  proceeds  of any of the
foregoing.

     This Certificate does not purport to summarize the Pooling  Agreement,  and
reference is made to the Pooling Agreement for the interests,  rights, benefits,
obligations and duties evidenced hereby,  and the limitations  thereon,  and the
rights, duties and immunities of the Trustee.

     As provided in the Pooling Agreement and subject to certain limitations set
forth  therein,  this  Certificate is  transferable  or  exchangeable  only upon
surrender of this  Certificate  to the  Certificate  Registrar at the  Corporate
Trust Office together with an assignment and transfer (executed by the Holder or
his duly authorized attorney), subject to the applicable requirements in Article
V of the Pooling Agreement.  Upon surrender for registration of transfer of this
Certificate,  subject to the applicable requirements of Article V of the Pooling
Agreement,  the Trustee  shall execute and the  Authenticating  Agent shall duly
authenticate  in the name of the designated  transferee or  transferees,  one or
more new Certificates in Denominations of a like aggregate  Denomination of this
Certificate.  Such Certificates shall be delivered by the Certificate  Registrar
in accordance with Section 5.02(e) of the Pooling Agreement.

     Prior to due presentation of this Certificate for registration of transfer,
the Depositor,  the Master  Servicer,  the Special  Servicer,  the Trustee,  the
Certificate  Registrar,  any Paying Agent and any agent of any of them may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all  purposes,  and none of the  Depositor,  the Master  Servicer,  the  Special
Servicer, the Trustee, the Certificate Registrar,  any Paying Agent or any agent
of any of them shall be affected by any notice or knowledge to the contrary.

     No fee or service  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  Agreement other than for transfers to Institutional
Accredited Investors,  as also provided therein. In connection with any transfer
to a transferee that is not a QIB, the transferor shall reimburse the Trust Fund
for any  costs  (including  the cost of the  Certificate  Registrar's  counsel's
review of the documents and any legal  opinions,  submitted by the transferor or
transferee  to the  Certificate  Registrar as provided  herein)  incurred by the
Certificate  Registrar  in  connection  with  such  transfer.   The  Certificate
Registrar may require  payment by each  transferor of a sum  sufficient to cover
any tax,  expense or other  governmental  charge payable in connection  with any
such transfer.

     The Pooling  Agreement or any Custodial  Agreement may be amended from time
to time by the  Depositor,  the Master  Servicer,  the Special  Servicer and the
Trustee,  without the consent of any of the Certificateholders;  (i) to cure any
ambiguity; (ii) to correct or supplement any provisions in the Pooling Agreement
or any Custodial  Agreement that may be defective or inconsistent with any other
provisions in such agreement; (iii) to amend any provision thereof to the extent
necessary or desirable to maintain the status of each of the  Upper-Tier  REMIC,
and  Lower-Tier  REMIC as a REMIC,  or to prevent the imposition of any material
state or local taxes;  (iv) to amend or supplement  any  provisions in either of
such  agreements to the extent  necessary or desirable to maintain the rating or
ratings  assigned to each of the Classes of  Certificates by each Rating Agency;
(v) to amend or  supplement  any  provisions in either of such  agreements  that
shall  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder  not consenting thereto, as evidenced in writing by an Opinion
of  Counsel,  at the  expense  of the party  requesting  such  amendment,  or as
evidenced by confirmation in writing from each Rating Agency that such amendment
or supplement will not result in a  qualification,  withdrawal or downgrading of
the then-current ratings assigned to the Certificates, or (vi) to make any other
provisions  with  respect to  matters or  questions  arising  under the  Pooling
Agreement,  which shall not be  inconsistent  with the provisions of the Pooling
Agreement and will not result in a downgrade, qualification or withdrawal of the
then  current  rating or  ratings  then  assigned  to any  outstanding  Class of
Certificates, as confirmed by each Rating Agency in writing.

     Further, the Depositor,  the Master Servicer,  the Special Servicer and the
Trustee,  at any  time  and  from  time to  time,  without  the  consent  of the
Certificateholders,  may amend the Pooling Agreement to modify, eliminate or add
to any of its  provisions  to such extent as shall be  necessary to maintain the
qualification  of the Trust REMIC as two separate REMICs or of the Grantor Trust
as a grantor  trust,  or to prevent the  imposition of any  additional  material
state or local  taxes,  at all  times  that any  Certificates  are  outstanding;
provided,  however,  that such  action,  as  evidenced  by an Opinion of Counsel
(obtained at the expense of the Trust Fund), is necessary or helpful to maintain
such qualification or to prevent the imposition of any such taxes, and would not
adversely affect in any material respect the interest of any Certificateholder.

     The Pooling  Agreement or any Custodial  Agreement may also be amended from
time to time by the Depositor, the Master Servicer, the Special Servicer and the
Trustee with the consent of the Holders of Certificates evidencing 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  Agreement  or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall:

                  (i)      reduce  in any  manner  the  amount  of, or delay the
                           timing of, payments  received on Mortgage Loans which
                           are  required to be  distributed  on any  Certificate
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (ii)     change the percentages of Voting Rights of Holders of
                           Certificates  which are  required  to  consent to any
                           action  or  inaction  under  the  Pooling  Agreement,
                           without  the  consent  of  all  the  Holders  of  all
                           Certificates representing all Percentage Interests of
                           the Class or Classes affected thereby;

                  (iii)    alter the Servicing  Standard or the  obligations  of
                           the Master  Servicer,  the  Special  Servicer  or the
                           Trustee  to make a P&I  Advance or  Property  Advance
                           without   the   consent   of  the   Holders   of  all
                           Certificates   representing  all  of  the  Percentage
                           Interests of the Class or Classes  affected  thereby;
                           or

                  (iv)     amend any  section  of the  Pooling  Agreement  which
                           relates to the amendment thereof, without the consent
                           of all the Holders of all  Certificates  representing
                           all  Percentage  Interests  of the  Class or  Classes
                           affected thereby.

     The Depositor may effect an early  termination of the Trust Fund,  upon not
less than 30 days' prior  notice  given to the Trustee and Master  Servicer  any
time on or after the Early  Termination  Notice Date  (defined as any date as of
which the aggregate Stated Principal  Balance of the Mortgage Loans is less than
1.0% of the aggregate Stated  Principal  Balance of the Mortgage Loans as of the
Cut-Off Date) specifying the Anticipated Termination Date, by purchasing on such
date all,  but not less than all,  of the  Mortgage  Loans then  included in the
Trust Fund,  and all  property  acquired in respect of any Mortgage  Loan,  at a
purchase price, payable in cash, equal to not less than the greater of:

     (i)  the sum of

                           (A)   100% of the  unpaid  principal  balance of each
                                 Mortgage Loan, included in the Trust Fund as of
                                 the  last  day  of  the  month  preceding  such
                                 Distribution Date;

                           (B)   the fair  market  value of all  other  property
                                 included  in the Trust  Fund as of the last day
                                 of the month preceding such Distribution  Date,
                                 as  determined  by  an  Independent   appraiser
                                 acceptable  to the  Master  Servicer  as of the
                                 date  not more  than 30 days  prior to the last
                                 day of the month  preceding  such  Distribution
                                 Date;

                           (C)   all unpaid  interest  accrued on such principal
                                 balance of each such Mortgage  Loan  (including
                                 for this purpose any Mortgage  Loan as to which
                                 title to the  related  Mortgaged  Property  has
                                 been  acquired) at the Mortgage  Rate (plus the
                                 Excess Rate, to the extent  applicable)  to the
                                 last  day  of  the  Interest   Accrual   Period
                                 preceding such Distribution Date;

                           (D)   the aggregate  amount of unreimbursed  Property
                                 Advances,  and unpaid  Servicing Fees,  Special
                                 Servicing Compensation,  Trustee Fees and Trust
                                 Fund  expenses,  in  each  case  to the  extent
                                 permitted  under  the  Pooling  Agreement  with
                                 interest  on all  unreimbursed  Advances at the
                                 Advance Rate; and

     (ii) the aggregate fair market value of the Mortgage  Loans,  and all other
          property  acquired in respect of any Mortgage  Loan in the Trust Fund,
          on the last day of the month  preceding  such  Distribution  Date,  as
          determined  by an  Independent  appraiser  acceptable  to  the  Master
          Servicer  as of a date not more than 30 days  prior to the last day of
          the month preceding such Distribution Date,  together with one month's
          interest thereon at the related Mortgage Rates.

     The Master  Servicer or, if the Master  Servicer  does not, any Holder of a
Class LR Certificate representing greater than a 50% Percentage Interest in such
Class,  may also effect such  termination as provided above if it first notifies
the Depositor, or the Depositor and the Master Servicer,  respectively,  through
the Trustee of its  intention  to do so in writing at least 30 days prior to the
Early Termination  Notice Date and neither the Depositor nor the Master Servicer
as the case may be,  terminates  the Trust Fund as  described  above within such
30-day  period.  All costs and expenses  incurred by any and all parties to this
Agreement or by the Trust Fund in  connection  with the purchase of the Mortgage
Loans and other  assets of the Trust Fund  pursuant  to  Section  9.01(c) of the
Pooling  Agreement  shall be borne by the party  exercising its purchase  rights
hereunder.   The  Trustee  shall  be  entitled  to  rely   conclusively  on  any
determination  made by an Independent  appraiser  pursuant to Section 9.01(c) of
the Pooling Agreement.

     The respective obligations and responsibilities of the Master Servicer, the
Special Servicer, the Depositor and the Trustee created by the Pooling Agreement
with  respect to the  Certificates  (other than the  obligation  to make certain
payments and to send certain notices to  Certificateholders  as set forth in the
Pooling Agreement) shall terminate  immediately  following the occurrence of the
last action  required  to be taken by the Trustee  pursuant to Article IX of the
Pooling Agreement on the Termination Date; provided,  however,  that in no event
shall the trust created  thereby  continue  beyond the  expiration of twenty-one
years  from the  death of the last  survivor  of the  descendants  of  Joseph P.
Kennedy, the late ambassador of the United States to the United Kingdom,  living
on the date of the Pooling Agreement.

     Unless the  Certificate  of  Authentication  on this  Certificate  has been
executed by the Trustee or on its behalf by the Authenticating  Agent, by manual
signature,  this  Certificate  shall not be entitled  to any  benefit  under the
Pooling Agreement or be valid for any purpose.



<PAGE>



     IN WITNESS WHEREOF,  the Trustee has caused this Class LR Certificate to be
duly executed.

Dated: June ---, 1998

                                     STATE STREET BANK AND TRUST COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Trustee

                                     By:--------------------------------------
                                                 Authorized Officer





                          Certificate of Authentication

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

     This  is  one  of the  Class  LR Certificates  referred  to in the  Pooling
Agreement.

Dated: June ---, 1998

                                     STATE  STREET BANK AND TRUST  COMPANY,  
                                     not in its  individual capacity but 
                                     solely as Authenticating Agent

                                     By:--------------------------------------
                                                 Authorized Officer

<PAGE>



                                   ASSIGNMENT

     FOR  VALUE  RECEIVED,  the  undersigned   ("Assignor(s)")  hereby  sell(s),
assign(s) and  transfer(s)  unto  ----------------------------------------------
- --------------------------------------------------------------------------------
(please print or typewrite name(s) and address(es), including postal zip code(s)
of assignee(s))  ("Assignee(s)") the entire Percentage  Interest  represented by
the within Class LR Certificate  and hereby  authorize(s)  the  registration  of
transfer of such  interest to  Assignee(s)  on the  Certificate  Register of the
Trust Fund.

     I (we)  further  direct the  Certificate  Registrar to issue a new Class LR
Certificate of the entire Percentage Interest represented by the within Class LR
Certificates  to the  above-named  Assignee(s)  and to  deliver  such  Class  LR
Certificate to the following address:

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


Date: -----------------                      -----------------------------------
                                             Signature by or on behalf of
                                             Assignor(s)


                                             -----------------------------------
                                             Taxpayer Identification Number



<PAGE>



                            DISTRIBUTION INSTRUCTIONS

     The Assignee(s)  should include the following for purposes of distribution:
- --------------------------------------------------------------------------------
     Address  of the  Assignee(s)  for the  purpose  of  receiving  notices  and
distributions:
- -----------------------------------------------------------------------------

     Distributions,  if being made by wire  transfer  in  immediately  available
funds to ----------------- for the account of -------------------------- account
number ----------------------------.

     This   information  is  provided  by ---------------------------------  the
Assignee(s) named above, or ------------------------------------- as its (their)
agent.

                                       By:  ------------------------------------


                                            ------------------------------------
                                            [Please print or type name(s)]

                                            ------------------------------------
                                            Title:

                                            ------------------------------------
                                            Taxpayer Identification Number
<PAGE>


                                    EXHIBIT B

                             MORTGAGE LOAN SCHEDULE




<TABLE>
<CAPTION>
                                                                                           Original        Cut-Off            
MS     Loan                                                                                Principal       Date
Num    Number   Loan Name                 Borrower's Name                                  Balance         Principal Balance
<S>     <C>    <C>                        <C>                                              <C>             <C>    

13      1       Hotel Del Coronado        L-O Coronado Holding II, Inc.                    166,000,000     164,947,035 
                                        
43      2       CenterAmerica Pool        CenterAmerica Capital Partnership, L.P.          163,000,000     163,000,000 
                                        
87      3       Wells Fargo Tower         North Tower, LLC                                 144,000,000     143,855,648 
                                        
22      4       West Town Mall            West Town Mall Joint Venture                      76,000,000      76,000,000 
                                        
        5       Magellan Apartment Pool   Magellan Apartment Pool                           75,500,000      75,113,551
                                        
                                          Magellan Acacia Park Limited Partnership            -                -
                                          Magellan Bradbury Place Limited Partnership         -                -
                                          Magellan Canterbury Hills Limited Partnership       -                -
                                          Magellan Dobson Springs Limited Partnership         -                -
                                          Magellan El Royale Limited Partnership              -                -
                                          Magellan Harbor Grand Limited Partnership           -                -
                                          Magellan Las Palmas Limited Partnership             -                -
                                          Magellan Maryland Meadows Limited Partnership       -                -
                                          Magellan Northwood Village Limited Partnership      -                -
                                          Magellan Rancho De Las Brisas Limited Partnership   -                -
23                                        Magellan Sea Bluffs Limited Partnership             -                -
                                                                                           
2       6       Glenborough Pool          Glenborough Fund V, Limited Partnership           60,000,000      59,465,982
                                        
37      7       EQR Apartment Pool        EQR-Flatlands, L.L.C.                             50,000,000      50,000,000
                                        
35      8       Charlestowne Mall         Charlestowne Mall, L.L.C.                         50,000,000      50,000,000
                                        
14      9       Ramco-Gershenson Pool     Ramco Properties Associates
                                            Limited Partnership                             50,000,000      49,761,281
                                                
1       10      Courthouse Plaza I        Courthouse Plaza Associates 
                                            Limited Partnership                             48,900,000      48,704,653
                                                
36      11      Quail Springs Mall        Dajay Associates                                  45,000,000      45,000,000
                                                
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                                                   Original
MS     Loan                                                                                 Original  Remaining    Amort 
Num    Number   Loan Name                 Borrower's Name                                   Term      Term         Term
<S>     <C>    <C>                        <C>                      

13      1       Hotel Del Coronado        L-O Coronado Holding II, Inc.                       120     115           300 
                                                                                            
43      2       CenterAmerica Pool        CenterAmerica Capital Partnership, L.P.             120     120           360 
                                                                                            
87      3       Wells Fargo Tower         North Tower, LLC                                     84      83           300 
                                                                                            
22      4       West Town Mall            West Town Mall Joint Venture                        126     119           NA
                                                                                            
        5       Magellan Apartment Pool   Magellan Apartment Pool                             120     113           360 
                                                                                            
                                          Magellan Acacia Park Limited Partnership              -       -            -
                                          Magellan Bradbury Place Limited Partnership           -       -            -
                                          Magellan Canterbury Hills Limited Partnership         -       -            -
                                          Magellan Dobson Springs Limited Partnership           -       -            -
                                          Magellan El Royale Limited Partnership                -       -            -
                                          Magellan Harbor Grand Limited Partnership             -       -            -
                                          Magellan Las Palmas Limited Partnership               -       -            -
                                          Magellan Maryland Meadows Limited Partnership         -       -            -
                                          Magellan Northwood Village Limited Partnership        -       -            -
                                          Magellan Rancho De Las Brisas Limited Partnership     -       -            -
23                                        Magellan Sea Bluffs Limited Partnership               -       -            -
                                                                                                                
2       6       Glenborough Pool          Glenborough Fund V, Limited Partnership             120     112           298 
                                                                                                                 
37      7       EQR Apartment Pool        EQR-Flatlands, L.L.C.                               120     119           NA
                                                                                                                 
35      8       Charlestowne Mall         Charlestowne Mall, L.L.C.                            84      81           360 
                                                                                                                 
14      9       Ramco-Gershenson Pool     Ramco Properties Associates                                            
                                            Limited Partnership                               120     114           360 
                                                                                                                 
1       10      Courthouse Plaza I        Courthouse Plaza Associates                                            
                                            Limited Partnership                               120     115           360 
                                                                                                                 
36      11      Quail Springs Mall        Dajay Associates                                    120     120           360 
                                                                                            
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                                 Remaining          
MS     Loan                                                                                      Amort
Num    Number   Loan Name                 Borrower's Name                                        Term               Monthly Payment
<S>     <C>    <C>                        <C>                                         
                                                                                      
13      1       Hotel Del Coronado        L-O Coronado Holding II, Inc.                            295                1,162,685
                                                                                            
43      2       CenterAmerica Pool        CenterAmerica Capital Partnership, L.P.                  360                1,048,562
                                                                                            
87      3       Wells Fargo Tower         North Tower, LLC                                         299                1,033,432
                                                                                            
22      4       West Town Mall            West Town Mall Joint Venture                              NA                  437,000
                                                                                            
        5       Magellan Apartment Pool   Magellan Apartment Pool                                  353                  516,580
                                                                                            
                                          Magellan Acacia Park Limited Partnership                  -                       -
                                          Magellan Bradbury Place Limited Partnership               -                       -
                                          Magellan Canterbury Hills Limited Partnership             -                       -
                                          Magellan Dobson Springs Limited Partnership               -                       -
                                          Magellan El Royale Limited Partnership                    -                       -
                                          Magellan Harbor Grand Limited Partnership                 -                       -
                                          Magellan Las Palmas Limited Partnership                   -                       -
                                          Magellan Maryland Meadows Limited Partnership             -                       -
                                          Magellan Northwood Village Limited Partnership            -                       -
                                          Magellan Rancho De Las Brisas Limited Partnership         -                       -
23                                        Magellan Sea Bluffs Limited Partnership                   -                       -
                                                                                                             
2       6       Glenborough Pool          Glenborough Fund V, Limited Partnership                  290                  442,882
                                                                                            
37      7       EQR Apartment Pool        EQR-Flatlands, L.L.C.                                     NA                  282,917
                                                                                            
35      8       Charlestowne Mall         Charlestowne Mall, L.L.C.                                357                  357,515
                                                                                            
14      9       Ramco-Gershenson Pool     Ramco Properties Associates                              
                                            Limited Partnership                                    354                  326,962
                                                                                                                               
1       10      Courthouse Plaza I        Courthouse Plaza Associates                                                          
                                             Limited Partnership                                   355                  331,596

36      11      Quail Springs Mall        Dajay Associates                                         360                  293,966
</TABLE>    
<PAGE>
<TABLE>
<CAPTION>

MS     Loan                                                                         
Num    Number   Loan Name                 Borrower's Name                           Mortgage Rate   Default Rate  Excess Rate
<S>     <C>    <C>                        <C>                                       <S>             <S>           <S>
                                                                                    
13      1       Hotel Del Coronado        L-O Coronado Holding II, Inc.                     6.90%       11.90%    2.00%
                                                                                                                  
43      2       CenterAmerica Pool        CenterAmerica Capital Partnership, L.P.           6.67%       11.67%    2.00%
                                                                                                                  
87      3       Wells Fargo Tower         North Tower, LLC                                  7.17%       11.17%    2.00%
                                                                                                                  
22      4       West Town Mall            West Town Mall Joint Venture                      6.90%       9.90%     2.00%
                                                                                                                  
        5       Magellan Apartment Pool   Magellan Apartment Pool                           7.28%       12.28%    2.00%
                                                                                                                  
                                          Magellan Acacia Park Limited Partnership            -           -         -
                                          Magellan Bradbury Place Limited Partnership         -           -         -
                                          Magellan Canterbury Hills Limited Partnership       -           -         -
                                          Magellan Dobson Springs Limited Partnership         -           -         -
                                          Magellan El Royale Limited Partnership              -           -         -
                                          Magellan Harbor Grand Limited Partnership           -           -         -
                                          Magellan Las Palmas Limited Partnership             -           -         -
                                          Magellan Maryland Meadows Limited Partnership       -           -         -
                                          Magellan Northwood Village Limited Partnership      -           -         -
                                          Magellan Rancho De Las Brisas Limited Partnership   -           -         -
23                                        Magellan Sea Bluffs Limited Partnership             -           -         -
                                                                                                                         
2       6       Glenborough Pool          Glenborough Fund V, Limited Partnership           7.50%       12.50%    2.00%
                                                                                                                  
37      7       EQR Apartment Pool        EQR-Flatlands, L.L.C.                             6.79%       11.79%    2.00%
                                                                                                                  
35      8       Charlestowne Mall         Charlestowne Mall, L.L.C.                         7.73%       12.73%    2.00%
                                                                                                                  
14      9       Ramco-Gershenson Pool     Ramco Properties Associates                       
                                            Limited Partnership                             6.83%       11.83%    2.00%
                                                                                            
1       10      Courthouse Plaza I        Courthouse Plaza Associates                                             
                                            Limited Partnership                             7.19%       12.19%    2.00%
                                                                                                                  
36      11      Quail Springs Mall        Dajay Associates                                  6.82%       9.82%     2.00%
                                                                                                                  
</TABLE>
<PAGE>
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
MS     Loan                                                                                Revised             Net 
Num    Number   Loan Name                 Borrower's Name                                  Mortgage Rate       Mortgage Rate
<S>     <C>    <C>                        <C>                                                 <C>               <C>


13      1       Hotel Del Coronado        L-O Coronado Holding II, Inc.                        8.90%            6.87%
                                                                                                                
43      2       CenterAmerica Pool        CenterAmerica Capital Partnership, L.P.              8.67%            6.64%
                                                                                                                
87      3       Wells Fargo Tower         North Tower, LLC                                     9.17%            7.14%
                                                                                                                
22      4       West Town Mall            West Town Mall Joint Venture                         8.90%            6.87%
                                                                                                                
        5       Magellan Apartment Pool   Magellan Apartment Pool                              9.28%            7.25%
                                                                                                                
                                          Magellan Acacia Park Limited Partnership             -                -
                                          Magellan Bradbury Place Limited Partnership          -                -
                                          Magellan Canterbury Hills Limited Partnership        -                -
                                          Magellan Dobson Springs Limited Partnership          -                -
                                          Magellan El Royale Limited Partnership               -                -
                                          Magellan Harbor Grand Limited Partnership            -                -
                                          Magellan Las Palmas Limited Partnership              -                -
                                          Magellan Maryland Meadows Limited Partnership        -                -
                                          Magellan Northwood Village Limited Partnership       -                -
                                          Magellan Rancho De Las Brisas Limited Partnership    -                -
23                                        Magellan Sea Bluffs Limited Partnership              -                -
                                                                                                                 
2       6       Glenborough Pool          Glenborough Fund V, Limited Partnership              9.50%            7.47%
                                                                                                                 
37      7       EQR Apartment Pool        EQR-Flatlands, L.L.C.                                8.79%            6.76%
                                                                                                                
35      8       Charlestowne Mall         Charlestowne Mall, L.L.C.                            9.73%            7.70%
                                                                                                                
14      9       Ramco-Gershenson Pool     Ramco Properties Associates                                           
                                            Limited Partnership                                8.83%            6.80%
                                                                                                                
1       10      Courthouse Plaza I        Courthouse Plaza Associates                                           
                                            Limited Partnership                                9.19%            7.16%
                                                                                                                
36      11      Quail Springs Mall        Dajay Associates                                     8.82%            6.79%

                                                                                                                
                                                                                                             
</TABLE>
<PAGE>
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
MS     Loan                                                                                   Servicing        Day Count  
Num    Number   Loan Name                 Borrower's Name                                     Fee Rate         Convention
<S>     <C>    <C>                        <C>                                                 <C>               <C>
                                                                                
                                                                                
13      1       Hotel Del Coronado        L-O Coronado Holding II, Inc.                        0.0280%            30/360
                                                                                               
43      2       CenterAmerica Pool        CenterAmerica Capital Partnership, L.P.              0.0280%           Act/360
                                                                                               
87      3       Wells Fargo Tower         North Tower, LLC                                     0.0280%           Act/360
                                                                                               
22      4       West Town Mall            West Town Mall Joint Venture                         0.0280%            30/360
                                                                                               
        5       Magellan Apartment Pool   Magellan Apartment Pool                              0.0280%           Act/360
                                                                                               
                                          Magellan Acacia Park Limited Partnership                -                  -
                                          Magellan Bradbury Place Limited Partnership             -                  -
                                          Magellan Canterbury Hills Limited Partnership           -                  -
                                          Magellan Dobson Springs Limited Partnership             -                  -
                                          Magellan El Royale Limited Partnership                  -                  -
                                          Magellan Harbor Grand Limited Partnership               -                  -
                                          Magellan Las Palmas Limited Partnership                 -                  -
                                          Magellan Maryland Meadows Limited Partnership           -                  -
                                          Magellan Northwood Village Limited Partnership          -                  -
                                          Magellan Rancho De Las Brisas Limited Partnership       -                  -
23                                        Magellan Sea Bluffs Limited Partnership                 -                  -
                                                                                               
2       6       Glenborough Pool          Glenborough Fund V, Limited Partnership              0.0330%          Act/360
                                                                                               
37      7       EQR Apartment Pool        EQR-Flatlands, L.L.C.                                0.0280%          Act/360
                                                                                               
35      8       Charlestowne Mall         Charlestowne Mall, L.L.C.                            0.0280%          Act/360
                                                                                               
14      9       Ramco-Gershenson Pool     Ramco Properties Associates                          0.0280%          Act/360
                                            Limited Partnership                                
                                                                                               
1       10      Courthouse Plaza I        Courthouse Plaza Associates                          0.0280%           30/360
                                            Limited Partnership                                
                                                                                               
36      11      Quail Springs Mall        Dajay Associates                                     0.0280%          Act/360
                                                                                               
                                                                                               
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

MS     Loan                                                                                   Cut-Off        Number of
Num    Number   Loan Name                 Borrower's Name                                     LTV            Properties
<S>     <C>    <C>                        <C>                                                  <C>            <C>
                                                                                
                                                                                
13      1       Hotel Del Coronado        L-O Coronado Holding II, Inc.                        49.98%           1 
                                                                                               
43      2       CenterAmerica Pool        CenterAmerica Capital Partnership, L.P.              61.26%          44 
                                                                                               
87      3       Wells Fargo Tower         North Tower, LLC                                     61.22%           1 
                                                                                               
22      4       West Town Mall            West Town Mall Joint Venture                         47.50%           1 
                                                                                               
        5       Magellan Apartment Pool   Magellan Apartment Pool                              79.25%          11 
                                                                                               
                                          Magellan Acacia Park Limited Partnership             -               -
                                          Magellan Bradbury Place Limited Partnership          -               -
                                          Magellan Canterbury Hills Limited Partnership        -               -
                                          Magellan Dobson Springs Limited Partnership          -               -
                                          Magellan El Royale Limited Partnership               -               -
                                          Magellan Harbor Grand Limited Partnership            -               -
                                          Magellan Las Palmas Limited Partnership              -               -
                                          Magellan Maryland Meadows Limited Partnership        -               -
                                          Magellan Northwood Village Limited Partnership       -               -
                                          Magellan Rancho De Las Brisas Limited Partnership    -               -
23                                        Magellan Sea Bluffs Limited Partnership              -               -
                                                                                                             
2       6       Glenborough Pool          Glenborough Fund V, Limited Partnership              51.31%          10 
                                                                                                             
37      7       EQR Apartment Pool        EQR-Flatlands, L.L.C.                                49.68%          5 
                                                                                                             
35      8       Charlestowne Mall         Charlestowne Mall, L.L.C.                            57.74%          1 
                                                                                                             
14      9       Ramco-Gershenson Pool     Ramco Properties Associates                                        
                                            Limited Partnership                                64.63%          7 
                                                                                                             
1       10      Courthouse Plaza I        Courthouse Plaza Associates                                        
                                            Limited Partnership                                70.48%          1 
                                                                                                             
36      11      Quail Springs Mall        Dajay Associates                                     52.66%          1 
                                                                                 
                                                                                               
</TABLE>                     
<PAGE>



                                   EXHIBIT C-1

        AFFIDAVIT PURSUANT TO SECTION 860E(e)(4) OF THE INTERNAL REVENUE
                            CODE OF 1986, AS AMENDED

STATE OF NEW YORK           )

                            ) ss.:

COUNTY OF NEW YORK          )

     -----------------------, being first duly sworn, deposes and says:

     1.  That  he/she is a --------------------  of  ---------------------  (the
"Purchaser"),  a ----------------  duly organized and existing under the laws of
the State of -------------, on behalf of which he makes this affidavit.

     2. That the Purchaser's Taxpayer Identification Number is ----------------.

     3. That the  Purchaser  of the Morgan  Stanley  Capital I Inc.,  Commercial
Mortgage Pass-Through Certificates, Series 1998-XL I, Class [R] [LR] (the "Class
[R] [LR] Certificate") is a Permitted Transferee (as defined in Article I of the
Pooling and Servicing  Agreement,  dated as of June 1, 1998, by and among Morgan
Stanley  Capital I Inc., as Depositor,  Midland Loan  Services,  Inc., as Master
Servicer,  Clarion Partners,  LLC, as Special Servicer and State Street Bank and
Trust  Company,  as Trustee  (the  "Pooling  and  Servicing  Agreement"),  or is
acquiring  the  Class  [R] [LR]  Certificate  for the  account  of,  or as agent
(including as a broker, nominee, or other middleman) for, a Permitted Transferee
and has received  from such person or entity an affidavit  substantially  in the
form of this affidavit.

     4. That the Purchaser historically has paid its debts as they have come due
and  intends to pay its debts as they come due in the  future and the  Purchaser
intends to pay taxes  associated with holding the Class [R] [LR]  Certificate as
they become due.

     5. That the Purchaser  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 Purchaser  will not transfer the Class [R] [LR]  Certificate to
any person or entity from which the  Purchaser  has not  received  an  affidavit
substantially  in the form of this  affidavit or as to which the  Purchaser  has
actual  knowledge that the requirements set forth in paragraph 3, paragraph 4 or
paragraph 7 hereof are not  satisfied or that the  Purchaser  has reason to know
does not satisfy the requirements set forth in paragraph 4 hereof.

     7. That the  Purchaser  is not a  Disqualified  Non-U.S.  Person and is not
purchasing  the Class [R] [LR]  Certificate  for the  account of, or as an agent
(including as a broker, nominee or other middleman) for, a Disqualified Non-U.S.
Person.

     8.  That  the  Purchaser  agrees  to such  amendments  of the  Pooling  and
Servicing Agreement as may be required to further effectuate the restrictions on
transfer   of  the  Class  [R]  [LR]   Certificate   to  such  a   "disqualified
organization,"  an  agent  thereof,  or a  person  that  does  not  satisfy  the
requirements of paragraph 4 and paragraph 7 hereof.

     9. That,  if a "tax  matters  person" is  required  to be  designated  with
respect to the [Upper-Tier  REMIC]  [Lower-Tier  REMIC], the Purchaser 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 4.04 of the
Pooling and Servicing  Agreement,  and agrees to the irrevocable  designation of
the Trustee as the Purchaser's  agent in performing the function of "tax matters
person."

     10. The Purchaser  agrees to be bound by and to abide by the  provisions of
Section 5.02 of the Pooling and Servicing Agreement  concerning  registration of
the transfer and exchange of the Class [R] [LR] Certificate.

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

     IN WITNESS WHEREOF, the Purchaser has caused this instrument to be executed
on its behalf by its -------------------- this ---th day of ----------, 199--.


                                    [Purchaser]

                                    By:-------------------------------
                                    Title:----------------------------
                                    Name:-----------------------------



<PAGE>



     The above-named --------------------  personally  appeared before me and is
known  or  proved  to me to be  the  same  person  who  executed  the  foregoing
instrument and to be the ----------------- of the Purchaser, and acknowledged to
me that he/she  executed  the same as his/her free act and deed and the free act
and deed of the Purchaser.

     Subscribed and sworn before me this --th day of -----------------, 199-.


                                            NOTARY PUBLIC
                                            COUNTY OF
                                            STATE OF

 
                                            My  commission  expires the --th day
                                            of ---------------, 199-.





<PAGE>



                                   EXHIBIT C-2

                            FORM OF TRANSFEROR LETTER

                                                                          [Date]

[CERTIFICATE REGISTRAR]


                  Re:  Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
                       Pass-Through Certificates, Series 1998-XL1

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 information contained in paragraph 4 thereof is not true.

                                            Very truly yours,

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





<PAGE>

                                   EXHIBIT D-1

                    FORM OF INVESTMENT REPRESENTATION LETTER

State Street Bank and Trust Company, as Trustee
and Certificate Registrar
Corporate Trust Department - 5th Floor
Two International Place
Boston, Massachusetts  02110
Attn: Morgan Stanley Series 1998-XL1


Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036
Attention:----------------


                  Re: Transfer  of  Morgan  Stanley  Capital  I  Inc.,Commercial
                      Mortgage Pass-Through Certificates, Series 1998-XL1,
                      Class[   ]

Ladies and Gentlemen:

     This  letter is  delivered  pursuant  to Section  5.02 of the  Pooling  and
Servicing  Agreement,  dated as of June 1,  1998  (the  "Pooling  and  Servicing
Agreement"),  by and among Morgan Stanley Capital I Inc., as Depositor,  Midland
Loan  Services,  Inc., as Master  Servicer,  Clarion  Partners,  LLC, as Special
Servicer and State Street Bank and Trust Company,  as Trustee,  on behalf of the
holders  of Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage  Pass-Through
Certificates,  Series  1998-XL1  (the  "Certificates")  in  connection  with the
transfer by ---------------- (the "Seller") to the undersigned (the "Purchaser")
of  $----------------  aggregate  Certificate  Principal  Amount  of  Class  [-]
Certificates,  in  certificated  fully  registered  form, or, if  applicable,  a
beneficial interest of such aggregate  Certificate Principal Amount in a Private
Global Certificate  (either such interest,  the "Transferred  Interest").  Terms
used but not defined  herein  shall have the  meanings  ascribed  thereto in the
Pooling and Servicing Agreement.

     In connection  with such transfer,  the undersigned  hereby  represents and
warrants to you as follows:





     [[For Institutional Accredited Investors only.]

     1. We are an  "institutional  accredited  investor" (an entity  meeting the
requirements  of Rule  501(a)(1),  (2),  (3) or (7) of  Regulation  D under  the
Securities  Act (as defined  below)) and have such  knowledge and  experience in
financial  and business  matters as to be capable of  evaluating  the merits and
risks of our investment in the Transferred Interest, and we and any accounts for
which we are  acting  are  each  able to bear  the  economic  risk of our or its
investment.  We are acquiring the Transferred  Interest  purchased by us for our
own  account  or for one or more  accounts  (each of which is an  "institutional
accredited   investor")  as  to  each  of  which  we  exercise  sole  investment
discretion. The Purchaser hereby undertakes to reimburse the Trust for any costs
incurred by it in connection with this transfer.]

     [[For Qualified Institutional Buyers only.]

     1. The Purchaser is a "qualified institutional buyer" within the meaning of
Rule 144A (as defined  below)  promulgated  under the Securities Act (as defined
below).  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 Transferred Interest (a) for
investment for the  Purchaser's  own account or (b) for resale to (i) "qualified
institutional  buyers" in transactions under Rule 144A ("Rule 144A") promulgated
under  the   Securities  Act  of  1933  (the   "Securities   Act")  or  (ii)  to
"institutional accredited investors" meeting the requirements of Rule 501(a)(1),
(2), (3) or (7) of Regulation D  promulgated  under the  Securities  Act, if the
Purchaser is a "qualified institutional buyer", or pursuant to an exemption from
the registration  requirements of the Securities Act provided by Rule 144A under
the Securities Act (if applicable),  subject in the case of this clause (ii) and
to (a) the receipt by the Certificate Registrar of a letter substantially in the
form  hereof,  (b) the  receipt by the  Certificate  Registrar  of an opinion of
counsel  acceptable to the  Certificate  Registrar  that such  reoffer,  resale,
pledge or transfer is in compliance  with the Securities  Act, and (c) a written
undertaking  to reimburse  the Trust for any costs  incurred by it in connection
with the proposed transfer. It understands that the Transferred Interest has not
been  registered  under the Securities  Act, by reason of a specified  exemption
from the  registration  provisions of the  Securities Act which may depend upon,
among other things,  the bona fide nature of the Purchaser's  investment  intent
(or intent to resell to only certain investors in certain exempted transactions)
as expressed herein.

     3. The Purchaser  acknowledges  that the Transferred  Interest has not been
registered or qualified  under the Securities Act or the securities  laws of any
State or any other  jurisdiction,  and that the  Transferred  Interest cannot be
resold unless it is  registered  or qualified  thereunder or unless an exemption
from such registration or qualification is available.

     4. 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 the
Transferred  Interest 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.

     5. The  Purchaser  will not sell or  otherwise  transfer any portion of the
Transferred Interest,  except in compliance with Section 5.02 of the Pooling and
Servicing Agreement.

     6.  Check one of the following:*

- ------------
[FN]
*  Each Purchaser must include on of the two alternative certifications.

     ------- The  Purchaser  is a "U.S.  Person" and it has  attached  hereto an
Internal Revenue Service ("IRS") Form W-9 (or successor form).

     ------- The Purchaser is not a "U.S.  Person" and under  applicable  law in
effect on the date  hereof,  no Taxes will be  required  to be  withheld  by the
Certificate Registrar (or its agent) with respect to Distributions to be made on
the  Transferred  Interest.  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 Transferred  Interest 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
Transferred  Interest and state that interest and original issue discount on the
Transferred Interest 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,  or 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   privacy   supervision   over  the
administration of the trust and one or more such U.S. Persons have the authority
to control all substantial decisions of the trust (or, to the extent provided in
applicable Treasury regulations,  certain trusts in existence on August 20, 1996
which are eligible to elect to be treated as U.S. Persons.



<PAGE>


     Please make all payments due on the Transferred Interests:**

- ------------
[FN]
**  Only to be filled out by Purchasers of Individual Certificates.  Please
    select (a) or (b).

     ------ (a) by wire transfer to the following account at a bank or entity in
New York, New York, having appropriate facilities therefor:

     Account number ---------- Institution -----------

     ------ (b) by mailing a check or draft to the following address:

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

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

                                    Very truly yours,

                                    [The Purchaser]

                                    By: ---------------------------------------

                                    Name: -------------------------------------

                                    Title: ------------------------------------



<PAGE>

                                   EXHIBIT D-2

                      FORM OF ERISA REPRESENTATIONS LETTER

State Street Bank and Trust Company, as Trustee
and Certificate Registrar
Corporate Trust Department - 5th Floor
Two International Place
Boston, Massachusetts  02110
Attn: Morgan Stanley Series 1998-XL1


Morgan Stanley Capital I Inc.
1585 Broadway
New York, New York  10036
Attention:----------------


                  Re: Morgan  Stanley  Capital I Inc.,  Commercial  Mortgage
                      Pass-Through Certificates, Series 1998-XL1, Class[   ]

Ladies and Gentlemen:

     --------------------------  (the  "Purchaser")  intends  to  purchase  from
- -------------------- (the "Seller") $------------- initial Certificate Principal
Amount  or  -----%  Percentage  Interest  of  Morgan  Stanley  Capital  I  Inc.,
Commercial Mortgage Pass-Through Certificates, Series 1998-XL1, Class [-], CUSIP
No. [----] (the  "Certificates"),  issued  pursuant to the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"),  dated as of June 1, 1998, by
and among Morgan  Stanley  Capital I Inc., as Depositor,  Midland Loan Services,
Inc., as Master Servicer,  Clarion Partners,  LLC, as Special Servicer and State
Street Bank and Trust Company, as Trustee. All capitalized terms used herein and
not  otherwise  defined  shall have the  meaning  set forth in the  Pooling  and
Servicing Agreement.

     The Purchaser hereby  certifies,  represents and warrants to, and covenants
with, the Seller, the Certificate Registrar and the Trustee that:

     1.  The  Purchaser  is  neither  (a) an  employee  benefit  plan  or  other
retirement  arrangement,  including an individual  retirement account or a Keogh
plan, which is subject to Title I of the Employee Retirement Income Security Act
of 1974, as amended  ("ERISA"),  or Section 4975 of the Code, or a  governmental
plan (as  defined in  Section  3(32) of ERISA)  that is subject to any  Federal,
State or local law (a "Similar Law"), which is to a material extent,  similar to
the  foregoing  provisions  of ERISA or the Code  (each,  a  "Plan"),  nor (b) a
collective  investment  fund in which  such  Plans are  invested,  an  insurance
company  using assets of separate  accounts or general  accounts  which  include
assets of Plans (or which are deemed  pursuant  to ERISA or any  Similar  Law to
include  assets of Plans) or other  Person  acting on behalf of any such Plan or
using the assets of any such Plan, other than (with respect to any transfer of a
Class B, Class C, Class D, Class G or Class H Certificate) an insurance  company
using assets of its general  account under  circumstances  whereby such purchase
and the subsequent  holding of such Certificate by such insurance  company would
be exempt from the prohibited  transaction  provisions of ERISA and Section 4975
of 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  1(b)  above,  except  in the  case  of the  Class  R or  Class  LR
Certificates,  which may not be transferred unless the transferee  represents it
is not such a Person,  such Purchaser is required to provide to the Seller,  the
Trustee  and the  Certificate  Registrar  an  Opinion  of  Counsel  in form  and
substance  satisfactory  to of the  Seller,  the  Trustee  and  the  Certificate
Registrar  that the purchase or holding of the  Certificates  will not result in
the assets of the Trust Fund being  deemed to be "plan  assets"  and  subject to
Title I of ERISA,  Section 4975 of the Code or Similar Law, will not  constitute
or result in a  prohibited  transaction  within the  meaning of ERISA or Section
4975 of the Code or a materially similar characterization under any Similar Law,
and will not subject the Master Servicer,  the Special Servicer, the Seller, the
Trustee or the Certificate  Registrar to any obligation or liability  (including
obligations or liabilities under ERISA, Section 4975 of the Code or 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 Trust  Fund,  the Master
Servicer, the Seller, the Trustee or the Certificate Registrar.



<PAGE>



     IN WITNESS WHEREOF,  the Purchaser hereby executes the ERISA Representation
Letter on -------------- --, 19--.

                                            Very truly yours,

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

                                            By:---------------------------------
                                            Name:-------------------------------
                                            Title:------------------------------



<PAGE>


                                    EXHIBIT E

                           FORM OF REQUEST FOR RELEASE
                             (for Trustee/Custodian)

Loan Information:

Name of Mortgagor: ------------------
Master Servicer Loan No.: ------------------
Custodian/Trustee
Name: ------------------
Address: ------------------
- ------------------
Custodian/Trustee Mortgage File No.: ------------------
[Seller]
Name: ------------------
Address: ------------------
- ------------------

        Certificates: Morgan Stanley Capital I Inc., Commercial Mortgage
                   Pass-Through Certificates, Series 1998-XL1

     The undersigned  Master Servicer hereby  acknowledges  that it has received
from State Street Bank and Trust  Company,  as Trustee for the Holders of Morgan
Stanley Capital I Inc.,  Commercial Mortgage Pass-Through  Certificates,  Series
1998-XL1,  the documents  referred to below (the  "Documents").  All capitalized
terms not otherwise  defined in this Request for Release shall have the meanings
given them in the Pooling and  Servicing  Agreement  (the "Pooling and Servicing
Agreement"),  dated as of June 1, 1998, by and among the Trustee, Morgan Stanley
Capital I Inc., as Depositor,  Midland Loan Services,  Inc., as Master  Servicer
and Clarion Partners, LLC, as Special Servicer.

     ( ) Promissory Note dated ---------,  199--, in the original  principal sum
of  $-----,  made by --------,  payable  to, or  endorsed  to the order of,  the
Trustee.

     ( ) Mortgage  recorded on  ------------  as instrument no.  -------- in the
County  Recorder's  Office of the County of ---------,  State of ------------ in
book/reel/docket ----------- of official records at page/image --------.

     ( ) Deed of Trust recorded on ---------- as instrument no. --------- in the
County  Recorder's  Office of the  County of  -----------,  State of -------- in
book/reel/docket ------------ of official records at page/image.

     ( )  Assignment  of Mortgage or Deed of Trust to the  Trustee,  recorded on
- ------------- as instrument no. ------- in the County  Recorder's  Office of the
County of ---------, State of ------- in book/reel/docket ---------- of official
records at page/image -------------.

     ( )  Other  documents,  including  any  amendments,  assignments  or  other
assumptions of the Note or Mortgage.

     ( ) ---------------------------

     ( ) ---------------------------

     ( ) ---------------------------

     ( ) ---------------------------

     The undersigned Master Servicer hereby acknowledges and agrees as follows:

     (1) The Master  Servicer shall hold and retain  possession of the Documents
in trust for the benefit of the Trustee, solely for the purposes provided in the
Agreement.

     (2) The Master  Servicer  shall not cause or permit the Documents to become
subject to, or encumbered  by, any claim,  liens,  security  interest,  charges,
writs of attachment or other impositions nor shall the Master Servicer assert or
seek to assert any claims or rights of set-off to or against  the  Documents  or
any proceeds thereof.

     (3) The Master  Servicer  shall return the Documents to the Custodian  when
the need  therefor no longer  exists,  unless the Mortgage  Loan relating to the
Documents has been liquidated and the proceeds thereof have been remitted to the
Collection Account and except as expressly provided in the Agreement.

     (4) The  Documents  and any  proceeds  thereof,  including  any proceeds of
proceeds,  coming into the possession or control of the Master Servicer shall at
all times be earmarked for the account of the Trustee,  and the Master  Servicer
shall keep the Documents  and any proceeds  separate and distinct from all other
property in the Master Servicer's possession, custody or control.

                                            MIDLAND LOAN SERVICES, INC.

                                            By:---------------------------------
                                            Title:------------------------------
                                            Date:---------------- --, 19--



<PAGE>



                                    EXHIBIT F

                                SECURITIES LEGEND

     Subject  to the  Pooling  and  Servicing  Agreement,  the Rule 144A  Global
Certificates,  Residual  Certificates  and Individual  Certificates  will bear a
legend (the "Securities Legend") to the following effect, unless the Certificate
Registrar determines otherwise in accordance with applicable law:

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAW. THE
HOLDER HEREOF, BY PURCHASING THIS CERTIFICATE,  AGREES THAT THIS CERTIFICATE MAY
BE REOFFERED,  RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY (A)(1) PURSUANT TO
RULE 144A UNDER THE SECURITIES ACT TO AN INSTITUTIONAL  INVESTOR THAT THE HOLDER
REASONABLY  BELIEVES IS A QUALIFIED  INSTITUTIONAL  BUYER, WITHIN THE MEANING OF
RULE 144A (A "QIB"),  WHOM THE HOLDER HAS  INFORMED  THAT THE  REOFFER,  RESALE,
PLEDGE OR OTHER  TRANSFER  IS BEING MADE IN  RELIANCE  ON RULE  144A,  (2) TO AN
INSTITUTIONAL  INVESTOR  THAT  IS,  OR ALL  THE  EQUITY  OWNERS  OF  WHICH  ARE,
INSTITUTIONAL   "ACCREDITED   INVESTORS"   AS  SUCH  TERM  IS  DEFINED  IN  RULE
501(A)(1),(2),(3) OR (7) OF REGULATION D UNDER THE SECURITIES ACT PURSUANT TO AN
EXEMPTION  FROM  REGISTRATION  PROVIDED BY RULE 144 (IF  AVAILABLE) OR (3) BY AN
INITIAL INVESTOR THAT IS A QIB, TO AN INSTITUTIONAL  ACCREDITED INVESTOR AND (B)
IN  ACCORDANCE  WITH ANY OTHER  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE
UNITED STATES.

     Notwithstanding  anything to the contrary,  the Residual  Certificates will
not bear clause (A)(2) and clause (A)(3) of the Securities Legend.





<PAGE>


                                    EXHIBIT G

                               LOAN SALE AGREEMENT

     This Loan Sale Agreement,  dated as of June 1, 1998 (the  "Agreement"),  is
between Morgan Stanley Capital I Inc., a Delaware corporation (the "Depositor"),
and Morgan Stanley  Mortgage Capital Inc., a New York corporation (the "Mortgage
Loan Seller"). The Mortgage Loan Seller agrees to sell, and the Depositor agrees
to purchase the mortgage loans (the "Mortgage Loans") described and set forth in
the  mortgage  loan  schedule  attached  as  Exhibit  A to this  Agreement  (the
"Mortgage  Loan  Schedule").  The  Mortgage  Loans  were  originated  by  Secore
Financial  Corporation,  a Pennsylvania  corporation  ("Secore") and Wells Fargo
Bank,  National  Association ("Wells Fargo", and each of Secore and Wells Fargo,
an  "Originator"),  and the Mortgage  Loan Seller  acquired each of the Mortgage
Loans on or prior to the  Closing  Date.  The  Depositor  intends to deposit the
Mortgage  Loans  and  other  assets  into a trust  (the  "Trust")  and cause the
creation of a series of  certificates  to be known as Morgan  Stanley  Capital I
Inc.,  Commercial  Mortgage  Pass-Through  Certificates,  Series  1998-XL1  (the
"Certificates"), evidencing beneficial ownership interests in the Mortgage Loans
and the other assets, under a Pooling and Servicing Agreement, to be dated as of
June 1, 1998 (the "Pooling and Servicing  Agreement"),  among the Depositor,  as
seller, Midland Loan Services, Inc., as master servicer (the "Master Servicer"),
Clarion  Partners,  LLC, as special  servicer  (the "Special  Servicer"),  State
Street Bank and Trust Company,  as trustee (the  "Trustee").  Capitalized  terms
used  but not  otherwise  defined  herein  shall  have the  respective  meanings
ascribed to them in the Pooling and Servicing Agreement.

     1. Purchase  Price;  Purchase and Sale.  The purchase  price (the "Purchase
Price")  for  the  Mortgage  Loans  shall  be an  amount  equal  to  103.89429%,
multiplied by the aggregate  principal  balance of the Mortgage Loans as of June
1, 1998 (the  "Cut-Off  Date"),  after  application  of  scheduled  payments  of
principal  due on or before  the  Cut-Off  Date  whether  or not  collected.  In
addition to the Purchase Price as described  above,  the Depositor  shall pay to
the Mortgage Loan Seller, at closing,  accrued interest on the initial principal
amount of the related  Mortgage Loans at the weighted  average  Mortgage Rate of
those  Mortgage  Loans,  net of interest at the related  Servicing Fee Rate. The
portion of such  accrued  interest  that  accrues at the  Servicing  Fee Rate is
required  by the Pooling and  Servicing  Agreement  to be remitted by the Master
Servicer, within one Business Day after its receipt of such accrued interest, to
or at the direction of the Depositor.  The Depositor hereby agrees to direct the
Master  Servicer to remit such portion of accrued  interest to the Mortgage Loan
Seller.  The  Purchase  Price  amount  shall be payable by the  Depositor to the
Mortgage  Loan  Seller on June 11,  1998  (the  "Closing  Date") in  immediately
available  federal funds.  The closing for the purchase and sale of the Mortgage
Loans  shall take place at the offices of  Cadwalader,  Wickersham  & Taft,  New
York, New York, at 10:00 a.m. (New York time), on the Closing Date.

     On the Closing  Date,  the Mortgage Loan Seller shall and does hereby sell,
transfer,  assign, set over and convey to the Depositor, and the Depositor shall
and does hereby purchase all the right,  title and interest of the Mortgage Loan
Seller in and to the Mortgage Loans, including all interest and principal due on
or with respect to the Mortgage Loans after the Cut-Off Date,  together with all
of the Mortgage Loan Seller's  right,  title and interest in and to the proceeds
of any related title,  hazard,  primary mortgage or other insurance policies and
any related  interest  rate cap  agreement.  The  Depositor  hereby  directs the
Mortgage Loan Seller,  and the Mortgage Loan Seller hereby agrees, to deliver to
the Trustee all documents,  instruments and agreements  required to be delivered
by the  Depositor to the Trustee under Section 2.01 of the Pooling and Servicing
Agreement, and meeting all the requirements of such Section 2.01, and such other
documents,  instruments  and  agreements  as the  Depositor or the Trustee shall
reasonably request.

2.   Representations and Warranties.

     (a)  The  Mortgage  Loan  Seller  hereby  represents  and  warrants  to the
Depositor as of the date hereof and as of the Closing Date that:

                 (i)       The  Mortgage  Loan Seller is a New York  corporation
                           duly organized, validly existing and in good standing
                           under the laws of the  State of New  York,  with full
                           power and authority to own its assets and conduct its
                           business,  is duly qualified as a foreign partnership
                           in good  standing in all  jurisdictions  in which the
                           ownership  or lease of its property or the conduct of
                           its  business  requires  such  qualification,  except
                           where the failure to be so qualified would not have a
                           material adverse effect on its ability to perform its
                           obligations  hereunder,  and the Mortgage Loan Seller
                           has  taken all  necessary  action  to  authorize  the
                           execution, delivery and performance of this Agreement
                           by it, and has the power and  authority  to  execute,
                           deliver and perform under this  Agreement and all the
                           transactions  contemplated hereby, including, but not
                           limited to, the power and authority to sell,  assign,
                           transfer,  set over and convey the Mortgage  Loans in
                           accordance with this Agreement;

                 (ii)      This Agreement has been duly authorized, executed and
                           delivered  by the  Mortgage  Loan Seller and assuming
                           its due authorization,  execution and delivery by the
                           Depositor, will constitute a legal, valid and binding
                           obligation of the Mortgage  Loan Seller,  enforceable
                           against the Mortgage Loan Seller in  accordance  with
                           its terms,  except as such enforcement may be limited
                           by bankruptcy, insolvency, reorganization, moratorium
                           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 by the
                           Mortgage  Loan  Seller  and  the  performance  of its
                           obligations  hereunder  will  not  conflict  with any
                           provision  of any  law or  regulation  to  which  the
                           Mortgage  Loan Seller is subject,  or conflict  with,
                           result in a breach of, or constitute a default under,
                           any of the terms,  conditions or provisions of any of
                           the Mortgage Loan Seller's  organizational  documents
                           or any  agreement or instrument to which the Mortgage
                           Loan  Seller is a party or by which it is  bound,  or
                           any order or decree  applicable  to the Mortgage Loan
                           Seller,  or result in the creation or  imposition  of
                           any lien on any of the Mortgage Loan Seller's  assets
                           or property,  in each case which would materially and
                           adversely  affect the  ability of the  Mortgage  Loan
                           Seller to carry out the transactions  contemplated by
                           this Agreement;

                 (iv)      There is no action, suit, proceeding or investigation
                           pending or, to the Mortgage Loan Seller's  knowledge,
                           threatened  against the  Mortgage  Loan Seller 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  Mortgage  Loan Seller to carry
                           out the transactions contemplated by this Agreement;

                 (v)       The  Mortgage  Loan  Seller  is not in  default  with
                           respect  to 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  Mortgage  Loan  Seller  or  its
                           properties  or might  have  consequences  that  would
                           materially  and  adversely   affect  its  performance
                           hereunder;

                 (vi)      No consent,  approval,  authorization or order of any
                           court or governmental  agency or body is required for
                           the  execution,   delivery  and  performance  by  the
                           Mortgage   Loan  Seller  of,  or  compliance  by  the
                           Mortgage  Loan Seller  with,  this  Agreement  or the
                           consummation of the transactions contemplated hereby,
                           other than  those  which  have been  obtained  by the
                           Mortgage Loan Seller; and

                 (vii)     The  transfer,   assignment  and  conveyance  of  the
                           Mortgage  Loans by the  Mortgage  Loan  Seller to the
                           Depositor is not subject to bulk transfer laws or any
                           similar   statutory   provisions  in  effect  in  any
                           applicable jurisdiction.

     (b) For  purposes of the  representations  and  warranties  in this Section
2(b),  the date of  origination  of each of the Wells  Fargo  Tower Loan and the
Glenborough  Pool Loan is the date on which the  Mortgage  Loan  Seller  took an
assignment of the existing note and mortgage from the prior lender. The Mortgage
Loan Seller  hereby  represents  and warrants with respect to each Mortgage Loan
that, as of the date specified below or, if no such date is specified, as of the
Closing  Date  (except as may be  specified  in the related  representation  and
warranty or on Schedule 1 hereto):

                 (i)       The  information  set  forth  in  the  mortgage  loan
                           schedule  attached to the Loan Sale  Agreement  as to
                           the Mortgage  Loan is  complete,  true and correct in
                           all material respects;

                 (ii)      The Mortgage Loan Seller is the sole owner and holder
                           of the  Mortgage  Loan and has  good  and  marketable
                           title thereto, has full right, power and authority to
                           sell and assign such  Mortgage Loan free and clear of
                           any interest or claim of a third party;

                 (iii)     The  Mortgage  Loan  has not been  since  the date of
                           origination   by  the  applicable   Originator,   and
                           currently is not, thirty or more days delinquent, and
                           the mortgagor is not in default thereunder beyond any
                           applicable  grace  period  for  the  payment  of  any
                           obligation  to pay  principal  and  interest,  taxes,
                           insurance premiums and required reserves;

                 (iv)      The Mortgage Loan Seller has not advanced  funds,  or
                           knowingly  received any advance of funds from a party
                           other  than  the  mortgagor  subject  to the  related
                           Mortgage,  directly or indirectly, for the payment of
                           any amount required by the Mortgage Loan;

                 (v)       (A) The Mortgage  Loan  documents  have been duly and
                           properly   executed,   and  (B)  the  Mortgage   Loan
                           documents are legal, valid and binding obligations of
                           the  mortgagor,   and  their  terms  are  enforceable
                           against the  mortgagor,  subject only to  bankruptcy,
                           insolvency,    moratorium,    fraudulent    transfer,
                           fraudulent  conveyance  and  similar  laws  affecting
                           rights of creditors  generally and to the application
                           of general principles of equity and there is no valid
                           defense,  counterclaim,  or  right of  rescission  or
                           right  of  set-off  or  abatement  available  to  any
                           mortgagor under the Mortgage Loan documents;

                 (vi)      The  lien  of each  Mortgage  is  insured  by an ALTA
                           lender's title insurance  policy or its equivalent as
                           adopted in the applicable  jurisdiction issued by one
                           or  more   nationally   recognized   title  insurance
                           companies,  insuring the  Originator,  its successors
                           and  assigns,  as to the first  priority  lien of the
                           Mortgage  in the  original  principal  amount  of the
                           Mortgage   Loan  after  all  advances  of  principal,
                           subject only to (a) the lien of current real property
                           taxes,  ground rents, water charges,  sewer rents and
                           assessments  not yet due and payable,  (b) covenants,
                           conditions and restrictions, rights of way, easements
                           and other  matters of public  record,  none of which,
                           individually  or in the aggregate,  in the reasonable
                           judgment  of the  Mortgage  Loan  Seller,  materially
                           interferes  with  the  current  use  of  the  related
                           Mortgaged  Property  or the  security  intended to be
                           provided  by such  Mortgage  or with the  mortgagor's
                           ability to pay its  obligations  when they become due
                           or the value of the related  Mortgaged  Property  and
                           (c) the  exceptions  (general and specific) set forth
                           in such policy, none of which, individually or in the
                           aggregate, in the reasonable judgment of the Mortgage
                           Loan Seller,  materially  interferes with the current
                           use of the  related  Mortgaged  Property  or security
                           intended to be provided  by such  Mortgage,  with the
                           mortgagor's  ability to pay its obligations when they
                           become  due or the  value  of the  related  Mortgaged
                           Property (or if a title insurance  policy has not yet
                           been issued in respect of the Mortgage Loan, a policy
                           meeting the foregoing  description  is evidenced by a
                           commitment  for title  insurance  "marked-up"  at the
                           closing  of the  Mortgage  Loan)  and  none of  which
                           relate  to  matters  on the  survey  of  the  related
                           Mortgaged Property which are material.  To the actual
                           knowledge  of the Mortgage  Loan Seller,  no material
                           claims have been made under such title policy;

                 (vii)     As of the date of  origination  of the Mortgage  Loan
                           there  were  no,  and to the  best  knowledge  of the
                           Mortgage  Loan  Seller  there  are  no,   mechanics',
                           materialman's  or other similar liens or claims which
                           have  been  filed  for  work,   labor  or   materials
                           affecting the Mortgaged  Property which are or may be
                           liens prior to, or equal or coordinate with, the lien
                           of the Mortgage,  unless such lien is insured against
                           under the related title insurance policy and there is
                           no subordinate debt secured by the Mortgaged Property
                           except as disclosed in the Prospectus Supplement;

                 (viii)    (A) Each building or other improvement  locate on any
                           Mortgaged Property was insured by a fire and extended
                           perils  insurance  policy,  issued by an  insurer  or
                           reinsured by an insurer  meeting the  requirements of
                           the Mortgage  Loan  documents,  in an amount not less
                           than the replacement cost of the Mortgaged  Property;
                           each Mortgaged  Property was also covered by business
                           interruption   insurance  and  comprehensive  general
                           liability  insurance in amounts generally required by
                           institutional  lenders  for similar  properties;  all
                           premiums on such  insurance  policies  required to be
                           paid as of the  date  hereof  have  been  paid;  such
                           insurance   policies  require  prior  notice  to  the
                           insured of termination or  cancellation,  and no such
                           notice has been received;  and (B) the loan documents
                           obligate the mortgagor to maintain all such insurance
                           and, at the mortgagor's  failure to do so,  authorize
                           the  mortgagee  to  maintain  such  insurance  at the
                           mortgagor's    cost   and   expense   and   to   seek
                           reimbursement therefor from such mortgagor;

                 (ix)      As of the  most  recent  date of  inspection  of each
                           Mortgaged Property by the Mortgage Loan Seller, based
                           solely on the Mortgage  Loan  Seller's  review of the
                           report  prepared by the  engineer who  inspected  the
                           structure,    exterior   walls,   roofing,   interior
                           construction,  mechanical and electrical  systems and
                           general  conditions of the site,  buildings and other
                           improvements with respect to the Mortgage Loan (which
                           report  indicated,  where  appropriate,  a variety of
                           deferred  maintenance  items and recommended  capital
                           improvements with respect to such Mortgaged Property,
                           as well as the  estimated  cost  of  such  items  and
                           improvements  and the most recent  visual  inspection
                           (as  described  in  (xviii)  below) of the  Mortgaged
                           Property,  no  building or other  improvement  on any
                           Mortgaged  Property has been affected in any material
                           manner or suffered any  material  loss as a result of
                           any fire, wind,  explosion,  accident,  riot, war, or
                           act of God or the public  enemy,  and each  Mortgaged
                           Property  is free of any  material  damage that would
                           affect  materially  and  adversely  the  value of the
                           Mortgaged  Property as security for the Mortgage Loan
                           and is in good repair.  The Mortgage  Loan Seller has
                           neither received  notice,  nor is otherwise aware, of
                           any proceedings pending for the total condemnation of
                           any Mortgaged  Property or a partial  condemnation of
                           any  portion  material to the  borrower's  ability to
                           perform its  obligations  under its related  Mortgage
                           Loan;

                 (x)       To the Mortgage Loan Seller's best  knowledge,  after
                           review of compliance  confirmations  from  applicable
                           municipalities,   surveys   and/or  title   insurance
                           endorsements,  none of the improvements  included for
                           the purpose of  determining  the  appraised  value of
                           each   Mortgaged   Property   at  the   time  of  the
                           origination  of the Mortgage Loan lies outside of the
                           boundaries  and  building  restriction  lines  of the
                           Mortgaged Property,  and no improvements on adjoining
                           properties  materially  encroach  upon the  Mortgaged
                           Property  except  those which are insured  against by
                           the title insurance  policy  (including  endorsements
                           thereto)  issued in connection with the Mortgage Loan
                           and all improvements on the Mortgaged Property comply
                           with  the  applicable  zoning  laws  and/or  set-back
                           ordinances in force when improvements were added;

                 (xi)      The Mortgage Loan does not violate  applicable  usury
                           laws;

                 (xii)     Since the date of  origination  of the Mortgage Loan,
                           the  terms  of  the  Mortgage   Loan  have  not  been
                           impaired,  waived,  altered,   satisfied,   canceled,
                           subordinated  or modified in any respect (except with
                           respect to modifications  the economic terms of which
                           are reflected in the mortgage loan schedule and which
                           are  evidenced by documents in the Mortgage Loan file
                           delivered  to  the  Trustee)  and no  portion  of the
                           Mortgaged Property has been released from the lien of
                           the Mortgage in any manner;

                 (xiii)    All  applicable  mortgage  recording  taxes and other
                           filing fees have been paid in full or deposited  with
                           the issuer of the title  insurance  policy  issued in
                           connection  with the  Mortgage  Loan for payment upon
                           recordation of the relevant documents;

                 (xiv)     Each assignment of leases and rents, if any,  creates
                           a valid  assignment of, or a valid security  interest
                           in, certain rights under the related leases,  subject
                           only to a license  granted to the relevant  mortgagor
                           to  exercise  certain  rights and to perform  certain
                           obligations   of  the  lessor   under  such   leases,
                           including the right to operate the related  Mortgaged
                           Property,  subject only to those exceptions described
                           in clause  (vi)  above.  To the best of the  Mortgage
                           Loan  Seller's  knowledge  and  without   affirmative
                           investigation,  no  person  other  than the  relevant
                           mortgagor owns any interest in any payments due under
                           such leases that is superior to or of equal  priority
                           with the mortgagee's  interest therein,  subject only
                           to those exceptions described in clause (vi) above;

                 (xv)      Each Mortgage,  upon due recordation,  is a valid and
                           enforceable  first  lien  on  the  related  Mortgaged
                           Property,  subject only to those exceptions described
                           in clause (vi) above;

                 (xvi)     The  Mortgage  Loan  Seller has not taken any action,
                           nor has  knowledge  that the  mortgagor has taken any
                           action,  that  would  cause the  representations  and
                           warranties made by the mortgagor in the Mortgage Loan
                           documents not to be true;

                 (xvii)    The  proceeds  of the  Mortgage  Loan have been fully
                           disbursed  and  there is no  requirement  for  future
                           advances  thereunder  and the  Mortgage  Loan  Seller
                           covenants  that it will not make any future  advances
                           under the Mortgage Loan to the mortgagor.  Except for
                           the   escrows   and   disbursements    therefrom   as
                           contemplated  by the  mortgage  loan  documents,  any
                           mortgagor    requirements    for   on   or   off-site
                           improvements  as to  disbursement of any escrow funds
                           therefor have been complied with;

                 (xviii)   The Mortgage  Loan Seller has  inspected or caused to
                           be inspected each Mortgaged  Property within the past
                           twelve months preceding the date hereof;

                 (xix)     The Mortgage Loan does not have a shared appreciation
                           feature,   other   contingent   interest  feature  or
                           negative  amortization,  except  with those  Mortgage
                           Loans that provide for Deferred Interest;

                 (xx)      The  Mortgage  Loan is a whole loan and  contains  no
                           equity   participation  by  the  lender  and  is  not
                           convertible into an equity interest in the borrower;

                 (xxi)     No  fraudulent  acts were  committed  by the Mortgage
                           Loan  Seller  in  connection   with  the  origination
                           process of the Mortgage Loan;

                 (xxii)    All taxes and governmental  assessments that prior to
                           the date of  origination  of the Mortgage Loan became
                           due and owing in respect of each  Mortgaged  Property
                           have  been  paid,  or an escrow of funds in an amount
                           sufficient   to   cover   such   payments   has  been
                           established  or are  insured  against  by  the  title
                           insurance   policy  issued  in  connection  with  the
                           origination of the Mortgage Loan;

                 (xxiii)   To the extent  required  under  applicable  law,  the
                           Mortgage  Loan Seller was  authorized to transact and
                           do business in each jurisdiction in which a Mortgaged
                           Property  is  located  at all times  when it held the
                           Mortgage Loan;

                 (xxiv)    To the best  knowledge of the  Mortgage  Loan Seller,
                           there is no material  default,  breach,  violation or
                           event  of  acceleration  existing  under  any  of the
                           Mortgage Loan  documents and the Mortgage Loan Seller
                           has not  received  actual  notice of any event (other
                           than payments due but not yet delinquent) which, with
                           the passage of time or with notice and the expiration
                           of  any  grace  or  cure   period,   would  and  does
                           constitute a default,  breach,  violation or event of
                           acceleration;  no waiver of the foregoing  exists and
                           no  person  other  than  the  holder  of the Note may
                           declare any of the foregoing;

                 (xxv)     Each  Mortgage  contains  customary  and  enforceable
                           provisions  such as to render the rights and remedies
                           of the holder  thereof  adequate for the  realization
                           against  each  related  Mortgaged   Property  of  the
                           material   benefits   of  the   security,   including
                           realization    by   judicial   or,   if   applicable,
                           non-judicial  foreclosure,  and there is no exemption
                           available  to the  mortgagor  which would  materially
                           interfere with such right to foreclosure;

                 (xxvi)    (A) With respect to each Mortgaged Property,  a Phase
                           I environmental report and, in certain cases, a Phase
                           II environmental  report or an update to such Phase I
                           report  was   conducted   by  a  licensed   qualified
                           engineer.  The Mortgage Loan Seller has reviewed each
                           such report and update. (B) the Mortgage Loan Seller,
                           having  made  no   independent   inquiry  other  than
                           reviewing  the  environmental   reports  and  updates
                           referenced herein and without other  investigation or
                           inquiry, has no knowledge of any material and adverse
                           environmental condition or circumstance affecting any
                           Mortgaged  Property  that  was not  disclosed  in the
                           related  report  and/or  update.  The  Mortgage  Loan
                           Seller  has  not  received  any  actual  notice  of a
                           material   violation  of  CERCLA  or  any  applicable
                           federal,   state  or  local  environmental  law  with
                           respect  to  any  Mortgaged  Property  that  was  not
                           disclosed in the related  report and/or  update.  (C)
                           the  Mortgage  Loan  Seller has not taken any actions
                           which would cause any Mortgaged Property not to be in
                           compliance  with all  federal,  state and local  laws
                           pertaining to environmental  hazards (D) With respect
                           to the CenterAmerica Pool Properties,  the summary of
                           the  environmental  reports  regarding such Mortgaged
                           Properties  prepared by the Mortgage  Loan Seller,  a
                           copy of which is attached as Schedule I hereto, lists
                           all  material  matters,  if  any,  disclosed  in  the
                           environmental    reports    with   respect   to   the
                           CenterAmerica Pool Properties;

                 (xxvii)   The Mortgage Loan agreement  contains  provisions for
                           the   acceleration  of  the  payment  of  the  unpaid
                           principal  balance  of the  Mortgage  Loan if (A) the
                           mortgagor  voluntarily  transfers or encumbers all or
                           any portion of any related Mortgaged Property, or (B)
                           any  direct or  indirect  interest  in  mortgagor  is
                           voluntarily  transferred or assigned,  other than, in
                           each  case,   as   permitted   under  the  terms  and
                           conditions of the Mortgage Loan documents and, to the
                           best of the Mortgage  Loan  Seller's  knowledge,  the
                           mortgagor  is not a  debtor  in a  state  or  federal
                           bankruptcy or insolvency proceeding;

                 (xxviii)  To the best of the Mortgage Loan  Seller's  knowledge
                           and  without  affirmative  investigation  or inquiry,
                           there  is no  pending  action,  suit  or  proceeding,
                           arbitration or governmental investigation against the
                           mortgagor  or  any  Mortgaged   Property  an  adverse
                           outcome  of  which   could   materially   affect  the
                           mortgagor's  performance of its obligations under the
                           Mortgage Loan documents;

                 (xxix)    The servicing and  collection  practices  used by the
                           Mortgage Loan Seller, and to the best of the Mortgage
                           Loan Seller's knowledge, the origination practices of
                           the  related  Originator,  have been in all  respects
                           legal,  proper  and  prudent  and have met  customary
                           industry  standards  except to the  extent  that,  in
                           connection with its origination,  such standards were
                           modified  by  the   applicable   Originator   in  its
                           reasonable discretion;

                 (xxx)     In  connection  with  the  assignment,   transfer  or
                           conveyance of any individual  Mortgage,  the Note and
                           Mortgage  contain no provision  limiting the right or
                           ability  of  the  applicable  Originator  to  assign,
                           transfer  and convey the Mortgage to any other person
                           or entity;

                 (xxxi)    If any  Mortgaged  Property  is subject to any leases
                           (other  than any ground  lease  referred to in (xxxv)
                           below),  to the best of the  Mortgage  Loan  Seller's
                           knowledge,  the  mortgagor is the owner and holder of
                           the  landlord's  interest  under any leases,  and the
                           related Mortgage and Assignment of Leases,  Rents and
                           Profits,  if any,  provides for the  appointment of a
                           receiver  for rents or allows the  mortgagee to enter
                           into  possession to collect rent or provide for rents
                           to be paid  directly to  mortgagee  in the event of a
                           default,  subject  to  the  exceptions  described  in
                           clause (vi) hereof;

                 (xxxii)   If a Mortgage  is a deed of trust,  a  trustee,  duly
                           qualified under  applicable law to serve as such, has
                           been properly  designated and currently so serves and
                           is  named  in the  deed  of  trust,  and no  fees  or
                           expenses  are or will  become  payable to the trustee
                           under the deed of trust,  except in  connection  with
                           the  sale  or  release  of  the  Mortgaged   Property
                           following default or payment of the loan;

                 (xxxiii)  Any insurance  proceeds in respect of a casualty loss
                           or taking  will be  applied  either to the  repair or
                           restoration  of all or part of the related  Mortgaged
                           Property,  with the mortgagee or a trustee  appointed
                           by it  having  the  right to hold and  disburse  such
                           proceeds  (provided  that such  proceeds  exceed  the
                           threshold  amount described in the loan documents) as
                           the  repair  or  restoration  progresses,  or to  the
                           payment of the outstanding  principal  balance of the
                           Mortgage  Loan  together  with any  accrued  interest
                           thereon,  except to the extent of any excess proceeds
                           after restoration;

                 (xxxiv)   Based on the  Mortgage  Loan  Seller's  review of the
                           100-year flood plain map provided by FEMA, except for
                           the Mortgaged  Properties set forth on Schedule 1, no
                           Mortgaged  Property  is  located  in a special  flood
                           hazard  area  (Zone  A) as  defined  by  the  Federal
                           Insurance  Administration  and,  with  respect to the
                           Mortgaged  Properties  set forth on Schedule 1, flood
                           insurance coverage has been obtained;

                 (xxxv)    With  respect  to any  Mortgage  which is  secured in
                           whole or in part by the  interest  of a borrower as a
                           lessee  under a ground lease and based upon the terms
                           of the ground  lease or an  estoppel  letter from the
                           ground  lessor  the  following  apply to such  ground
                           lease:

                           (A)     The ground lease or a memorandum thereof has
                                   been duly recorded,  the ground lease permits
                                   the interest of the lessee  thereunder  to be
                                   encumbered by the related Mortgage,  does not
                                   restrict the use of the Mortgaged Property by
                                   the lessee or its successors and assigns in a
                                   manner  that  would   adversely   affect  the
                                   security  provided by the  related  Mortgage,
                                   and there has not been a  material  change in
                                   the  terms  of the  ground  lease  since  its
                                   recordation,  with the  exception  of written
                                   instruments  which  are  part of the  related
                                   Mortgage  Loan  documents  delivered  to  the
                                   Trustee.

                           (B)     The  ground  lease  is not  subject  to any
                                   liens  or  encumbrances  superior  to,  or of
                                   equal priority  with,  the related  Mortgage,
                                   other  than  the  related   ground   lessor's
                                   related  fee  interest   [and  any  permitted
                                   encumbrances on such fee interest].

                           (C)     The borrower's interest in the ground lease 
                                   is  assignable  to the holder of the Mortgage
                                   upon  notice to, but  without the consent of,
                                   the lessor  thereunder and, in the event that
                                   it is so assigned,  it is further  assignable
                                   by the trustee and its successors and assigns
                                   upon  notice to, but without a need to obtain
                                   the consent of, such lessor.

                           (D)     To the best of the Mortgage  Loan  Seller's
                                   knowledge,  as of the origination date of the
                                   Mortgage  Loan,  the ground lease was in full
                                   force and effect and no material  default had
                                   occurred under the ground lease and there was
                                   no  existing  condition  which,  but  for the
                                   passage  of time  or the  giving  of  notice,
                                   would result in a default  under the terms of
                                   the ground lease.  No notice of default under
                                   the  ground  lease has been  received  by the
                                   Mortgage Loan Seller.

                           (E)     The  ground   lease   requires  the  lessor
                                   thereunder  to give  notice of any default by
                                   the lessee to the  mortgagee;  and the ground
                                   lease,  or an estoppel letter received by the
                                   mortgagee from the lessor,  further  provides
                                   that  notice of  termination  given under the
                                   ground  lease is not  effective  against  the
                                   mortgagee  unless  a copy of the  notice  has
                                   been delivered to the mortgagee in the manner
                                   described  in such  ground  lease or estoppel
                                   letter.

                           (F)     The  mortgagee  is  permitted a  reasonable
                                   opportunity   (including,   where  necessary,
                                   sufficient  time  to gain  possession  of the
                                   interest  of  the  lessee  under  the  ground
                                   lease) to cure any  default  under the ground
                                   lease  which is curable  after the receipt of
                                   notice  of any  default,  before  the  lessor
                                   thereunder may terminate the ground lease.

                           (G)     The  ground  lease  either  (i)  has a term
                                   which  extends not less than 10 years  beyond
                                   the  maturity  date of the  related  Mortgage
                                   Loan or (ii)  grants the lessee the option to
                                   extend the term of the lease for a period (in
                                   the aggregate) which exceeds ten years beyond
                                   the  maturity  date of the  related  Mortgage
                                   Loan.

                           (H)     The  ground  lease  requires  the lessor to
                                   enter  into a new  lease  with the  mortgagee
                                   upon  termination of the ground lease for any
                                   reason,  including  rejection  of the  ground
                                   lease in a  bankruptcy  proceeding,  provided
                                   the mortgagee cures the lessee's  defaults to
                                   the extent they are  curable and  succeeds to
                                   the interest of the mortgagee.

                           (I)     Under the terms of the ground lease and the
                                   related Mortgage, taken together, any related
                                   insurance  proceeds will be applied either to
                                   the repair or  restoration  of all or part of
                                   the  related  Mortgaged  Property,  with  the
                                   mortgagee or a trustee appointed by it having
                                   the right to hold and  disburse  the proceeds
                                   as the repair or restoration  progresses,  or
                                   to the payment of the  outstanding  principal
                                   balance of the Mortgage  Loan  together  with
                                   any accrued interest thereon.

                           (J)     Such ground lease does not impose any 
                                   material restrictions on subletting.

                           (K)     Either  the  ground  lease  or the  related
                                   Mortgage  contains  the  borrower's  covenant
                                   that such ground  lease shall not be amended,
                                   canceled,  or  terminated  without  the prior
                                   written consent of the mortgagee.

                           (L)     Either  the  ground  lease  or an  estoppel
                                   letter  contains a  covenant  that the lessor
                                   thereunder is not permitted in the absence of
                                   an uncured default under the ground lease, to
                                   disturb  the  possession,  interest  or quiet
                                   enjoyment  of  any  lessee  in  the  relevant
                                   portion of the Mortgaged  Property subject to
                                   such ground  lease for any reason,  or in any
                                   manner,   which  would  materially  adversely
                                   affect the  security  provided by the related
                                   Mortgage;

                 (xxxvi)   (A)  the  Mortgage  Loan  is  directly  secured  by a
                           Mortgage on a commercial  real property,  and (B) the
                           fair market value of such real property, as evidenced
                           by an  appraisal  conducted  within  12 months of the
                           origination of the Mortgage Loan, or as determined by
                           the Mortgage Loan Seller based on market  studies and
                           pursuant to its underwriting standards,  was at least
                           equal to 80% of the principal  amount of the Mortgage
                           Loan (I) at origination  (or if the Mortgage Loan has
                           been  modified in a manner that  constituted a deemed
                           exchange  under  Section  1001 of the  Code at a time
                           when the Mortgage  Loan was not in default or default
                           with respect thereto was not reasonably  foreseeable,
                           the date of the last  such  modification)  or (II) at
                           the Closing Date; provided that the fair market value
                           of the real  property  interest must first be reduced
                           by (1) the  amount  of any lien on the real  property
                           interest  that is senior to the Mortgage Loan (unless
                           such senior  lien also  secures a Mortgage  Loan,  in
                           which event the computation described in (I) and (II)
                           shall  be  made  on an  aggregated  basis)  and (2) a
                           proportionate  amount  of any lien  that is in parity
                           with  the  Mortgage  Loan  (unless  such  other  lien
                           secures a Mortgage Loan that is  cross-collateralized
                           with  such   Mortgage   Loan,   in  which  event  the
                           computation  described  in (I) and (II) shall be made
                           on an aggregate basis);

                 (xxxvii)  To the best  knowledge of the  Mortgage  Loan Seller,
                           all required  certificates  of occupancy and building
                           permits, as applicable, have been issued with respect
                           to the Mortgaged Property;

                 (xxxviii) Any  escrow  accounts  for  taxes or  other  reserves
                           required to be funded on the date of  origination  of
                           the  Mortgage  Loan  pursuant  to the  Mortgage  Loan
                           documents  have  been  funded  and  all  such  escrow
                           accounts  required  to  have  been  funded  as of the
                           Cut-Off  Date  (taking  into  account any  applicable
                           notice and grace period) have been funded;

                 (xxxix)   The  related  Assignment  of Mortgage  constitutes  a
                           legal,  valid and binding assignment of such Mortgage
                           to the  Depositor,  and the related  Reassignment  of
                           Assignment  of  Leases,  Rents and  Profits,  if any,
                           constitutes  a legal,  valid and  binding  assignment
                           thereof to the Depositor;

                 (xl)      The related  Note is not,  and has not been since the
                           date of origination of the Mortgage Loan,  secured by
                           any  collateral   except  the  lien  of  the  related
                           Mortgage, any related Assignment of Leases, Rents and
                           Profits and any related security agreement and escrow
                           agreement;   the  security  for  the  Mortgage   Loan
                           consists  only of the related  Mortgaged  Property or
                           Properties,  any leases (including without limitation
                           any credit leases)  thereof,  and any  appurtenances,
                           fixtures and other property located thereon; and such
                           Mortgaged  Property or  Properties  do not secure any
                           mortgage  loan  other  than the  Mortgage  Loan being
                           transferred  and assigned to the Depositor  hereunder
                           (except  for  Mortgage   Loans,  if  any,  which  are
                           cross-collateralized  with other Mortgage Loans being
                           conveyed to the  Depositor or  subsequent  transferee
                           hereunder   and   identified  on  the  Mortgage  Loan
                           Schedule);

                 (xli)     To the Mortgage Loan Seller's knowledge, based on due
                           diligence  that  it   customarily   performs  in  the
                           origination of comparable  mortgage  loans, as of the
                           date  of  origination  of  each  Mortgage  Loan,  the
                           related  Mortgagor  was in possession of all material
                           licenses,   permits   and   franchises   required  by
                           applicable law for the ownership and operation of the
                           related Mortgaged Property as it was then operated;

                 (xlii)    Each Mortgage Loan requires that the borrower  comply
                           with all legal requirements  applicable to it and the
                           Mortgaged Property; and

                 (xliii)   No  Mortgage  Loan is a loan in which the  originator
                           paid the  borrower a premium in exchange for a higher
                           Mortgage Rate ("Buy-up Loan").

     3. Notice of Breach;  Cure and Repurchase.  (a) Pursuant to the Pooling and
Servicing  Agreement,  the Mortgage Loan Seller and the Depositor shall be given
notice of any breach of a  representation  or warranty  made with respect to, or
any defect that  materially and adversely  affects the value of, a Mortgage Loan
or the interests of the holders of the Certificates therein.

     (b) Upon notice  pursuant to Section 3(a) herein,  the Mortgage Loan Seller
shall cure such breach or defect,  as the case may be, in all material  respects
or repurchase the affected  Mortgage Loan in accordance with the terms set forth
in Section 2.03 of the Pooling and Servicing Agreement. If the affected Mortgage
Loan is to be  repurchased,  the Mortgage Loan Seller shall remit the Repurchase
Price in immediately available federal funds to the Master Servicer.

     (c) Upon any  repurchase  of a Mortgage Loan  contemplated  by Section 3(b)
above,  the Trustee,  the Master  Servicer and the Special  Servicer  shall each
tender to the Mortgage  Loan Seller all portions of the Mortgage  File and other
documents  pertaining  to such  Mortgage  Loan  possessed by it, as well as such
funds as pursuant to the Pooling and  Servicing  Agreement are to be paid to the
Mortgage Loan Seller in connection with such repurchase,  and each document that
constitutes  a part of the  Mortgage  File that was  endorsed or assigned to the
Trustee shall be endorsed or assigned,  as the case may be, to the Mortgage Loan
Seller.

     (d) This Section 3 of this 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 this
Agreement.

     (e) The Mortgage  Loan Seller  hereby  acknowledges  the  assignment by the
Depositor to the Trustee, as trustee under the Pooling and Servicing  Agreement,
for the benefit of the Certificateholders, of the representations and warranties
contained herein and of the obligation of the Mortgage Loan Seller to repurchase
a Mortgage  Loan  pursuant  to this  Section.  The Trustee or its  designee  may
enforce such obligations as provided in Section 8 hereof.

4.   Representations, Warranties and Agreements of Depositor.

     (a) The  Depositor  hereby  represents  and warrants to the  Mortgage  Loan
Seller, as of the date hereof (or such other date as is specified in the related
representation or warranty), as follows:

                 (i)       The  Depositor  is  a  corporation   duly  organized,
                           validly  existing and in good standing under the laws
                           of the State of Delaware,  with full corporate  power
                           and  authority  to own its  assets  and  conduct  its
                           business,  is duly qualified as a foreign corporation
                           in good  standing in all  jurisdictions  in which the
                           ownership  or lease of its property or the conduct of
                           its  business  requires  such  qualification,  except
                           where the failure to be so qualified would not have a
                           material   adverse  effect  on  the  ability  of  the
                           Depositor to perform its obligations  hereunder,  and
                           the  Depositor  has  taken  all  necessary  action to
                           authorize the execution,  delivery and performance of
                           this Agreement by it, and has the power and authority
                           to execute,  deliver and perform this  Agreement  and
                           all the transactions contemplated hereby;

                 (ii)      This Agreement has been duly authorized, executed and
                           delivered by the  Depositor  and  constitutes a valid
                           and binding obligation of the Depositor,  enforceable
                           against the Depositor in  accordance  with its terms,
                           except  as  such   enforcement   may  be  limited  by
                           bankruptcy,  reorganization,  insolvency,  moratorium
                           and other similar laws  affecting the  enforcement of
                           creditors' rights generally and to 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 by the
                           Depositor  and  the  performance  of its  obligations
                           hereunder will not conflict with any provision of any
                           law or  regulation 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 any of the  Depositor's  organizational
                           documents or any agreement or instrument to which the
                           Depositor is a party or by which it is bound,  or any
                           order  or  decree  applicable  to the  Depositor,  or
                           result in the creation or  imposition  of any lien on
                           any of the  Depositor's  assets or property,  in each
                           case which would  materially and adversely affect the
                           ability   of  the   Depositor   to   carry   out  the
                           transactions contemplated by this Agreement;

                 (iv)      There is no action, suit, proceeding or investigation
                           pending  or  to  the  knowledge  of  the   Depositor,
                           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 this  Agreement or any action
                           taken  in  connection  with  the  obligations  of the
                           Depositor  contemplated  herein,  or  which  would be
                           likely  to  impair  materially  the  ability  of  the
                           Depositor   to  perform   under  the  terms  of  this
                           Agreement;

                 (v)       The  Depositor  is not in default with respect to 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  Depositor  or its  properties  or
                           might have  consequences  that would  materially  and
                           adversely affect its performance hereunder; and

                 (vi)      No consent,  approval,  authorization or order of any
                           court or governmental  agency or body is required for
                           the  execution,   delivery  and  performance  by  the
                           Depositor of or compliance by the Depositor with this
                           Agreement  or the  consummation  of the  transactions
                           contemplated  by this Agreement other than those that
                           have been obtained by the Depositor.

     5.  Depositor's  Conditions to Closing.  The  obligations  of the Depositor
under this Agreement shall be subject to the satisfaction,  on the Closing Date,
or such other date specified herein, of the following conditions:

     (a) The obligations of the Mortgage Loan Seller required to be performed by
it at or prior to the Closing Date pursuant to the terms of this Agreement shall
have been duly  performed and complied with and all of the  representations  and
warranties  of the Mortgage Loan Seller under this  Agreement  shall be true and
correct as of the date  hereof and as of the  Closing  Date,  and no event shall
have  occurred  which,  with  notice  or the  passage  of time,  or both,  would
constitute a default under this Agreement, and the Depositor shall have received
a certificate  to that effect  signed by an  authorized  officer of the Mortgage
Loan Seller.

     (b) The Depositor or its designee  shall have received all of the following
closing  documents,  in such  forms as are  agreed  upon and  acceptable  to the
Depositor  and  in  form  and  substance  satisfactory  to  the  Depositor,  the
Underwriter and their respective counsel, duly executed by all signatories other
than the Depositor as required pursuant to the respective terms thereof:

                 (i)       with  respect  to each  Mortgage  Loan,  the  related
                           Mortgage   File,   which   Mortgage  Files  shall  be
                           delivered to and held by the Trustee on behalf of the
                           Depositor;

                 (ii)      the final Mortgage Loan Schedule;

                 (iii)     an  officer's  certificate  from  the  Mortgage  Loan
                           Seller  dated  as of the  Closing  Date,  in the form
                           attached hereto as Exhibit B;

                 (iv)      an opinion of Mortgage Loan Seller's counsel, subject
                           to customary  exceptions and carve-outs,  which state
                           in  substance  the  opinions  set forth on  Exhibit C
                           hereto, and, in addition, an opinion delivered on the
                           date of the Prospectus as to the matters set forth in
                           the last paragraph of Exhibit C hereto;

                 (v)       such other  documents,  certificates  and opinions as
                           may be necessary to secure for the  Certificates  the
                           following ratings from Fitch IBCA, Inc. ("Fitch") and
                           Standard & ----- Poor's Ratings Service  ("S&P",  and
                           collectively with Fitch, the "Rating Agencies"),  ---
                           ----------------  respectively: for each of the Class
                           A-1,  Class A-2, Class A-3, a "AAA" and "AAA" rating;
                           for the  Class X  Certificates,  a "AAA"  and  "AAAr"
                           rating;  for the  Class B  Certificates,  a "AA+" and
                           "AAA" rating;  for the Class C  Certificates,  a "AA"
                           and "AA" rating; for the Class D Certificates,  a "A"
                           and "A" rating; for the Class E Certificates, a "BBB"
                           and "BBB+" rating;  for the Class F  Certificates,  a
                           "BBB-"   and  a  "BBB"   rating;   for  the  Class  G
                           Certificates,  a "BBB-"  rating from  Fitch;  for the
                           Class H Certificates,  a "BB" rating from Fitch;  for
                           the Class J  Certificates,  a "B" rating  from Fitch;
                           and

                 (vi)      a letter from the independent accounting firm of KPMG
                           Peat  Marwick  LLP  in  form   satisfactory   to  the
                           Depositor,  relating to certain information regarding
                           the  Mortgage  Loans as set  forth in the  Prospectus
                           Supplement  and a letter  from KPMG Peat  Marwick LLP
                           regarding   certain    information    regarding   the
                           Certificates   as  set   forth   in  the   Prospectus
                           Supplement;

     (c)  The  Mortgage   Loan  Seller  hereby  agrees  to  furnish  such  other
information,  documents,  certificates,  letters or opinions with respect to the
Mortgage  Loans or itself as may be  reasonably  requested  by the  Depositor in
order for the Depositor to perform any of its  obligations or satisfy any of the
conditions on its part to be performed or satisfied pursuant to the Underwriting
Agreement, the Pooling and Servicing Agreement or this Agreement.

     6. Accountants'  Letters. The parties hereto shall cooperate with KPMG Peat
Marwick LLP in making  available all information and taking all steps reasonably
necessary  to permit such  accountants  to deliver  the letters  required by the
Underwriting Agreement.

     7. Notices. All communications  hereunder shall be in writing and effective
only upon receipt and, if sent to the Depositor, will be mailed, hand delivered,
couriered or sent by facsimile  transmission  to it at 1585 Broadway,  New York,
New York 10036,  attention of Cecilia Tarrant, fax number (212) 761-6028, or, if
sent to the Mortgage Loan Seller, will be mailed,  hand delivered,  couriered or
sent by facsimile  transmission and confirmed to it at 1585 Broadway,  New York,
New York 10036,  attention of Cecilia  Tarrant,  fax number (212)  761-0525,  in
either case with a copy to Gregory Walker, Esq., fax number (212) 761-8915.

     8. Trust as  Beneficiary.  The  representations,  warranties and agreements
made by the Mortgage Loan Seller in this  Agreement are made for the benefit of,
and, to the extent they are assigned by the  Depositor to the Trustee  under the
Pooling  and  Servicing  Agreement,  may be  enforced  by or on behalf  of,  the
Trustee, the Master Servicer or the Special Servicer, as provided in the Pooling
and  Servicing  Agreement,  to the same  extent  that the  Depositor  has rights
against  the  Mortgage   Loan  Seller   under  this   Agreement  in  respect  of
representations,  warranties  and  agreements  made by the Mortgage  Loan Seller
herein.

     9.  Miscellaneous.  This  Agreement  will be governed by and  construed  in
accordance with the substantive laws of the State of New York, without regard to
conflicts of laws principles.  Neither this Agreement nor any term hereof may be
changed,  waived,  discharged  or terminated  except by a writing  signed by the
party against whom enforcement of such change, waiver,  discharge or termination
is sought. This Agreement may not be changed or waived in any manner which would
have a material adverse effect on  Certificateholders  without the prior written
consent  of the  Trustee.  This  Agreement  may be  executed  in any  number  of
counterparts,  each of which shall for all  purposes be deemed to be an original
and all of which shall together constitute but one and the same instrument. This
Agreement  will inure to the benefit of and be binding  upon the parties  hereto
and their respective  successors and assigns,  and no other person will have any
right or obligation hereunder, other than as provided herein.

     10.  Representations,  Warranties and Agreements to Survive  Delivery.  All
representations,  warranties and agreements  contained in this Agreement,  or in
certificates of officers of the Mortgage Loan Seller and the Depositor submitted
pursuant  hereto,  shall remain operative and in full force and effect and shall
survive  transfer and sale of the  Mortgage  Loans to the  Depositor  and by the
Depositor to the Trustee  notwithstanding any language to the contrary contained
in any endorsement of any Mortgage Loan.

     11. Severability. If any provision of this Agreement shall be prohibited or
invalid under  applicable law, this Agreement shall be ineffective  only to such
extent, without invalidating the remainder of this Agreement.

     12. Further Assurances. The Mortgage Loan Seller and the Depositor agree to
execute and deliver  such  instruments  and take such actions as the other party
may, from time to time,  reasonably  request in order to effectuate  the purpose
and to carry out the terms of this Agreement.

                            [SIGNATURE PAGE FOLLOWS]



<PAGE>




                  IN WITNESS WHEREOF, the Depositor and the Mortgage Loan Seller
have caused this Agreement to be duly executed by their  respective  officers as
of the day and year first above written.

                                 MORGAN STANLEY CAPITAL I INC.


                                 By:  ________________________________
                                      Name:  _________________________
                                      Title: _________________________


                                 MORGAN STANLEY MORTGAGE CAPITAL INC.


                                 By:  ________________________________
                                      Name:___________________________
                                      Title: _________________________





<PAGE>





                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE



<PAGE>




                                    EXHIBIT B

                          FORM OF OFFICER'S CERTIFICATE

     I,  ________________,  hereby  certify  that I am a duly elected and acting
____________________  of Morgan Stanley Mortgage Capital Inc. (the "Seller"), in
connection  with the sale of certain  mortgage loans to Morgan Stanley Capital I
Inc. (the "Depositor") pursuant to that certain Loan Sale Agreement, dated as of
June 1,  1998  (the  "Loan  Sale  Agreement"),  between  the  Depositor  and the
Depositor, and hereby certify further as follows:

                  1.       The Seller is a New York  corporation  duly organized
                           and existing under the laws of the State of New York.

                  2.       Attached  hereto as  Exhibit A is a true and  correct
                           copy of the Articles of Incorporation of the Seller.

                  3.       Attached  hereto as  Exhibit B is a true and  correct
                           copy of the  By-Laws of the  Seller,  as in effect at
                           all times on and after  _____________,  ____, through
                           the date hereof.

                  4.       The  resolutions  attached  hereto as  Exhibit C (the
                           "Resolutions")  were adopted by unanimous  consent of
                           the  board  of   directors   of  the   Seller  as  of
                           _______________, 1998.

                  5.       There   have   been   no   amendments,   waivers   or
                           modifications of the Articles of Incorporation  other
                           than as provided in Exhibit A, and no action has been
                           taken by the Seller or its shareholders, directors or
                           officers in  contemplation  of the filing of any such
                           amendment or other documents or in  contemplation  of
                           the liquidation or dissolution of the Seller;

                  6.       The Resolutions (a) represent the only resolutions of
                           the board of directors or  shareholders of the Seller
                           relating to the sale of the mortgage  loans  referred
                           to in the Mortgage Loan Purchase and Sale  Agreement;
                           (b) have not been  amended,  modified,  rescinded  or
                           repealed  by any  subsequent  action of the  Seller's
                           board of directors or  shareholders;  and (c) were in
                           full    force   and    effect   at   all   times   on
                           _________________,  1998 and  thereafter  through the
                           date hereof;

                  7.       Attached  hereto as Exhibit D is a certificate of the
                           Secretary   of   the   State   of  New   York   dated
                           ___________________,  1998,  with respect to the good
                           standing of the Seller in such State;

                  8.       The  representations  and warranties of the Seller in
                           the Loan Sale  Agreement  are true and correct in all
                           material respects on and as of the date hereof.

                  9.       On or  prior  to the  date  hereof,  the  Seller  has
                           complied  with  all   agreements   and  performed  or
                           satisfied all  conditions on its part to be performed
                           or satisfied at or prior to the date hereof.

                  10.      Each   person   who,   as   a   partner,   agent   or
                           representative  of the  Seller,  signed the Loan Sale
                           Agreement  or  any  other   document  or  certificate
                           delivered on or before the date hereof in  connection
                           with the  transactions  contemplated by the Loan Sale
                           Agreement  was,  at  the  respective  times  of  such
                           signing and  delivery,  and is now,  duly  elected or
                           appointed,  qualified  and  acting  as such  partner,
                           agent or  representative,  and the  signature of such
                           persons appearing on such documents are their genuine
                           signatures.

                            [SIGNATURE PAGE FOLLOWS]



<PAGE>




                  IN  WITNESS  WHEREOF,  I have  hereunto  signed  my name as of
________, 1998.

                                 By: ____________________________________
                                     Name: ______________________________
                                     Title:______________________________



<PAGE>




                                    EXHIBIT C

                              FORM OF LEGAL OPINION

                  1. The Mortgage Loan Seller is a corporation  duly  organized,
         validly  existing and in good  standing  under the laws of the State of
         New York, with full corporate power and authority to own its assets and
         conduct its business, is in good standing in the State of New York, and
         the Mortgage  Loan Seller has taken all  necessary  action to authorize
         the execution,  delivery and  performance of the Mortgage Loan Purchase
         and Sale  Agreement by it, and has the power and  authority to execute,
         deliver and perform the Mortgage Loan  Purchase and Sale  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 the Mortgage Loan Purchase and Sale Agreement.

                  2. Assuming the due  authorization,  execution and delivery of
         the Mortgage Loan  Purchase and Sale  Agreement by the  Depositor,  the
         Mortgage Loan Purchase and Sale Agreement and all of the obligations of
         the  Mortgage  Loan Seller under the  Mortgage  Loan  Purchase and Sale
         Agreement are the legal, valid and binding  obligations of the Mortgage
         Loan Seller, enforceable against the Mortgage Loan Seller in accordance
         with the terms of the Mortgage Loan Purchase and Sale Agreement, except
         as  such   enforcement  may  be  limited  by  bankruptcy,   insolvency,
         reorganization,   moratorium  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),  and except to the  extent  rights to
         indemnity and contribution may be limited by applicable law.

                  3. The  execution  and delivery of the Mortgage  Loan Purchase
         and Sale  Agreement by the Mortgage Loan Seller and the  performance of
         its  obligations  under the Mortgage Loan  Purchase and Sale  Agreement
         will not conflict  with any provision of any law or regulation to which
         the  Mortgage  Loan Seller is subject,  or conflict  with,  result in a
         breach of or constitute a default under any of the terms, conditions or
         provisions  of  any  of  the  Mortgage  Loan  Seller's   organizational
         documents  or, to our  knowledge,  any agreement or instrument to which
         the  Mortgage  Loan  Seller is a party or by which it is bound,  or any
         order or decree  applicable to the Mortgage  Loan Seller,  or result in
         the  creation or  imposition  of any lien on any of the  Mortgage  Loan
         Seller's  assets or property,  in each case which would  materially and
         adversely  affect the ability of the Mortgage  Loan Seller to carry out
         the  transactions  contemplated  by the Mortgage Loan Purchase and Sale
         Agreement.

                  4. To our knowledge,  there is no action, suit,  proceeding or
         investigation  pending or  threatened  in writing  against the Mortgage
         Loan Seller 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  Mortgage  Loan
         Seller to carry out the transactions contemplated by this Agreement.

                  5.  To our  knowledge,  the  Mortgage  Loan  Seller  is not in
         default  with respect to 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 Mortgage Loan Seller or its  properties or might have  consequences
         that would  materially and adversely  affect its performance  under the
         Mortgage Loan Purchase and Sale Agreement.

                  6. No consent,  approval,  authorization or order of any court
         or governmental agency or body is required for the execution,  delivery
         and  performance  by the Mortgage  Loan Seller of or  compliance by the
         Mortgage Loan Seller with the Mortgage Loan Purchase and Sale Agreement
         or the  consummation of the  transactions  contemplated by the Mortgage
         Loan  Purchase  and Sale  Agreement,  other than those  which have been
         obtained by the Mortgage Loan Seller.



<PAGE>



                                   SCHEDULE 1

                  EXCEPTIONS TO REPRESENTATIONS AND WARRANTIES

Representation        Exception
- --------------        ---------

(vi)                  With respect to the Quail  Springs Mall Loan,  the related
                      title insurance  company does not insure for  consequences
                      resulting  from the fact  that May  Department  Store  has
                      objected to the construction of the American  Multi-Cinema
                      Theatre.

(viii)                (A) With  respect to the Wells  Fargo  Office  Tower Loan,
                      Quail   Springs   Mall   Loan,   West  Town   Mall   Loan,
                      Ramco-Gershenson  Pool Loan and  Courthouse  Plaza I Loan,
                      the loan  documents  require  insurers  having "AA" claims
                      paying  rating,   whereas  the  actual   property   damage
                      insurance  coverage  obtained by the  related  borrower is
                      with an insurer with an "A" rating.

(xxxi)                The  mortgagor is the fee simple owner of the property and
                      has  leased  its   interest  to  the  Hotel  Del  Coronado
                      Operating Lessee.  The Hotel Del Coronado Operating Lessee
                      holds the  landlord's  interest in certain space leases at
                      the Hotel Del Coronado Property.

(xxxiii)              With respect to the CenterAmerica  Pool Loan, such 
                      proceeds   must  be  made   available   to  Borrower   for
                      restoration of the affected  property if (a) the mortgagee
                      has agreed to make such proceeds available for restoration
                      pursuant  to  a  subordination,  nondisturbance  agreement
                      between a  mortgagee  and a tenant  under a Major Lease or
                      (b) such proceeds must be made  available for  restoration
                      pursuant to the terms of a Major Lease in effect as of the
                      closing  date of the  Mortgage  Loan. A Major Lease is any
                      lease (a)  covering  no less than the  greater of (i) five
                      percent (5%) of the gross leaseable area of any individual
                      property or (ii) 15,000  leaseable square feet or (b) made
                      with a tenant  that is an  affiliate  of any other  tenant
                      under a lease at such individual  property,  if the leases
                      together  cover  no less  than  the  greater  of (i)  five
                      percent  (5%)  of  the  gross   leaseable   area  of  such
                      individual property or (ii) 15,000 leaseable square feet.

(xxxiv)               The  CenterAmerica  Pool Properties known as Jefferson
                      Park, Klein Square,  and Village Plaza are each located in
                      a  special  flood  hazard  area.  The  CenterAmerica  Pool
                      Borrower is required to maintain  flood  insurance  in the
                      amount  equal  to the  maximum  available  National  Flood
                      Insurance   Program  coverage.   The  CenterAmerica   Pool
                      Borrower has obtained such flood  insurance as part of its
                      general   risk   insurance   coverage  in  the  amount  of
                      $100,000,000. The property insurance for the CenterAmerica
                      Pool  Properties  is  provided by St. Paul Fire and Marine
                      Insurance  Company (50%),  which has claims paying ability
                      rating of "AAA" by S&P, and by Lexington Insurance Company
                      (50%),  which has claims paying ability rating of "AAA" by
                      S&P.

(xxxv)                (H) Courthouse Plaza I Loan. The Courthouse Plaza I Ground
                      Lease only  requires  the lessor to enter into a new lease
                      with the mortgagee  upon  termination  of the ground lease
                      due  to  a  default  that  cannot  be  readily   cured  by
                      mortgagee, including without limitation bankruptcy.

(xxxvii)              With respect to the CenterAmerica Pool Loan,  properties 
                      comprising the mortgaged property are located in countries
                      or municipalities  which (A) did not issue certificates of
                      occupancy at the time of  construction or (B) do not issue
                      certificates  of occupancy for the shell building and only
                      issue certificates of occupancy to individual tenants with
                      respect  to  their  leased   premises.   With  respect  to
                      properties to which clause (B) applies,  the Mortgage Loan
                      Seller  has  been  able to  verify  that  certificates  of
                      occupancy were issued to certain of those tenants.

<PAGE>



                                    EXHIBIT H

                             FORM OF SUMMARY REPORT



<PAGE>


                                    EXHIBIT I
                            FORM OF REPORTING PACKAGE



[State Street Logo]


                          Morgan Stanley Capital I Inc.
                  Commercial Mortgage Pass Through Certificates
                                 Series 1998-XL1
                                                         

                                                                           W.A.C
                                                                           W.A.M
                                                                    Payment Date
                                                                     Record Date


  Trustee's Report to Certificateholders
  Payment Summary
  ------------------------------------------------------------------------------
                               Pass-Through      Interest      Current Moody's  
   Class         CUSIP             Rate            Type           Rating **     
  ------------------------------------------------------------------------------













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


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                   Original        Beginning        Principal       Interest           Total             Ending     
   Class         CUSIP              Balance         Balance           Paid            Paid              Paid            Balance     
- -----------------------------------------------------------------------------------------------------------------------------------
<S>              <C>               <C>              <C>             <C>             <C>                 <C>             <C>     
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
  ----------------------------------------------------------------------------------------------------------------------------------
                      Total:                                                                                                        
                            --------------------------------------------------------------------------------------------------------
                               
</TABLE>



  Distributions per Certificate
  ------------------------------------------------------------------------------
               Beginning        Principal        Interest           Ending
   Class   Certificate Factor  Distribution    Distribution      Certificate
                                                                    Factor
  ------------------------------------------------------------------------------

















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



 --------------------------------------------------------------------
 For additional information or with questions,
 please contact:

 --------------------------------------------------------------------
                    State Street Corporate Trust
 --------------------------------------------------------------------
 Bond Analyst:
 Account Officer:
 Street Connection:(factor and rate by cusip)
 (617) 664-5500
 To receive current or historical reports for this
 deal please use:
 Website: http://corporatetrust.statestreet.com
 Street Fax:Bondholder & Secondary Market Reports(617) 664-5600
 --------------------------------------------------------------------


STATE STREET
Serving Institutional  
Investors Worldwide



- --------------------------------------------------------------------------------
This report has been  prepared  by or based on  information  furnished  to State
Street Bank and Trust  Company  ("State  Street")  by one or more third  parties
(e.g.,Servicer,  Master Servicer, etc.).State Street shall not have and does not
undertake  responsibility  for  the  accuracy  or  completeness  of  information
provided by such third parties,  and makes no representations or warranties with
respect to the accuracy or completeness  thereof or the sufficiency  thereof for
any particular purpose.  State Street has not independently verified information
received from third  parties,  and shall have no liability for any  inaccuracies
therein or caused thereby.
                                                                                
<PAGE>
[State Street Logo]


                          Morgan Stanley Capital I Inc.
                  Commercial Mortgage Pass Through Certificates
                                 Series 1998-XL1
                                                         

                                                                           W.A.C
                                                                           W.A.M
                                                                    Payment Date
                                                                     Record Date

<TABLE>
<CAPTION>

Trustee's Report to Certificateholders

Principal Detail
- ---------------------------------------------------------------------------------------------------------------------
             Beginning        Scheduled       Unscheduled    Other Principal/   Total Principal    Realized Losses/  
 Class        Balance         Principal        Principal     Cash Adjustments    Distribution        Balance Adj.    
                                                                                    Amount                           
- ---------------------------------------------------------------------------------------------------------------------
<S>          <C>               <C>            <C>            <C>                 <C>               <C>












- ---------------------------------------------------------------------------------------------------------------------
   Totals:
           ------------------------------------------------------------------------------------------------------------
</TABLE>


Trustee's Report to Certificateholders

Principal Detail
- -------------------------------------------------------------------------------
               Appraisal        Ending          Cumulative        Cumulative   
 Class         Reduction        Balance      Realized Losses      Appraisal    
                 Amt.                                             Reduction    
- -------------------------------------------------------------------------------
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
- -------------------------------------------------------------------------------
 Totals:                                                                       
         ----------------------------------------------------------------------
             

<TABLE>
<CAPTION>


Interest Detail
- -------------------------------------------------------------------------------------------------------------------
              Accrued        Beg. Unpaid      Prepayment     Current Interest  Additional Trust       Prepayment   
 Class      Certificate        Interest     Int. Shortfall      Shortfalls       Fund Expenses         Premiums    
              Interest                                                                                             
- -------------------------------------------------------------------------------------------------------------------
<S>         <C>              <C>            <C>              <C>               <C>                    <C>












- ---------
         ----------------------------------------------------------------------------------------------------------
 Totals:
         ----------------------------------------------------------------------------------------------------------
</TABLE>



Interest Detail
- ---------------------------------------------------------------
               Additional    Total Interest      Cumulative    
                                                   Unpaid      
 Class         Adjustments    Distr. Amount       Interest     
                                                 Shortfall     
- ---------------------------------------------------------------
                                                               
                                                               
                                                               
                                                               
                                                               
                                                               
                                                               
                                                               
                                                               
                                                               
                                                               
                                                               
                                                      
- ---------------------------------------------------------------
 Totals:                                                       
         ------------------------------------------------------
                                                               
            
<PAGE>

[State Street Logo]


                          Morgan Stanley Capital I Inc.
                  Commercial Mortgage Pass Through Certificates
                                 Series 1998-XL1
                                                         

                                                                           W.A.C
                                                                           W.A.M
                                                                    Payment Date
                                                                     Record Date



Trustee's Report to Certificateholders
<TABLE>
<CAPTION>
Bond Class Rating, Subordination Level and Maturities:
- ------------------------------------------------------------------------------------------------------------------------------------
              Ratings         Original         Current        Last          Original              Current       Orig. Class Maturity
  Class      As Of Date        Rating           Rating       Rating    Subordination Level       Sub.Level            @ 0% CPR
- ------------------------------------------------------------------------------------------------------------------------------------
<S>          <C>             <C>                <C>          <C>         <C>                     <C>            <C>           










- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
<CAPTION>

               -----------------------------------------------------------------------------------------
Delinquencies         One Month      Two Months       Three+Months      Foreclosures           Total
- ----------------------------------------------------------------------------------------------------------
<S>                   <C>            <C>              <C>               <C>                   <C>
of Loans               0              0               0                  0                  0
- ----------------------------------------------------------------------------------------------------------
Ending APB            $0.00          $0.00           $0.00              $0.00              $0.00
- ----------------------------------------------------------------------------------------------------------
</TABLE>


Twelve Month Summary of Prepayments and Prepayment Penalties:
- ---------------------------------------------------------------------
    Month/Year                       Prepayments       Penalties









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



<TABLE>
<CAPTION>

<S>                    <C>             <C>              <C>                <C>                <C>              <C>
Appraisal Reductions:                                                                      Current Total      Cum.Total
                                                                                          --------------------------------
- --------------------------------------------------------------------------------------------------------------------------

Loan #                   0                0                0                  0                  0                0
- --------------------------------------------------------------------------------------------------------------------------
Amount                 $0.00            $0.00            $0.00              $0.00              $0.00            $0.00
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>


[State Street Logo]


                          Morgan Stanley Capital I Inc.
                  Commercial Mortgage Pass Through Certificates
                                 Series 1998-XL1
                                                         

                                                                           W.A.C
                                                                           W.A.M
                                                                    Payment Date
                                                                     Record Date



  Trustee's Report to Certificateholders


                                Other Information
===============================================================================



<TABLE>
<CAPTION>

Available Distribution Amount

Collateral Information:                                     Closing            Beg           Ending
                                                         Coll. Balance    Coll. Balance   Coll. Balance
<S>                                                      <C>              <C>             <C>

Loan Count


Aggregate amount of P&I Advances made during current
period:

Servicing Fees:
Aggregate Amount of servicing compensation paid to
Master Servicer
Aggregate Amount of servicing compensation paid to
Trustee:
Additional Special Servicing Fee


Aggregate amount of:                
Additional Trust Fund Expenses
Mortgage Loans that have been
paid in full:
Mortgage Loans that have been paid at their Maturity
Date:
Prepayment Penalties paid on the Mortgage Loans:
</TABLE>
================================================================================

<PAGE>






<PAGE>




                                    EXHIBIT J
                           CURRENT INSURANCE SCHEDULE

                         CURRENT INSURANCE SCHEDULE FOR
                               COURTHOUSE PLAZA I





I.   Property Name Charles E. Smith Companies

II.  Coverages

     Location(s) maintain the following limits:

     -    Blanket Building & Personal Property $461,454,000 any one loss

     -    Blanket Loss of Income $102,292,700 any one loss

     Locations (ii), (iii) and (iv) maintain the following limits:

     -    Blanket Building & Personal Property $87,200,000 any one loss

     -    Blanket Loss of Income $16,100,000 any one loss

Separately,  a $20,000,000  annual aggregate  sublimit applies for the perils of
flood and/or earthquake damage, as well as a $15,000,000  building ordinance and
law sublimit.

The  building  damage  replacement  cost limit has been  increased  for 2150 and
2200-2300   Clarendon  Square  to  reflect  the  revised  100%  building  damage
replacement cost value of $87,200,000 any one loss.

                                                                S & P
           Insurer                    Coverage                 Rating
           -------                    --------                 ------

      (i)  American Motorist          Boiler & Machinery           A+
           Ins. Co.

     (ii)  Travelers Indemnity        All other coverages          A+
           Co. of IL




<PAGE>


                         CURRENT INSURANCE SCHEDULE FOR
                               QUAIL SPRINGS MALL

<TABLE>
<CAPTION>


                  Mortgage                                                Existing
                Requirements                                             Insurance
                ------------                                             ---------

General                                                          Property Damage Insurance
- -------                                                          -------------------------
<S>      <C>                                   <C>                     <C>          <C>           <C>
                                               i)                                   Best          S & P
i)       The existing subsection               Insurer                 Rating                     Rating
                                               -------                 ------                     ------
         5.12 requires an S & P                Allendale Mutual        A++ (FSC ml)                  A
         rating of AA.                         Ins. Co.

                                                                     General Liability
                                                                     -----------------

                                               2,000,000   Continental      A (FSC xv)               A+
                                                                            Casualty

                                                                      Excess Liability
                                                                      ----------------

                                               25,000,000        Federal Ins.      A++ (FSC xAAA)


</TABLE>

<PAGE>


                         CURRENT INSURANCE SCHEDULE FOR
                              RAMCO-GERSHENSON POOL


<TABLE>
<CAPTION>

       General Insurance                         Lease                                     Existing
         Requirements                         Requirements                                 Insurance
         ------------                         ------------                                 ---------
<S>                              <C>                                     <C>
                                 B)                                      (i)
                                 (i)  Insurers must be rated:            A)    Building Damage/Loss of Income &
                                                                               Boiler & Machinery American Protection
                                       A or better and FSC viii or             Ins. Co.  - A (FSC xiv)
                                      better by A.M. Best Company
                                                                         B)    General Liability United States Fire A
                                       Investment grade rating by              (FSC xi)
                                      credit agency approved by the
                                      lender                             C)    Excess Liability U.S. Fire Ins. Co. A
                                                                               (FSC xi) - Primary layer Federal Ins.
                                                                               Co. A++ (FSC xv) - Excess layer
</TABLE>



<PAGE>


                         CURRENT INSURANCE SCHEDULE FOR
                                 WEST TOWN MALL

<TABLE>
<CAPTION>
<S>    <C>                                                   <C>     <C>                                 <C>

B)     Insurers issuing policies must have a claims paying   B)      Insurer                             Coverage                  
                                                                     -------                             --------                  
       ability AA or better by at least two rating              (i)  Protection Mutual                   Building/                 
       agencies, one of which shall be Standard & Poors.             Insurance Company                   Loss of Rents
                                                               (ii)  Zurich American                     General Liability         
                                                                     Insurance Group

                                                              (iii)  Unknown                             Umbrella                  

                                                               (iv)  Unknown                             Workers Compensation      

                                                                (v)  Unknown                             Auto Liability            
</TABLE>



    S&P        Best           
    ---        ----           
    B&B        A+ FSC ix      
                              
    AA+        A+ FSC xv      
                              
                              
     --           --    
                              
     --           --    
                              
     --           --    
                              
<PAGE>
                                    EXHIBIT K

                    FORM OF REGULATION S TRANSFER CERTIFICATE

[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Morgan Stanley  Capital I Inc.,  Commercial  Mortgage
               Past-Through Certificates, Series 1998-XL1, Class [ ]
               -----------------------------------------------------------------

Ladies and Gentlemen:

     This  certificate is delivered  pursuant to Section 5.02 of the Pooling and
Servicing  Agreement  dated  as of June 1,  1998  (the  "Pooling  and  Servicing
Agreement"),  by and among Morgan Stanley Capital I Inc., as depositor,  Midland
Loan Services,  Inc., as servicer (the "Servicer"),  Clarion  Partners,  LLC, as
special  servicer  (the  "Special  Servicer"),  and State  Street Bank and Trust
Company,  as trustee  (the  "Trustee"),  on behalf of the  holders of the Morgan
Stanley Capital I Inc., Commercial Mortgage Pass-Through Certificates, 1998-XL1,
Class  [  ]  (the  "Certificates")  in  connection  with  the  transfer  by  the
undersigned   (the   "Transferor")   to   ____________(the    "Transferee")   of
$_____________________  Certificate  Principal Amount of Certificates,  in fully
registered form (each, an "Individual Certificate"), or a beneficial interest of
such  aggregate   Certificate  Principal  Amount  in  the  Regulation  S  Global
Certificate  (the  "Global  Certificate")  maintained  by The  Depository  Trust
Company or its successor as Depositary under the Pooling and Servicing Agreement
(such transferred interest, in either form, being the "Transferred Interest").

     In connection  with such transfer,  the Transferor does hereby certify that
such transfer has been effected in accordance with the transfer restrictions set
forth in the Pooling and Servicing  Agreement and the  Certificates and (i) with
respect to transfers  made in  accordance  with  Regulation S  ("Regulation  S")
promulgated under the Securities Act of 1933, as amended (the "Securities Act"),
the Transferor does hereby certify that:

          (1) the offer of the Transferred  Interest was not made to a person in
     the United States;

          [(2) at the time the buy  order was  originated,  the  Transferee  was
     outside the United  States or the  Transferor  and any person acting on its
     behalf  reasonably  believed  that the  Transferee  was  outside the United
     States;]*

          [(2) the  transaction was executed in, on or through the facilities of
     a designated offshore securities market and neither the undersigned nor any
     person  acting on its behalf knows that the  transaction  was  pre-arranged
     with a buyer in the United States;]*

          (3) no directed selling efforts have been made in contravention of the
     requirements of Rule 903(b) or 904(b) of Regulation S, as applicable; and

          (4) the  transaction  is not part of a plan or  scheme  to  evade  the
     registration requirements of the Securities Act.

or (ii)  with  respect  to  transfers  made in  reliance  on Rule 144  under the
Securities  Act, the Transferor does hereby certify that the  Certificates  that
are being  transferred  are not  "restricted  securities" as defined in Rule 144
under the Securities Act.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the  Depositor,  the  Trustee,  the  Servicer and the
Special Servicer.



                                  __________________________________
                                  Transferor


                                  By: ______________________________
                                  Name:
                                  Title:

Dated:  _________  __, 199_

- ----------
* Insert  one of these  two  provisions,  which  come  from  the  definition  of
"offshore transaction" in Regulation S.

<PAGE>



                                    EXHIBIT L


                          FORM OF TRANSFER CERTIFICATE
                     FOR EXCHANGE OR TRANSFER FROM RULE 144A
                    GLOBAL CERTIFICATE TO REGULATION S GLOBAL
                    CERTIFICATE DURING THE RESTRICTED PERIOD


                       (Exchanges or transfers pursuant to
         Section 5.02(c)(ii)(A) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Morgan Stanley  Capital I Inc.,  Commercial  Mortgage
               Pass-Through Certificates, Series 1998-XL1 Class [ ]
               -----------------------------------------------------------------

     Reference is hereby made to the Pooling and Servicing Agreement dated as of
June 1,  1998 (the  "Pooling  and  Servicing  Agreement"),  by and among  Morgan
Stanley Capital I Inc., as depositor (the  "Depositor"),  Midland Loan Services,
Inc., as servicer (the "Servicer"),  Clarion Partners,  LLC, as special servicer
(the "Special  Servicer")  and State Street Bank and Trust  Company,  as trustee
(the  "Trustee").  Capitalized  terms used but not defined herein shall have the
meanings given to them in the Pooling and Servicing Agreement.

     This letter relates to US  $[__________]  aggregate  Certificate  Principal
Amount of Certificates  (the  "Certificates")  which are held in the form of the
Rule 144A Global  Certificate  (CUSIP No. ) with the  Depository  in the name of
[insert name of transferor] (the  "Transferor").  The Transferor has requested a
transfer of such beneficial  interest for an interest in the Regulation S Global
Certificate  (CUSIP No. ) to be held with  [Euroclear]  [CEDEL]*  (Common Code )
through the Depositary.

     In connection  with such request and in respect of such  Certificates,  the
Transferor  does  hereby  certify  that  such  transfer  has  been  effected  in
accordance with the transfer restrictions set forth in the Pooling and Servicing
Agreement  and  pursuant  to and in  accordance  with  Regulation  S  under  the
Securities Act of 1933, as amended (the  "Securities  Act"), and accordingly the
Transferor does hereby certify that:

          (1) the  offer of the  Certificates  was not  made to a person  in the
     United States,

          [(2)at  the time the buy  order was  originated,  the  transferee  was
     outside the United States or the  Transferor  and any persons acting on its
     behalf  reasonably  believed  that the  transferee  was  outside the United
     States,]**

          [(2)the transaction was executed in, on or through the facilities of a
     designated  offshore  securities  market and neither the Transferor nor any
     person acting on its behalf knows that the transaction was prearranged with
     a buyer in the United States,]**

          (3) no directed selling efforts have been made in contravention of the
     requirements of Rule 903(b) or 904(b) of Regulation S, as applicable, and

          (4) the  transaction  is not part of a plan or  scheme  to  evade  the
     registration requirements of the Securities Act.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the  Depositor,  the  Trustee,  the  Servicer and the
Special Servicer.

                                    [Insert Name of Transferor]



                                    By: ________________________
                                         Name:
                                         Title:

Dated:  _____________, ____


- ----------

* Select appropriate depository.

** Insert  one of these  two  provisions,  which  come  from the  definition  of
"offshore transaction" in Regulation S.
<PAGE>



                                    EXHIBIT M


                          FORM OF TRANSFER CERTIFICATE
                     FOR EXCHANGE OR TRANSFER FROM RULE 144A
                    GLOBAL CERTIFICATE TO REGULATION S GLOBAL
                     CERTIFICATE AFTER THE RESTRICTED PERIOD


                       (Exchange or transfers pursuant to
         Section 5.02(c)(ii)(B) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Morgan Stanley  Capital I Inc.,  Commercial  Mortgage
               Pass-Through Certificates, Series 1998-XL1, Class [ ]
               -----------------------------------------------------------------

     Reference is hereby made to the Pooling and Servicing Agreement dated as of
June 1,  1998 (the  "Pooling  and  Servicing  Agreement"),  by and among  Morgan
Stanley Capital I Inc., as depositor,  Midland Loan Services,  Inc., as servicer
(the  "Servicer"),  Clarion  Partners,  LLC, as special  servicer  (the "Special
Servicer") and State Street Bank and Trust Company,  as trustee (the "Trustee").
Capitalized  terms used but not defined  herein shall have the meanings given to
them in the Pooling and Servicing Agreement.

     This letter relates to US  $[__________]  aggregate  Certificate  Principal
Amount of Certificates  (the  "Certificates")  which are held in the form of the
Rule 144A Global  Certificate  (CUSIP No. ) with the  Depository  in the name of
[insert name of transferor] (the  "Transferor").  The Transferor has requested a
transfer of such beneficial  interest in the Certificates for an interest in the
Regulation S Global Certificate (Common Code No. ).

     In connection with such request,  and in respect of such Certificates,  the
Transferor  does  hereby  certify  that  such  transfer  has  been  effected  in
accordance with the transfer restrictions set forth in the Pooling and Servicing
Agreement  and, (i) with respect to transfers  made in reliance on  Regulation S
under the  Securities  Act of 1933,  as  amended  (the  "Securities  Act"),  the
Transferor does hereby certify that:

          (1) the  offer of the  Certificates  was not  made to a person  in the
     United States,

          [(2)at  the time the buy  order was  originated,  the  transferee  was
     outside the United  States or the  Transferor  and any person acting on its
     behalf  reasonably  believed  that the  transferee  was  outside the United
     States,]*

          [(2)the transaction was executed in, on or through the facilities of a
     designated  offshore  securities  market and neither the Transferor nor any
     person acting on its behalf knows that the transaction was prearranged with
     a buyer in the United States,]*

          (3) no directed selling efforts have been made in contravention of the
     requirements of Rule 903(b) or 904(b) of Regulation S, as applicable, and

          (4) the  transaction  is not part of a plan or  scheme  to  evade  the
     registration requirements of the Securities Act;

or (ii)  with  respect  to  transfers  made in  reliance  on Rule 144  under the
Securities  Act, the Transferor does hereby certify that the  Certificates  that
are being  transferred  are not  "restricted  securities" as defined in Rule 144
under the Securities Act.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the  Depositor,  the  Trustee,  the  Servicer and the
Special Servicer.

                                     [Insert Name of Transferor]



                                     By: ________________________
                                          Name:
                                          Title:

Dated:  ____ __, ____


- ----------

* Insert  one of these  two  provisions,  which  come  from  the  definition  of
"offshore transaction" in Regulation S.
<PAGE>

                                    EXHIBIT N


                          FORM OF TRANSFER CERTIFICATE
                FOR EXCHANGE OR TRANSFER FROM REGULATION S GLOBAL
                   CERTIFICATE TO RULE 144A GLOBAL CERTIFICATE


                       (Exchange or transfers pursuant to
         Section 5.02(c)(ii)(C) of the Pooling and Servicing Agreement)




[Certificate Registrar]


Attention:  Corporate Trust Administration

          Re:  Transfer of Morgan Stanley  Capital I Inc.,  Commercial  Mortgage
               Pass-Through Certificates, Series 1998-XL1, Class [ ]
               -----------------------------------------------------------------

     Reference is hereby made to the Pooling and Servicing Agreement dated as of
June 1,  1998 (the  "Pooling  and  Servicing  Agreement"),  by and among  Morgan
Stanley Capital I Inc., as depositor (the  "Depositor"),  Midland Loan Services,
Inc., as servicer (the "Servicer"),  Clarion Partners,  LLC, as special servicer
(the "Special  Servicer")  and State Street Bank and Trust  Company,  as trustee
(the  "Trustee").  Capitalized  terms used but not defined herein shall have the
meanings given to them in the Pooling and Servicing Agreement.

     This letter relates to US  $[__________]  aggregate  Certificate  Principal
Amount of Certificates  (the  "Certificates")  which are held in the form of the
Regulation S Global Certificate (CUSIP No. __________) with [Euroclear] [CEDEL]*
(Common Code  __________)  through the Depository in the name of [insert name of
transferor] (the "Transferor").  The Transferor has requested a transfer of such
beneficial  interest in the  Certificates for an interest in the Regulation 144A
Global Certificate (CUSIP No. __________).

     In connection with such request,  and in respect of such Certificates,  the
Transferor does hereby certify that such  Certificates are being  transferred in
accordance  with (i) the  transfer  restrictions  set forth in the  Pooling  and
Servicing  Agreement and (ii) Rule 144A under the Securities Act to a transferee
that the Transferor  reasonably  believes is purchasing the Certificates for its
own account  with  respect to which the  transferee  exercises  sole  investment
discretion and the transferee and any such account is a "qualified institutional
buyer" within the meaning of Rule 144A,  in each case in a  transaction  meeting
the  requirements of Rule 144A and in accordance with any applicable  securities
laws of any state of the United States or an jurisdiction.

     This  certificate  and the  statements  contained  herein are made for your
benefit and the benefit of the Depositor, the Trustee, the Servicer, the Special
Servicer  and Morgan  Stanley & Co.  Incorporated,  the  Placement  Agent of the
offering of the Certificates.

                                    [Insert Name of Transferor]



                                    By: ________________________
                                         Name:
                                         Title:

Dated:  ____ __, 19__


- --------

* Select appropriate depository.



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